{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Inventory","Asset Classes","Notes - to worksheet","Template","Administrative Office ","Xerox Copier Lease"," Capital Asset Note Disclosure","Lease Note Disclosure"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":31,"comments":1,"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":"Inventory","index":0,"n_rows":550,"n_cols":44,"rows_kept":550,"cut":false,"hidden":false,"merged":[[1,11,1,16],[1,17,1,22],[0,11,0,22],[0,43,0,44],[5,43,6,46]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulation of Immaterial Items:"]
[null,null,null,null,null,null,null,null,null,null,null,"Lessee Options",null,null,null,null,null,"Lessor Options",null,null,null,null,null,null,null,null,null,null,null,null,"Multiple Components",null,null,null,null,null,null,null,null,null,null,"Governmental",{"$f":"+SUMIF(D4:D100,\"Governmental\",AO4:AO100)","v":0}]
["Agreement","Agreeement Effective Date","Lessee/Lessor","Governmental/BTA","Underlying Asset Type","Control/Right to use (Y/N)","Max Lease term greater than 12 months","Is there an exchange or exchange-like transaction","Does Agreement Transfer Title (without termination options)","Lease Determination","Agreement Term","Termination Option","Reasonably Certain","Year to Exercise","Option to Extend","Reasonably Certain2","Years to Extend","Termination Option8","Reasonably Certain9","Year to Exercise10","Option to Extend11","Reasonably Certain12","Years to Extend13","Assessed Term","Term (less term Cancellable)","Term Options","Extend Options","Payment Frequency","Payment (Beginning of Period or End of Period)","Payment Periods"," (Yes/No)","Describe ","Fixed/Insubstance fixed payments","Variable payments to track for note disclosure","Describe","Interest Rate (stated or implied)","If Imputed Describe","Rate","Present Value","Preparer Consideration of Materiality (yes = material, no = not considered)","Accumulation of Immaterial Agreements","BTA",{"$f":"+SUMIF(D4:D550,\"BTA\",AO4:AO550)","v":0}]
["Administrative Office ","2021-06-30","Lessee","Governmental","Building","Yes","Yes","Yes","No",{"$f":"+IF(AND(F4=\"yes\",G4=\"yes\",E4<>\"Intangible Asset\",E4<>\"Service\",H4 =\"yes\", E4<>\"Investment\",I4<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Lease"},7,"Yes","No",7,"No",null,null,"Yes","No",7,"No",null,null,{"$f":"+IF(Z4=0,Y4+AA4,Z4)","v":7},{"$f":"+IF(AND(R4=\"Yes\",L4=\"Yes\"),IF(OR(N4=T4,N4<T4),T4,N4),K4)","v":7},{"$f":"+IF(L4=R4,MIN(N4,T4),(IF(OR(S4=\"yes\",M4=\"Yes\"),MIN(N4,T4),IF(AND(S4=\"Yes\",M4=\"No\"),T4,IF(AND(S4=\"No\",M4=\"Yes\"),N4,0)))))","v":7},{"$f":"+IF(AND(V4=\"Yes\",P4=\"Yes\"),MAX(Q4,W4),IF(AND(V4=\"Yes\",P4=\"No\"),W4,IF(AND(V4=\"No\",P4=\"Yes\"),W4,0)))","v":0},"Annually","End",{"$f":"IF(AB4=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB4=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB4=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB4=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB4=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":7},"No",null,18896.2,"Yes","Increases with CPI","Imputed",null,0.02,{"$f":"IF(J4 = \"Lease\",+PV(AL4/(AD4/Table3[[#This Row],[Assessed Term]]),AD4,-AG4,0,IF(AC4=\"Beginning\",1,0)))","v":122296.03764378799},"Yes",{"$f":"+IF(AN4 = \"no\",AM4,0)","v":0}]
["Xerox Copier Lease","2021-06-30","Lessee","Governmental","Equipment","Yes","Yes","Yes","No","Lease",2,"No",null,null,null,null,null,"No",null,null,null,null,null,2,2,{"$f":"+IF(L5=R5,MIN(N5,T5),(IF(OR(S5=\"yes\",M5=\"Yes\"),MIN(N5,T5),IF(AND(S5=\"Yes\",M5=\"No\"),T5,IF(AND(S5=\"No\",M5=\"Yes\"),N5,0)))))","v":0},0,"Monthly","End",{"$f":"IF(AB5=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB5=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB5=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB5=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB5=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":24},"No",null,23270,"No",null,"Imputed",null,0.02,{"$f":"IF(J5 = \"Lease\",+PV(AL5/(AD5/Table3[[#This Row],[Assessed Term]]),AD5,-AG5,0,IF(AC5=\"Beginning\",1,0)))","v":547011.18792890804},"Yes",{"$f":"+IF(AN5 = \"no\",AM5,0)","v":0},"Lessor Accumulation of Immaterial Items:"]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB6=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB6=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB6=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB6=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB6=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J6 = \"Lease\",+PV(AL6/(AD6/Table3[[#This Row],[Assessed Term]]),AD6,-AG6,0,IF(AC6=\"Beginning\",1,0)))","v":false},null,0,"Governmental",{"$f":"+SUMIFS(AO4:AO550,D4:D550,\"Governmental\",C4:C550,\"Lessor\")","v":0},"*consideration should be made at major fund level for governmental activities "]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB7=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB7=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB7=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB7=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB7=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J7 = \"Lease\",+PV(AL7/(AD7/Table3[[#This Row],[Assessed Term]]),AD7,-AG7,0,IF(AC7=\"Beginning\",1,0)))","v":false},null,0,"BTA",{"$f":"+SUMIFS(AO4:AO550,D4:D550,\"BTA\",C4:C550,\"Lessor\")","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB8=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB8=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB8=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB8=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB8=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J8 = \"Lease\",+PV(AL8/(AD8/Table3[[#This Row],[Assessed Term]]),AD8,-AG8,0,IF(AC8=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN8 = \"no\",AM8,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB9=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB9=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB9=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB9=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB9=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J9 = \"Lease\",+PV(AL9/(AD9/Table3[[#This Row],[Assessed Term]]),AD9,-AG9,0,IF(AC9=\"Beginning\",1,0)))","v":false},null,0,"Lessee Accumulation of Immaterial Items:"]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z10=0,Y10+AA10,Z10)","v":0},0,0,0,null,null,{"$f":"IF(AB10=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB10=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB10=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB10=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB10=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J10 = \"Lease\",+PV(AL10/(AD10/Table3[[#This Row],[Assessed Term]]),AD10,-AG10,0,IF(AC10=\"Beginning\",1,0)))","v":false},null,0,"Governmental",{"$f":"+SUMIFS(AO4:AO550,D4:D550,\"Governmental\",C4:C550,\"Lessee\")","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB11=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB11=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB11=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB11=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB11=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J11 = \"Lease\",+PV(AL11/(AD11/Table3[[#This Row],[Assessed Term]]),AD11,-AG11,0,IF(AC11=\"Beginning\",1,0)))","v":false},null,0,"BTA",{"$f":"+SUMIFS(AO4:AO100,D4:D100,\"BTA\",C4:C100,\"Lessee\")","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB12=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB12=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB12=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB12=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB12=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J12 = \"Lease\",+PV(AL12/(AD12/Table3[[#This Row],[Assessed Term]]),AD12,-AG12,0,IF(AC12=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB13=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB13=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB13=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB13=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB13=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J13 = \"Lease\",+PV(AL13/(AD13/Table3[[#This Row],[Assessed Term]]),AD13,-AG13,0,IF(AC13=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB14=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB14=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB14=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB14=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB14=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J14 = \"Lease\",+PV(AL14/(AD14/Table3[[#This Row],[Assessed Term]]),AD14,-AG14,0,IF(AC14=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB15=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB15=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB15=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB15=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB15=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J15 = \"Lease\",+PV(AL15/(AD15/Table3[[#This Row],[Assessed Term]]),AD15,-AG15,0,IF(AC15=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB16=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB16=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB16=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB16=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB16=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J16 = \"Lease\",+PV(AL16/(AD16/Table3[[#This Row],[Assessed Term]]),AD16,-AG16,0,IF(AC16=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB17=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB17=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB17=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB17=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB17=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J17 = \"Lease\",+PV(AL17/(AD17/Table3[[#This Row],[Assessed Term]]),AD17,-AG17,0,IF(AC17=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB18=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB18=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB18=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB18=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB18=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J18 = \"Lease\",+PV(AL18/(AD18/Table3[[#This Row],[Assessed Term]]),AD18,-AG18,0,IF(AC18=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB19=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB19=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB19=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB19=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB19=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J19 = \"Lease\",+PV(AL19/(AD19/Table3[[#This Row],[Assessed Term]]),AD19,-AG19,0,IF(AC19=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB20=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB20=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB20=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB20=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB20=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J20 = \"Lease\",+PV(AL20/(AD20/Table3[[#This Row],[Assessed Term]]),AD20,-AG20,0,IF(AC20=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB21=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB21=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB21=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB21=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB21=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J21 = \"Lease\",+PV(AL21/(AD21/Table3[[#This Row],[Assessed Term]]),AD21,-AG21,0,IF(AC21=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB22=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB22=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB22=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB22=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB22=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J22 = \"Lease\",+PV(AL22/(AD22/Table3[[#This Row],[Assessed Term]]),AD22,-AG22,0,IF(AC22=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB23=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB23=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB23=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB23=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB23=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J23 = \"Lease\",+PV(AL23/(AD23/Table3[[#This Row],[Assessed Term]]),AD23,-AG23,0,IF(AC23=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB24=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB24=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB24=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB24=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB24=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J24 = \"Lease\",+PV(AL24/(AD24/Table3[[#This Row],[Assessed Term]]),AD24,-AG24,0,IF(AC24=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB25=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB25=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB25=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB25=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB25=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J25 = \"Lease\",+PV(AL25/(AD25/Table3[[#This Row],[Assessed