input

initial number of survivor

interest rates
discount rate

10345497
0.04
0.9615
0.961538462000000

DGI94
Age x
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

Vx*lx
qx
0.01963
0.00157
0.00157
0.00157
0.00157
0.00157
0.00157
0.00157
0.00157
0.00157
0.00157
0.00156
0.00149
0.00145
0.00144
0.00144
0.00148
0.00154
0.00163
0.00176
0.00190
0.00207
0.00219
0.00218
0.00211
0.00204
0.00198
0.00192
0.00187
0.00182
0.00178
0.00177
0.00179
0.00185
0.00193
0.00202
0.00214
0.00226
0.00239
0.00254
0.00272

px
0.98037
0.99843
0.99843
0.99843
0.99843
0.99843
0.99843
0.99843
0.99843
0.99843
0.99843
0.99844
0.99851
0.99855
0.99856
0.99856
0.99852
0.99846
0.99837
0.99824
0.99810
0.99793
0.99781
0.99782
0.99789
0.99796
0.99802
0.99808
0.99813
0.99818
0.99822
0.99823
0.99821
0.99815
0.99807
0.99798
0.99786
0.99774
0.99761
0.99746
0.99728

lx
10345497
10142415
10126491
10110593
10094719
10078870
10063047
10047248
10031473
10015724
9999999.28
9984299.28
9968723.78
9953870.38
9939437.27
9925124.48
9910832.30
9896164.27
9880924.17
9864818.27
9847456.19
9828746.02
9808400.52
9786920.12
9765584.63
9744979.25
9725099.49
9705843.79
9687208.57
9669093.49
9651495.74
9634316.08
9617263.34
9600048.44
9582288.35
9563794.54
9544475.67
9524050.49
9502526.14
9479815.10
9455736.37

dx
203082
15924
15899
15874
15849
15824
15799
15774
15749
15725
15700.00
15575.51
14853.40
14433.11
14312.79
14292.18
14668.03
15240.09
16105.91
17362.08
18710.17
20345.50
21480.40
21335.49
20605.38
19879.76
19255.70
18635.22
18115.08
17597.75
17179.66
17052.74
17214.90
17760.09
18493.82
19318.86
20425.18
21524.35
22711.04
24078.73
25719.60

Dx
10345497
9752322.018
9362510.4588
8988280.1172
8629008.1939
8284096.7839
7952971.8806
7635082.4217
7329899.3711
7036914.8391
6755641.24
6485610.46
6226435.50
5978036.64
5739777.40
5511069.35
5291474.43
5080426.01
4877502.08
4682261.30
4494250.50
4313184.06
4138707.48
3970811.26
3809764.32
3655505.50
3507738.72
3366147.50
3230465.86
3100408.55
2975736.35
2856191.87
2741477.32
2631317.38
2525432.16
2423613.53
2325690.23
2231455.05
2140780.73
2053523.33
1969526.33

41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88

0.00293
0.00319
0.00349
0.00383
0.00419
0.00460
0.00505
0.00552
0.00603
0.00660
0.00721
0.00790
0.00866
0.00946
0.01033
0.01122
0.01210
0.01295
0.01381
0.01479
0.01597
0.01741
0.01903
0.02084
0.02286
0.02509
0.02755
0.03019
0.03303
0.03615
0.03961
0.04345
0.04756
0.05200
0.05684
0.06215
0.06799
0.07425
0.08098
0.08824
0.09609
0.10458
0.11367
0.12338
0.13370
0.14466
0.15630
0.16890

0.99707
0.99681
0.99651
0.99617
0.99581
0.99540
0.99495
0.99448
0.99397
0.99340
0.99279
0.99210
0.99134
0.99054
0.98967
0.98878
0.98790
0.98705
0.98619
0.98521
0.98403
0.98259
0.98097
0.97916
0.97714
0.97491
0.97245
0.96981
0.96697
0.96385
0.96039
0.95655
0.95244
0.94800
0.94316
0.93785
0.93201
0.92575
0.91902
0.91176
0.90391
0.89542
0.88633
0.87662
0.86630
0.85534
0.84370
0.83110

9430016.77
9402386.82
9372393.20
9339683.55
9303912.56
9264929.17
9222310.50
9175737.83
9125087.76
9070063.48
9010201.06
8945237.51
8874570.13
8797716.35
8714489.96
8624469.28
8527702.73
8424517.53
8315420.03
8200584.08
8079297.44
7950271.06
7811856.84
7663197.20
7503496.17
7331966.25
7148007.22
6951079.62
6741226.52
6518563.81
6282917.73
6034051.36
5771871.83
5497361.60
5211498.80
4915277.21
4609792.73
4296372.92
3977367.23
3655280.03
3332738.12
3012495.32
2697448.56
2390829.58
2095849.03
1815634.01
1552984.40
1310252.93

