10454 - CIMA PROJET 02/27/2025
Age Lx (TD CIMA) qx (TD CIMA) dx (TD CIMA)
0 1,000,000 2.4280% 24,280
1 975,720 0.2275% 2,220
2 973,500 0.1130% 1,100
3 972,400 0.0771% 750
4 971,650 0.0628% 610
5 971,040 0.0546% 530
6 970,510 0.0484% 470
7 970,040 0.0454% 440
8 969,600 0.0423% 410
9 969,190 0.0402% 390
10 968,800 0.0392% 380
11 968,420 0.0391% 379
12 968,041 0.0403% 390
13 967,651 0.0444% 430
14 967,221 0.0527% 510
15 966,711 0.0671% 649
16 966,062 0.0828% 800
17 965,262 0.1005% 970
18 964,292 0.1151% 1,110
19 963,182 0.1268% 1,221
20 961,961 0.1350% 1,299
21 960,662 0.1426% 1,370
22 959,292 0.1480% 1,420
23 957,872 0.1535% 1,470
24 956,402 0.1558% 1,490
25 954,912 0.1602% 1,530
26 953,382 0.1636% 1,560
27 951,822 0.1660% 1,580
28 950,242 0.1690% 1,606
29 948,636 0.1735% 1,646
30 946,990 0.1826% 1,729
31 945,261 0.1960% 1,853
32 943,408 0.2108% 1,989
33 941,419 0.2269% 2,136
34 939,283 0.2445% 2,297
35 936,986 0.2637% 2,471
36 934,515 0.2849% 2,662
37 931,853 0.3078% 2,868
38 928,985 0.3329% 3,093
39 925,892 0.3603% 3,336
40 922,556 0.3903% 3,601
41 918,955 0.4231% 3,888
42 915,067 0.4589% 4,199
43 910,868 0.4980% 4,536
44 906,332 0.5408% 4,901
45 901,431 0.5874% 5,295
46 896,136 0.6383% 5,720
47 890,416 0.6943% 6,182
48 884,234 0.7551% 6,677
49 877,557 0.8216% 7,210
50 870,347 0.8942% 7,783
51 862,564 0.9736% 8,398
52 854,166 1.0603% 9,057
53 845,109 1.1550% 9,761
54 835,348 1.2584% 10,512
55 824,836 1.3712% 11,310
56 813,526 1.4945% 12,158
57 801,368 1.6290% 13,054
58 788,314 1.7759% 14,000
59 774,314 1.9362% 14,992
60 759,322 2.1110% 16,029
61 743,293 2.3019% 17,110
62 726,183 2.5096% 18,224
63 707,959 2.7374% 19,380
64 688,579 2.9847% 20,552
65 668,027 3.2545% 21,741
66 646,286 3.5486% 22,934
67 623,352 3.8692% 24,119
68 599,233 4.2184% 25,278
69 573,955 4.5984% 26,393
WINTER & Associés CONFIDENTIEL 856891075.xlsx
10454 - CIMA PROJET 02/27/2025
70 547,562 5.0124% 27,446
71 520,116 5.4626% 28,412
72 491,704 5.9526% 29,269
73 462,435 6.4850% 29,989
74 432,446 7.0638% 30,547
75 401,899 7.6920% 30,914
76 370,985 8.3742% 31,067
77 339,918 9.1140% 30,980
78 308,938 9.9156% 30,633
79 278,305 10.7842% 30,013
80 248,292 11.7241% 29,110
81 219,182 12.7396% 27,923
82 191,259 13.8367% 26,464
83 164,795 15.0199% 24,752
84 140,043 16.2950% 22,820
85 117,223 17.6672% 20,710
86 96,513 19.1404% 18,473
87 78,040 20.7214% 16,171
88 61,869 22.4135% 13,867
89 48,002 24.2240% 11,628
90 36,374 26.1533% 9,513
91 26,861 28.2045% 7,576
92 19,285 30.3811% 5,859
93 13,426 32.6903% 4,389
94 9,037 35.1223% 3,174
95 5,863 37.6770% 2,209
96 3,654 40.3667% 1,475
97 2,179 43.1849% 941
98 1,238 46.0420% 570
99 668 49.1018% 328
100 340 52.0588% 177
101 163 55.2147% 90
102 73 58.9041% 43
103 30 63.3333% 19
104 11 63.6364% 7
105 4 75.0000% 3
106 1 100.0000% 1
107 0 100.0000% 0
108 0 100.0000% 0
109 0 100.0000% 0
110 0 100.0000% 0
WINTER & Associés CONFIDENTIEL 856891075.xlsx
