{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":102,"n_cols":11,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["i=",0.15,null,"Coefficient = ",1,null,"G=",1,null,"g=",1]
["Periods","P/F","F/P","A/P","P/A","A/F","F/A","A/G","PAG"]
[1,{"$f":"PF($E$1,$B$1,A3)","v":0.86956518888473511},{"$f":"FP($E$1,$B$1,A3)","v":1.1499999761581421},{"$f":"AP($E$1,$B$1,A3)","v":1.1499999761581421},{"$f":"PA($E$1,$B$1,A3)","v":0.86956518888473511},{"$f":"AF($E$1,$B$1,A3)","v":1},{"$f":"FA($E$1,$B$1,A3)","v":1},{"$f":"AG($E$1,$H$1,$B$1,A3)-$E$1","v":0},{"$f":"PAG($E$1,$K$1,$B$1,A3)","v":0.86956524848937988}]
[2,0.75614368915557861,1.3224999904632568,{"$f":"AP($E$1,$B$1,A4)","v":0.61511629819869995},{"$f":"PA($E$1,$B$1,A4)","v":1.6257089376449585},{"$f":"AF(1,$B$1,A4)","v":0.46511629223823547},2.1500000953674316,{"$f":"AG($E$1,$H$1,$B$1,A4)-$E$1","v":0.46511626243591309},2.3818526268005371]
[3,0.6575162410736084,1.5208749771118164,0.43797695636749268,2.2832250595092773,0.2879769504070282,3.4725000858306885,0.90712738037109375,5.0119175910949707]
[4,0.57175326347351074,1.7490062713623047,0.35026535391807556,2.8549783229827881,0.20026534795761108,4.9933748245239258,1.3262572288513184,9.5859441757202148]
[5,0.49717673659324646,2.0113570690155029,0.29831555485725403,3.3521552085876465,0.14831554889678955,6.7423810958862305,1.7228150367736816,17.540773391723633]
[6,0.43232759833335876,2.3130607604980469,0.26423689723014832,3.7844827175140381,0.11423690617084503,8.7537384033203125,2.0971903800964355,31.37525749206543]
[7,0.37593704462051392,2.6600198745727539,0.24036036431789398,4.1604199409484863,9.0360365808010101E-2,11.066799163818359,2.4498496055603027,55.435230255126953]
[8,0.32690176367759705,3.0590229034423828,0.22285008430480957,4.4873213768005371,7.2850093245506287E-2,13.726819038391113,2.7813284397125244,97.278663635253906]
[9,0.28426241874694824,3.5178763866424561,0.20957401394844055,4.7715840339660645,5.9574015438556671E-2,16.785842895507812,3.0922255516052246,170.04985046386719]
[10,0.24718470871448517,4.0455574989318848,0.19925206899642944,5.0187687873840332,4.9252063035964966E-2,20.303718566894531,3.3831958770751953,296.60845947265625]
[11,0.21494323015213013,4.6523914337158203,0.19106897711753845,5.2337117195129395,4.106898233294487E-2,24.349275588989258,3.6549410820007324,516.71038818359375]
[12,0.18690715730190277,{"$f":"FP($E$1,$B$1,A14)","v":5.350250244140625},0.18448077142238617,5.420619010925293,{"$f":"AF($E$1,$B$1,A14)","v":3.4480776637792587E-2},{"$f":"FA($E$1,$B$1,A14)","v":29.001667022705078},3.9082045555114746,{"$f":"PAG($E$1,$K$1,$B$1,A14)","v":899.49627685546875}]
[13,0.16252796351909637,6.1527876853942871,{"$f":"AP($E$1,$B$1,A15)","v":0.17911045253276825},{"$f":"PA($E$1,$B$1,A15)","v":5.5831470489501953},2.9110455885529518E-2,34.351917266845703,4.1437602043151855,1565.2109375]
[14,0.14132866263389587,7.0757055282592773,0.17468848824501038,5.7244753837585449,2.4688489735126495E-2,40.504703521728516,4.3624076843261719,2722.9755859375]
[15,0.12289448827505112,8.1370620727539062,0.17101705074310303,5.8473701477050781,2.1017052233219147E-2,47.580410003662109,4.5649614334106445,4736.4794921875]
[16,0.10686477273702621,9.3576211929321289,0.16794769465923309,5.9542350769042969,1.7947690561413765E-2,55.717472076416016,4.7522463798522949,8238.2255859375]