27629.95
29993.61
32709.65
35770.99
38983.39
42618.67
46572.67
50650.07
55024.28
59862.42
64963.55
70667.38
76853.78
83226.40
90020.68
96766.55
103185.20
109097.50
114835.95
121286.64
129026.38
138414.22
148659.64
159701.03
171529.92
183959.03
196927.60
209853.09
222662.71
235646.08
248866.37
262179.53
274510.22
285862.80
296221.59
305484.48
313419.81
319005.69
322087.20
322541.91
320242.81
315046.76
306618.98
294980.55
280215.01
262649.62
242731.46
221301.72

1888624.25
1810664.02
1735469.24
1662896.59
1592815.09
1525135.76
1459730.90
1396499.29
1335375.59
1276272.38
1219085.56
1163746.11
1110146.65
1058204.60
1007878.83
959103.31
911867.47
866186.42
822085.87
779550.83
738482.00
698738.88
660167.15
622696.32
586268.59
550833.16
516358.42
482819.95
450234.24
418618.28
387966.56
358268.47
329520.87
301777.75
275082.02
249467.66
224964.65
201605.10
179457.62
158581.87
139027.50
120834.95
104036.57
88664.17
74735.37
62253.12
51199.60
41535.68

89
90
91
92
93
94
95
96
97
98
99

0.18230
0.19655
0.21187
0.22867
0.24732
0.26847
0.29242
0.31947
0.35017
0.38527
0.42513

0.81770
0.80345
0.78813
0.77133
0.75268
0.73153
0.70758
0.68053
0.64983
0.61473
0.57487

1088951.21
890435.41
715420.33
563844.22
434909.96
327348.03
239464.91
169440.58
115309.40
74931.51
46062.64

198515.81
175015.08
151576.10
128934.26
107561.93
87883.13
70024.33
54131.18
40377.89
28868.86
19582.61

33192.60
26097.68
20161.71
15278.89
11331.80
8201.17
5768.66
3924.79
2568.21
1604.71
948.52

sum Dx
sum Nx
dx*v^(X+1) sum Cx
sum Mx
Nx
Sx
Cx
Mx
Rx
241191159.61 5128994899.94 195271.26 1068389.74 43869696.79
230845662.61 4887803740.32
14722.26 873118.49 42801307.05
221093340.59 4656958077.71
14133.79 858396.23 41928188.56
211730830.13 4435864737.12
13568.85 844262.44 41069792.33
202742550.02 4224133906.99
13026.48 830693.60 40225529.89
194113541.82 4021391356.97
12505.80 817667.11 39394836.29
185829445.04 3827277815.15
12005.93 805161.31 38577169.18
177876473.16 3641448370.11
11526.04 793155.38 37772007.86
170241390.74 3463571896.95
11065.33 781629.35 36978852.48
162911491.37 3293330506.21
10623.03 770564.02 36197223.13
155874576.53 3130419014.85
10198.42 759940.98 35426659.12
149118935.29 2974544438.32
9728.42 749742.56 34666718.13
142633324.83 2825425503.03
8920.57 740014.15 33916975.57
136406889.33 2682792178.20
8334.76 731093.58 33176961.42
130428852.69 2546385288.87
7947.38 722758.82 32445867.84
124689075.29 2415956436.19
7630.71 714811.43 31723109.02
119178005.94 2291267360.90
7530.18 707180.72 31008297.59
113886531.51 2172089354.96
7522.94 699650.55 30301116.87
108806105.50 2058202823.45
7644.55 692127.61 29601466.32
103928603.42 1949396717.96
7923.83 684483.06 28909338.71
99246342.12 1845468114.54
8210.65 676559.24 28224855.65
94752091.62 1746221772.41
8584.90 668348.59 27548296.41
90438907.56 1651469680.79
8715.16 659763.69 26879947.83
86300200.08 1561030773.23
8323.43 651048.53 26220184.14
82329388.82 1474730573.15
7729.43 642725.10 25569135.61
78519624.51 1392401184.33
7170.41 634995.67 24926410.51
74864119.01 1313881559.82
6678.19 627825.26 24291414.84
71356380.29 1239017440.82
6214.43 621147.06 23663589.59
67990232.79 1167661060.53
5808.63 614932.63 23042442.53
64759766.93 1099670827.74
5425.71 609124.01 22427509.89
61659358.37 1034911060.81
5093.09 603698.29 21818385.88
58683622.02 973251702.44
4861.02 598605.21 21214687.59
55827430.15 914568080.42
4718.50 593744.19 20616082.38
53085952.83 858740650.27
4680.71 589025.68 20022338.19
50454635.45 805654697.44
4686.62 584344.97 19433312.51
47929203.29 755200061.99
4707.40 579658.36 18848967.54
45505589.75 707270858.70
4785.55 574950.95 18269309.18
43179899.53 661765268.95
4849.12 570165.40 17694358.23
40948444.48 618585369.42
4919.68 565316.27 17124192.83
38807663.74 577636924.94
5015.34 560396.60 16558876.56
36754140.41 538829261.19
5151.07 555381.26 15998479.96

34784614.08
32895989.83
31085325.80
29349856.57
27686959.98
26094144.89
24569009.13
23109278.22
21712778.93
20377403.34
19101130.95
17882045.39
16718299.28
15608152.62
14549948.02
13542069.19
12582965.88
11671098.41
10804911.99
9982826.11
9203275.28
8464793.28
7766054.40
7105887.24
6483190.92
5896922.34
5346089.18
4829730.76
4346910.81
3896676.56
3478058.29
3090091.73
2731823.26
2402302.39
2100524.64
1825442.62
1575974.96
1351010.31
1149405.20
969947.58
811365.72
672338.21
551503.26
447466.69
358802.52
284067.16
221814.03
170614.43

502075120.78
467290506.71
434394516.88
403309191.08
373959334.51
346272374.53
320178229.64
295609220.52
272499942.30
250787163.37
230409760.03
211308629.08
193426583.69
176708284.41
161100131.79
146550183.77
133008114.58
120425148.70
108754050.29
97949138.31
87966312.19
78763036.91
70298243.63
62532189.23
55426301.98
48943111.06
43046188.72
37700099.55
32870368.79
28523457.98
24626781.42
21148723.13
18058631.40
15326808.15
12924505.76
10823981.12
8998538.51
7422563.54
6071553.24
4922148.03
3952200.45
3140834.74
2468496.52
1916993.26
1469526.57
1110724.05
826656.89
604842.86

5320.84
5553.86
5823.83
6123.94
6417.21
6745.79
7088.12
7412.19
7742.61
8099.42
8451.55
8839.99
9244.11
9625.59
10010.95
10347.25
10609.23
10785.69
10916.35
11086.11
11339.96
11697.16
12079.79
12477.88
12886.63
13288.85
13678.53
14015.71
14299.27
14551.01
14776.30
14968.04
15069.24
15088.89
15034.29
14908.09
14707.06
14393.44
13973.54
13455.06
12845.34
12150.88
11371.00
10518.64
9607.81
8659.17
7694.71
6745.55

550230.19
544909.35
539355.49
533531.66
527407.72
520990.51
514244.72
507156.60
499744.42
492001.81
483902.38
475450.84
466610.84
457366.74
447741.15
437730.20
427382.95
416773.72
405988.03
395071.68
383985.57
372645.61
360948.45
348868.66
336390.79
323504.15
310215.30
296536.77
282521.06
268221.80
253670.79
238894.48
223926.44
208857.20
193768.31
178734.02
163825.93
149118.86
134725.42
120751.89
107296.82
94451.48
82300.60
70929.60
60410.96
50803.16
42143.99
34449.28

15443098.70
14892868.51
14347959.16
13808603.67
13275072.01
12747664.29
12226673.78
11712429.06
11205272.45
10705528.04
10213526.23
9729623.85
9254173.01
8787562.16
8330195.42
7882454.28
7444724.08
7017341.13
6600567.41
6194579.38
5799507.70
5415522.13
5042876.52
4681928.07
4333059.40
3996668.62
3673164.46
3362949.16
3066412.39
2783891.33
2515669.53
2261998.75
2023104.26
1799177.82
1590320.63
1396552.32
1217818.30
1053992.37
904873.51
770148.09
649396.20
542099.38
447647.89
365347.29
294417.69
234006.72
183203.56
141059.57

129078.75
95886.15
69788.47
49626.76
34347.87
23016.07
14814.90
9046.24
5121.45
2553.24
948.52

434228.43
305149.68
209263.52
139475.05
89848.29
55500.42
32484.35
17669.45
8623.21
3501.76
948.52

5818.28
4932.21
4107.37
3359.45
2694.79
2117.08
1621.99
1205.63
864.72
594.47
387.74

27703.72
21885.45
16953.23
12845.87
9486.42
6791.63
4674.55
3052.56
1846.93
982.21
387.74

106610.30
78906.57
57021.13
40067.89
27222.02
17735.60
10943.97
6269.42
3216.87
1369.94
387.74