[17,9.2925883829593658E-2,10.761263847351074,0.16536685824394226,6.0471606254577637,1.5366862528026104E-2,65.075096130371094,4.9250888824462891,14328.21875]
[18,8.0805115401744843E-2,12.375453948974609,0.16318628191947937,6.1279659271240234,1.3186287134885788E-2,75.836357116699219,5.0843119621276855,24919.51171875]
[19,7.0265322923660278E-2,14.231771469116211,0.16133634746074677,6.1982312202453613,1.1336350813508034E-2,88.211807250976563,5.2307291030883789,43339.15234375]
[20,6.1100278049707413E-2,16.366537094116211,0.15976147353649139,6.2593317031860352,9.7614703699946404E-3,102.44358062744141,5.3651371002197266,75373.3046875]
[21,5.3130678832530975E-2,18.821517944335938,0.15841679275035858,6.312462329864502,8.4167914465069771E-3,118.81011962890625,5.4883160591125488,131084.890625]
[22,4.6200588345527649E-2,21.644744873046875,0.15726576745510101,6.3586626052856445,7.2657712735235691E-3,137.63163757324219,5.601020336151123,227974.59375]
[23,4.0174424648284912E-2,24.891456604003906,0.15627840161323547,6.3988370895385742,{"$f":"AF($E$1,$B$1,A25)","v":6.2783947214484215E-3},159.27638244628906,5.7039794921875,396478.40625]
[24,3.4934282302856445E-2,28.625175476074219,0.15542982518672943,6.4337716102600098,5.4298294708132744E-3,184.1678466796875,5.7978940010070801,689528.5625]
[25,3.0377637594938278E-2,32.918952941894531,0.15469940006732941,6.464148998260498,4.6994024887681007E-3,212.79301452636719,5.8834328651428223,1199181]
[26,2.641533687710762E-2,37.856796264648438,0.15406981110572815,6.4905643463134766,4.0698056109249592E-3,245.71197509765625,5.9612336158752441,2085533.125]
[27,2.2969858720898628E-2,43.535316467285156,0.15352648496627808,6.5135340690612793,3.5264815669506788E-3,283.56875610351562,6.0318999290466309,3627015]
[28,1.9973790273070335E-2,50.06561279296875,0.15305712819099426,6.53350830078125,3.0571308452636003E-3,327.10409545898437,6.0960021018981934,6307853.5]
[29,1.7368512228131294E-2,57.575454711914063,0.15265132486820221,6.5508766174316406,2.6513265911489725E-3,377.169677734375,6.1540770530700684,10970181]
[30,1.5103054232895374E-2,66.211769104003906,0.15230019390583038,6.5659794807434082,2.3001981899142265E-3,434.74514770507812,6.2066268920898438,19078576]
[31,1.3133090920746326E-2,76.143539428710938,0.1519961804151535,6.5791125297546387,1.9961795769631863E-3,500.9569091796875,6.2541227340698242,33180134]
[32,1.1420078575611115E-2,87.565071105957031,0.15173280239105225,6.5905327796936035,1.7328006215393543E-3,577.1004638671875,6.2970023155212402,57704584]
[33,9.9305035546422005E-3,100.6998291015625,0.1515045166015625,6.6004633903503418,1.5045161126181483E-3,664.66552734375,6.3356733322143555,100355800]
[34,8.635220117866993E-3,115.80480194091797,0.15130656957626343,6.6090984344482422,1.3065655948594213E-3,765.3653564453125,6.3705120086669922,174531824]
[35,7.5088874436914921E-3,133.17552185058594,0.15113484859466553,6.6166071891784668,1.134854624979198E-3,881.170166015625,6.4018673896789551,303533632]
[36,6.5294671803712845E-3,153.15185546875,0.15098585188388824,6.6231369972229004,9.858572157099843E-4,1014.345703125,6.430060863494873,527884576]
[37,5.677797831594944E-3,176.1246337890625,0.15085653960704803,6.628814697265625,8.5653283167630434E-4,1167.49755859375,6.4553885459899902,918060160]
[38,4.9372152425348759E-3,202.54331970214844,0.15074425935745239,6.6337518692016602,7.4425683123990893E-4,1343.6221923828125,6.4781217575073242,1596626432]
[39,4.2932308278977871E-3,232.92481994628906,0.15064676105976105,6.6380453109741211,6.4676132751628757E-4,1546.16552734375,6.4985089302062988,2776741632]
[40,3.7332440260797739E-3,267.86355590820312,0.15056207776069641,6.6417784690856934,5.6208501337096095E-4,1779.09033203125,6.516777515411377,4829115904]
[41,3.2462992239743471E-3,308.0430908203125,0.15048852562904358,6.6450247764587402,4.8853078624233603E-4,2046.953857421875,6.533134937286377,8398462976]
[42,2.8228687588125467E-3,354.24954223632812,0.15042462944984436,6.6478476524353027,4.2462899000383914E-4,2354.996826171875,6.5477705001831055,14606022656]
[43,2.4546685162931681E-3,407.386962890625,0.15036910772323608,6.6503024101257324,3.6910633207298815E-4,2709.24658203125,6.5608563423156738,25401778176]
[44,2.1344944834709167E-3,468.49502563476562,0.15032085776329041,6.6524367332458496,3.2085904967971146E-4,3116.633544921875,6.5725479125976563,44177006592]
[45,1.8560821190476418E-3,538.769287109375,0.15027892589569092,6.6542925834655762,2.7893003425560892E-4,3585.12841796875,6.5829877853393555,76829581312]
[46,1.6139844665303826E-3,619.58465576171875,0.15024249255657196,6.6559066772460937,2.4248904082924128E-4,4123.89794921875,6.5923032760620117,133616664576]
[47,1.4034647028893232E-3,712.5223388671875,0.15021081268787384,6.6573100090026855,2.1081557497382164E-4,4743.482421875,6.6006112098693848,232376811520]
[48,1.2204041704535484E-3,819.40069580078125,0.1501832902431488,6.6585307121276855,1.832842972362414E-4,5456.0048828125,6.6080155372619629,404133576704]
[49,1.0612210026010871E-3,942.310791015625,0.15015935897827148,6.6595916748046875,1.5935224655549973E-4,6275.4052734375,6.6146116256713867,702841028608]
[50,9.2280085664242506E-4,1083.657470703125,0.15013854205608368,6.6605148315429687,1.3854798453394324E-4,7217.71630859375,6.6204838752746582,1222332252160]
[51,8.0243550473824143E-4,1246.2060546875,0.15012046694755554,6.6613168716430664,1.2046199117321521E-4,8301.3740234375,6.6257095336914063,2125795295232]
[52,6.9777003955096006E-4,1433.136962890625,0.15010473132133484,6.6620149612426758,1.0473858856130391E-4,9547.580078125,6.6303572654724121,3697035444224]
[53,6.0675654094666243E-4,1648.1075439453125,0.15009106695652008,6.6626214981079102,9.1068737674504519E-5,10980.716796875,6.6344890594482422,6429626859520]
[54,5.2761437837034464E-4,1895.3236083984375,0.15007919073104858,6.663149356842041,7.9183933848980814E-5,12628.82421875,6.638160228729248,11181959938048]
[55,4.5879511162638664E-4,2179.6220703125,0.15006884932518005,6.6636080741882324,6.8850851675961167E-5,14524.1474609375,6.6414213180541992,19446888398848]
[56,3.9895228110253811E-4,2506.5654296875,0.15005986392498016,6.6640071868896484,5.9866724768653512E-5,16703.76953125,6.6443161964416504,33820673835008]
[57,3.4691501059569418E-4,2882.55029296875,0.15005205571651459,6.6643538475036621,5.2055311243748292E-5,19210.3359375,6.646885871887207,58818566291456]
[58,3.0166521901264787E-4,3314.932861328125,0.15004526078701019,6.6646556854248047,4.5263437641551718E-5,22092.88671875,6.6491646766662598,102293160591360]
[59,2.6231759693473577E-4,3812.1728515625,0.15003935992717743,6.6649179458618164,3.9357964851660654E-5,25407.818359375,6.6511859893798828,177901152501760]
[60,2.2810226073488593E-4,4383.99853515625,0.15003421902656555,6.6651458740234375,3.4223143302369863E-5,29219.9921875,6.652977466583252,309393304322048]
[61,1.98349793208763E-4,5041.5986328125,0.15002976357936859,6.66534423828125,2.9758370146737434E-5,33603.9921875,6.6545648574829102,538075348336640]
[62,1.7247807409148663E-4,5797.83837890625,0.150025874376297,6.6655168533325195,2.5876173822325654E-5,38645.58984375,6.6559710502624512,935783179485184]
[63,1.4998092956375331E-4,6667.51416015625,0.15002250671386719,6.6656665802001953,2.2500515115098096E-5,44443.42578125,6.6572165489196777,1627449142018048]
[64,1.3041820784565061E-4,7667.64111328125,0.150019571185112,6.665797233581543,1.9565282855182886E-5,51110.94140625,6.6583189964294434,2830346403971072]
[65,{"$f":"PF($E$1,$B$1,A67)","v":1.1340713535901159E-4},8817.787109375,0.15001700818538666,6.6659107208251953,1.7012998796417378E-5,58778.58203125,6.659294605255127,4922341758861312]
[66,9.8614902526605874E-5,10140.455078125,0.15001478791236877,6.6660094261169434,1.4793693480896764E-5,67596.3671875,{"$f":"AG($E$1,$H$1,$B$1,A68)-$E$1","v":6.6601572036743164},8560594059788288]
[67,8.5752086306456476E-5,11661.5234375,0.15001286566257477,6.6660947799682617,1.2863915799243841E-5,77736.828125,6.6609206199645996,1.4887989809250304E+16]
[68,7.4567033152561635E-5,13410.751953125,0.15001118183135986,6.6661696434020996,1.1185888979525771E-5,89398.3515625,6.6615958213806152,2.58921566568448E+16]
[69,6.484089681180194E-5,15422.365234375,0.15000972151756287,6.6662344932556152,9.7267657110933214E-6,102809.1015625,6.6621923446655273,4.5029841585569792E+16]
[70,5.6383389164693654E-5,17735.720703125,0.15000845491886139,6.6662907600402832,8.4579851318267174E-6,118231.46875,6.6627197265625,7.8312767227953152E+16]
[71,4.9029033107217401E-5,20396.078125,0.15000735223293304,6.6663398742675781,7.3547157626308035E-6,135967.1875,6.6631855964660645,1.3619611878555648E+17]
[72,4.2633942939573899E-5,23455.490234375,0.15000639855861664,6.6663823127746582,6.395363925548736E-6,156363.265625,6.6635971069335938,2.368628249895895E+17]
[73,3.7072994018672034E-5,26973.8125,0.15000556409358978,6.666419506072998,5.5611553761991672E-6,179818.75,6.6639604568481445,4.1193532988116173E+17]
[74,3.2237385312328115E-5,31019.884765625,0.15000483393669128,6.6664519309997559,4.8357637751905713E-6,206792.5625,6.664280891418457,7.1640934106582221E+17]
[75,2.8032509362674318E-5,35672.8671875,0.15000420808792114,6.6664795875549316,4.2049941839650273E-6,237812.453125,6.6645641326904297,1.2459291932004188E+18]
[76,2.4376095097977668E-5,{"$f":"FP($E$1,$B$1,A78)","v":41023.796875},0.15000365674495697,6.6665043830871582,3.656503395177424E-6,{"$f":"FA($E$1,$B$1,A78)","v":273485.3125},6.6648139953613281,{"$f":"PAG($E$1,$K$1,$B$1,A78)","v":2.1668335408203694E+18}]
[77,2.1196603483986109E-5,47177.3671875,{"$f":"AP($E$1,$B$1,A79)","v":0.15000317990779877},{"$f":"PA($E$1,$B$1,A79)","v":6.6665253639221191},3.179558007104788E-6,314509.125,6.665034294128418,3.7684062296557486E+18]
[78,1.8431830540066585E-5,54253.97265625,0.15000276267528534,6.6665439605712891,2.7648254672385519E-6,361686.5,6.6652288436889648,6.5537501080332534E+18]
[79,1.6027677702368237E-5,62392.0703125,0.15000240504741669,6.6665596961975098,2.404190354354796E-6,415940.46875,6.665400505065918,1.1397826705084121E+19]
[80,1.3937111361883581E-5,71750.8828125,0.15000209212303162,6.6665735244750977,2.090595899062464E-6,478332.53125,6.6655516624450684,1.9822307886848016E+19]
[81,1.2119226994400378E-5,82513.5078125,0.15000182390213013,6.6665859222412109,1.8179060816692072E-6,550083.4375,6.6656851768493652,3.4473579602916671E+19]
[82,1.05384588096058E-5,94890.5390625,0.15000158548355103,6.6665964126586914,1.5807854651939124E-6,632596.9375,6.6658024787902832,5.9954051292113928E+19]
[83,9.1638767116819508E-6,109124.1171875,0.15000137686729431,6.6666054725646973,1.3745941487286473E-6,727487.4375,6.6659059524536133,1.0426791911502119E+20]
[84,7.96858876128681E-6,125492.734375,0.15000119805335999,6.6666135787963867,1.1952978411500226E-6,836611.5625,6.6659975051879883,1.8133552144779418E+20]
[85,6.9292077569116373E-6,144316.640625,0.15000103414058685,6.6666202545166016,1.039388280332787E-6,962104.3125,6.6660776138305664,3.1536611201899089E+20]
[86,6.0253978517721407E-6,165964.140625,0.15000090003013611,6.6666264533996582,9.0381513473403174E-7,1106421,6.6661486625671387,5.4846282339810751E+20]
[87,5.2394761951291002E-6,190858.765625,0.15000078082084656,6.6666316986083984,{"$f":"AF($E$1,$B$1,A89)","v":7.8592557883894187E-7},1272385.125,6.6662106513977051,9.538483976969797E+20]
[88,4.5560664148069918E-6,219487.578125,0.1500006765127182,6.6666364669799805,6.8341307724040234E-7,1463243.875,6.6662659645080566,1.6588668642697402E+21]
[89,3.9617971197003499E-6,252410.71875,0.15000058710575104,6.6666402816772461,5.9427190990390955E-7,1682731.5,6.6663141250610352,2.8849859365701933E+21]
[90,3.4450408747943584E-6,290272.3125,0.15000051259994507,6.6666436195373535,5.1675789336513844E-7,1935142.125,6.6663565635681152,5.0173668951612017E+21]
[91,2.9956877369841095E-6,333813.1875,0.15000045299530029,6.6666464805603027,4.4935450205230154E-7,2225414.5,6.6663942337036133,8.7258554453694832E+21]
[92,2.6049458483612398E-6,383885.15625,0.15000039339065552,6.666649341583252,3.907428833826998E-7,2559227.75,6.6664271354675293,1.5175401361981661E+22]
[93,2.2651702238363214E-6,441467.9375,0.15000033378601074,6.666651725769043,3.3977630664594471E-7,2943112.75,6.6664562225341797,2.6392003543515835E+22]
[94,1.9697131392604206E-6,507688.125,0.15000028908252716,6.6666536331176758,2.9545756774496112E-7,3384580.75,6.6664814949035645,4.5899133660288652E+22]
[95,1.7127941873695818E-6,583841.3125,0.15000025928020477,6.6666550636291504,2.5691954874673684E-7,3892268.75,6.66650390625,7.9824583020084386E+22]
[96,1.4893862498865929E-6,671417.5,0.15000022947788239,6.6666569709777832,2.2340826433264738E-7,4476110,6.6665234565734863,1.3882536803993754E+23]
[97,1.2951184089615708E-6,772130.125,0.15000019967556,6.6666579246520996,1.9426801145527861E-7,5147527.5,6.6665410995483398,2.4143543599314245E+23]
[98,1.1261899999226443E-6,887949.6875,{"$f":"AP($E$1,$B$1,A100)","v":0.15000016987323761},{"$f":"PA($E$1,$B$1,A100)","v":6.6666593551635742},1.6892867904516606E-7,5919658,6.6665563583374023,4.1988770693833535E+23]
[99,9.7929557796305744E-7,1021142.125,{"$f":"AP($E$1,$B$1,A101)","v":0.15000014007091522},{"$f":"PA($E$1,$B$1,A101)","v":6.6666603088378906},1.4689447880300577E-7,6807607.5,6.666569709777832,7.3023951225811184E+23]
[100,8.5156136719888309E-7,1174313.5,0.15000012516975403,6.6666607856750488,1.2773432445101207E-7,7828749.5,6.6665816307067871,1.2699818043100343E+24]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}