Term]]),AD25,-AG25,0,IF(AC25=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB26=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB26=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB26=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB26=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB26=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J26 = \"Lease\",+PV(AL26/(AD26/Table3[[#This Row],[Assessed Term]]),AD26,-AG26,0,IF(AC26=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB27=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB27=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB27=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB27=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB27=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J27 = \"Lease\",+PV(AL27/(AD27/Table3[[#This Row],[Assessed Term]]),AD27,-AG27,0,IF(AC27=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB28=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB28=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB28=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB28=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB28=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J28 = \"Lease\",+PV(AL28/(AD28/Table3[[#This Row],[Assessed Term]]),AD28,-AG28,0,IF(AC28=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB29=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB29=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB29=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB29=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB29=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J29 = \"Lease\",+PV(AL29/(AD29/Table3[[#This Row],[Assessed Term]]),AD29,-AG29,0,IF(AC29=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB30=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB30=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB30=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB30=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB30=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J30 = \"Lease\",+PV(AL30/(AD30/Table3[[#This Row],[Assessed Term]]),AD30,-AG30,0,IF(AC30=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB31=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB31=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB31=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB31=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB31=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J31 = \"Lease\",+PV(AL31/(AD31/Table3[[#This Row],[Assessed Term]]),AD31,-AG31,0,IF(AC31=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB32=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB32=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB32=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB32=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB32=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J32 = \"Lease\",+PV(AL32/(AD32/Table3[[#This Row],[Assessed Term]]),AD32,-AG32,0,IF(AC32=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB33=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB33=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB33=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB33=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB33=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J33 = \"Lease\",+PV(AL33/(AD33/Table3[[#This Row],[Assessed Term]]),AD33,-AG33,0,IF(AC33=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB34=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB34=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB34=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB34=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB34=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J34 = \"Lease\",+PV(AL34/(AD34/Table3[[#This Row],[Assessed Term]]),AD34,-AG34,0,IF(AC34=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB35=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB35=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB35=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB35=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB35=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J35 = \"Lease\",+PV(AL35/(AD35/Table3[[#This Row],[Assessed Term]]),AD35,-AG35,0,IF(AC35=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z36=0,Y36+AA36,Z36)","v":0},0,0,0,null,null,{"$f":"IF(AB36=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB36=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB36=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB36=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB36=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J36 = \"Lease\",+PV(AL36/(AD36/Table3[[#This Row],[Assessed Term]]),AD36,-AG36,0,IF(AC36=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN36 = \"no\",AM36,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB37=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB37=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB37=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB37=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB37=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J37 = \"Lease\",+PV(AL37/(AD37/Table3[[#This Row],[Assessed Term]]),AD37,-AG37,0,IF(AC37=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB38=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB38=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB38=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB38=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB38=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J38 = \"Lease\",+PV(AL38/(AD38/Table3[[#This Row],[Assessed Term]]),AD38,-AG38,0,IF(AC38=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB39=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB39=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB39=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB39=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB39=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J39 = \"Lease\",+PV(AL39/(AD39/Table3[[#This Row],[Assessed Term]]),AD39,-AG39,0,IF(AC39=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB40=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB40=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB40=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB40=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB40=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J40 = \"Lease\",+PV(AL40/(AD40/Table3[[#This Row],[Assessed Term]]),AD40,-AG40,0,IF(AC40=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB41=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB41=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB41=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB41=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB41=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J41 = \"Lease\",+PV(AL41/(AD41/Table3[[#This Row],[Assessed Term]]),AD41,-AG41,0,IF(AC41=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB42=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB42=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB42=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB42=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB42=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J42 = \"Lease\",+PV(AL42/(AD42/Table3[[#This Row],[Assessed Term]]),AD42,-AG42,0,IF(AC42=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB43=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB43=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB43=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB43=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB43=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J43 = \"Lease\",+PV(AL43/(AD43/Table3[[#This Row],[Assessed Term]]),AD43,-AG43,0,IF(AC43=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB44=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB44=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB44=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB44=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB44=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J44 = \"Lease\",+PV(AL44/(AD44/Table3[[#This Row],[Assessed Term]]),AD44,-AG44,0,IF(AC44=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB45=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB45=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB45=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB45=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB45=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J45 = \"Lease\",+PV(AL45/(AD45/Table3[[#This Row],[Assessed Term]]),AD45,-AG45,0,IF(AC45=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB46=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB46=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB46=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB46=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB46=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J46 = \"Lease\",+PV(AL46/(AD46/Table3[[#This Row],[Assessed Term]]),AD46,-AG46,0,IF(AC46=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB47=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB47=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB47=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB47=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB47=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J47 = \"Lease\",+PV(AL47/(AD47/Table3[[#This Row],[Assessed Term]]),AD47,-AG47,0,IF(AC47=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB48=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB48=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB48=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB48=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB48=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J48 = \"Lease\",+PV(AL48/(AD48/Table3[[#This Row],[Assessed Term]]),AD48,-AG48,0,IF(AC48=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB49=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB49=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB49=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB49=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB49=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J49 = \"Lease\",+PV(AL49/(AD49/Table3[[#This Row],[Assessed Term]]),AD49,-AG49,0,IF(AC49=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB50=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB50=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB50=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB50=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB50=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J50 = \"Lease\",+PV(AL50/(AD50/Table3[[#This Row],[Assessed Term]]),AD50,-AG50,0,IF(AC50=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB51=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB51=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB51=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB51=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB51=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J51 = \"Lease\",+PV(AL51/(AD51/Table3[[#This Row],[Assessed Term]]),AD51,-AG51,0,IF(AC51=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB52=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB52=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB52=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB52=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB52=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J52 = \"Lease\",+PV(AL52/(AD52/Table3[[#This Row],[Assessed Term]]),AD52,-AG52,0,IF(AC52=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB53=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB53=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB53=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB53=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB53=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J53 = \"Lease\",+PV(AL53/(AD53/Table3[[#This Row],[Assessed Term]]),AD53,-AG53,0,IF(AC53=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB54=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB54=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB54=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB54=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB54=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J54 = \"Lease\",+PV(AL54/(AD54/Table3[[#This Row],[Assessed Term]]),AD54,-AG54,0,IF(AC54=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB55=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB55=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB55=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB55=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB55=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J55 = \"Lease\",+PV(AL55/(AD55/Table3[[#This Row],[Assessed Term]]),AD55,-AG55,0,IF(AC55=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB56=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB56=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB56=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB56=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB56=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J56 = \"Lease\",+PV(AL56/(AD56/Table3[[#This Row],[Assessed Term]]),AD56,-AG56,0,IF(AC56=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB57=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB57=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB57=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB57=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB57=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J57 = \"Lease\",+PV(AL57/(AD57/Table3[[#This Row],[Assessed Term]]),AD57,-AG57,0,IF(AC57=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB58=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB58=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB58=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB58=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB58=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J58 = \"Lease\",+PV(AL58/(AD58/Table3[[#This Row],[Assessed Term]]),AD58,-AG58,0,IF(AC58=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB59=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB59=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB59=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB59=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB59=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J59 = \"Lease\",+PV(AL59/(AD59/Table3[[#This Row],[Assessed Term]]),AD59,-AG59,0,IF(AC59=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB60=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB60=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB60=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB60=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB60=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J60 = \"Lease\",+PV(AL60/(AD60/Table3[[#This Row],[Assessed Term]]),AD60,-AG60,0,IF(AC60=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB61=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB61=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB61=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB61=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB61=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J61 = \"Lease\",+PV(AL61/(AD61/Table3[[#This Row],[Assessed Term]]),AD61,-AG61,0,IF(AC61=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB62=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB62=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB62=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB62=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB62=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J62 = \"Lease\",+PV(AL62/(AD62/Table3[[#This Row],[Assessed Term]]),AD62,-AG62,0,IF(AC62=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB63=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB63=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB63=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB63=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB63=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J63 = \"Lease\",+PV(AL63/(AD63/Table3[[#This Row],[Assessed Term]]),AD63,-AG63,0,IF(AC63=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB64=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB64=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB64=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB64=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB64=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J64 = \"Lease\",+PV(AL64/(AD64/Table3[[#This Row],[Assessed Term]]),AD64,-AG64,0,IF(AC64=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB65=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB65=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB65=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB65=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB65=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J65 = \"Lease\",+PV(AL65/(AD65/Table3[[#This Row],[Assessed Term]]),AD65,-AG65,0,IF(AC65=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB66=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB66=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB66=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB66=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB66=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J66 = \"Lease\",+PV(AL66/(AD66/Table3[[#This Row],[Assessed Term]]),AD66,-AG66,0,IF(AC66=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB67=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB67=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB67=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB67=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB67=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J67 = \"Lease\",+PV(AL67/(AD67/Table3[[#This Row],[Assessed Term]]),AD67,-AG67,0,IF(AC67=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F68=\"yes\",G68=\"yes\",E68<>\"Intangible Asset\",E68<>\"Service\",H68 =\"yes\", E68<>\"Investment\",I68<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z68=0,Y68+AA68,Z68)","v":0},{"$f":"+IF(AND(R68=\"Yes\",L68=\"Yes\"),IF(OR(N68=T68,N68<T68),T68,N68),K68)","v":0},{"$f":"+IF(L68=R68,MIN(N68,T68),(IF(OR(S68=\"yes\",M68=\"Yes\"),MIN(N68,T68),IF(AND(S68=\"Yes\",M68=\"No\"),T68,IF(AND(S68=\"No\",M68=\"Yes\"),N68,0)))))","v":0},{"$f":"+IF(AND(V68=\"Yes\",P68=\"Yes\"),MAX(Q68,W68),IF(AND(V68=\"Yes\",P68=\"No\"),W68,IF(AND(V68=\"No\",P68=\"Yes\"),W68,0)))","v":0},null,null,{"$f":"IF(AB68=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB68=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB68=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB68=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB68=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J68 = \"Lease\",+PV(AL68/(AD68/Table3[[#This Row],[Assessed Term]]),AD68,-AG68,0,IF(AC68=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN68 = \"no\",AM68,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB69=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB69=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB69=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB69=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB69=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J69 = \"Lease\",+PV(AL69/(AD69/Table3[[#This Row],[Assessed Term]]),AD69,-AG69,0,IF(AC69=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB70=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB70=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB70=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB70=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB70=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J70 = \"Lease\",+PV(AL70/(AD70/Table3[[#This Row],[Assessed Term]]),AD70,-AG70,0,IF(AC70=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB71=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB71=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB71=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB71=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB71=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J71 = \"Lease\",+PV(AL71/(AD71/Table3[[#This Row],[Assessed Term]]),AD71,-AG71,0,IF(AC71=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB72=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB72=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB72=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB72=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB72=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J72 = \"Lease\",+PV(AL72/(AD72/Table3[[#This Row],[Assessed Term]]),AD72,-AG72,0,IF(AC72=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB73=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB73=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB73=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB73=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB73=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J73 = \"Lease\",+PV(AL73/(AD73/Table3[[#This Row],[Assessed Term]]),AD73,-AG73,0,IF(AC73=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB74=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB74=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB74=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB74=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB74=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J74 = \"Lease\",+PV(AL74/(AD74/Table3[[#This Row],[Assessed Term]]),AD74,-AG74,0,IF(AC74=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB75=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB75=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB75=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB75=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB75=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J75 = \"Lease\",+PV(AL75/(AD75/Table3[[#This Row],[Assessed Term]]),AD75,-AG75,0,IF(AC75=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB76=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB76=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB76=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB76=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB76=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J76 = \"Lease\",+PV(AL76/(AD76/Table3[[#This Row],[Assessed Term]]),AD76,-AG76,0,IF(AC76=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB77=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB77=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB77=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB77=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB77=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J77 = \"Lease\",+PV(AL77/(AD77/Table3[[#This Row],[Assessed Term]]),AD77,-AG77,0,IF(AC77=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB78=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB78=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB78=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB78=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB78=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J78 = \"Lease\",+PV(AL78/(AD78/Table3[[#This Row],[Assessed Term]]),AD78,-AG78,0,IF(AC78=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB79=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB79=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB79=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB79=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB79=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J79 = \"Lease\",+PV(AL79/(AD79/Table3[[#This Row],[Assessed Term]]),AD79,-AG79,0,IF(AC79=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB80=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB80=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB80=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB80=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB80=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J80 = \"Lease\",+PV(AL80/(AD80/Table3[[#This Row],[Assessed Term]]),AD80,-AG80,0,IF(AC80=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB81=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB81=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB81=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB81=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB81=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J81 = \"Lease\",+PV(AL81/(AD81/Table3[[#This Row],[Assessed Term]]),AD81,-AG81,0,IF(AC81=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB82=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB82=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB82=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB82=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB82=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J82 = \"Lease\",+PV(AL82/(AD82/Table3[[#This Row],[Assessed Term]]),AD82,-AG82,0,IF(AC82=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB83=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB83=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB83=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB83=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB83=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J83 = \"Lease\",+PV(AL83/(AD83/Table3[[#This Row],[Assessed Term]]),AD83,-AG83,0,IF(AC83=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB84=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB84=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB84=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB84=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB84=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J84 = \"Lease\",+PV(AL84/(AD84/Table3[[#This Row],[Assessed Term]]),AD84,-AG84,0,IF(AC84=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB85=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB85=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB85=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB85=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB85=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J85 = \"Lease\",+PV(AL85/(AD85/Table3[[#This Row],[Assessed Term]]),AD85,-AG85,0,IF(AC85=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB86=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB86=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB86=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB86=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB86=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J86 = \"Lease\",+PV(AL86/(AD86/Table3[[#This Row],[Assessed Term]]),AD86,-AG86,0,IF(AC86=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB87=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB87=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB87=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB87=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB87=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J87 = \"Lease\",+PV(AL87/(AD87/Table3[[#This Row],[Assessed Term]]),AD87,-AG87,0,IF(AC87=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB88=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB88=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB88=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB88=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB88=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J88 = \"Lease\",+PV(AL88/(AD88/Table3[[#This Row],[Assessed Term]]),AD88,-AG88,0,IF(AC88=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB89=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB89=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB89=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB89=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB89=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J89 = \"Lease\",+PV(AL89/(AD89/Table3[[#This Row],[Assessed Term]]),AD89,-AG89,0,IF(AC89=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB90=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB90=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB90=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB90=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB90=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J90 = \"Lease\",+PV(AL90/(AD90/Table3[[#This Row],[Assessed Term]]),AD90,-AG90,0,IF(AC90=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB91=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB91=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB91=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB91=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB91=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J91 = \"Lease\",+PV(AL91/(AD91/Table3[[#This Row],[Assessed Term]]),AD91,-AG91,0,IF(AC91=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB92=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB92=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB92=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB92=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB92=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J92 = \"Lease\",+PV(AL92/(AD92/Table3[[#This Row],[Assessed Term]]),AD92,-AG92,0,IF(AC92=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB93=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB93=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB93=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB93=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB93=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J93 = \"Lease\",+PV(AL93/(AD93/Table3[[#This Row],[Assessed Term]]),AD93,-AG93,0,IF(AC93=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB94=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB94=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB94=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB94=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB94=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J94 = \"Lease\",+PV(AL94/(AD94/Table3[[#This Row],[Assessed Term]]),AD94,-AG94,0,IF(AC94=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB95=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB95=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB95=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB95=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB95=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J95 = \"Lease\",+PV(AL95/(AD95/Table3[[#This Row],[Assessed Term]]),AD95,-AG95,0,IF(AC95=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB96=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB96=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB96=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB96=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB96=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J96 = \"Lease\",+PV(AL96/(AD96/Table3[[#This Row],[Assessed Term]]),AD96,-AG96,0,IF(AC96=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB97=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB97=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB97=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB97=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB97=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J97 = \"Lease\",+PV(AL97/(AD97/Table3[[#This Row],[Assessed Term]]),AD97,-AG97,0,IF(AC97=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB98=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB98=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB98=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB98=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB98=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J98 = \"Lease\",+PV(AL98/(AD98/Table3[[#This Row],[Assessed Term]]),AD98,-AG98,0,IF(AC98=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB99=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB99=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB99=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB99=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB99=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J99 = \"Lease\",+PV(AL99/(AD99/Table3[[#This Row],[Assessed Term]]),AD99,-AG99,0,IF(AC99=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z100=0,Y100+AA100,Z100)","v":0},0,0,0,null,null,{"$f":"IF(AB100=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB100=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB100=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB100=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB100=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J100 = \"Lease\",+PV(AL100/(AD100/Table3[[#This Row],[Assessed Term]]),AD100,-AG100,0,IF(AC100=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN100 = \"no\",AM100,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB101=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB101=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB101=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB101=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB101=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J101 = \"Lease\",+PV(AL101/(AD101/Table3[[#This Row],[Assessed Term]]),AD101,-AG101,0,IF(AC101=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB102=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB102=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB102=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB102=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB102=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J102 = \"Lease\",+PV(AL102/(AD102/Table3[[#This Row],[Assessed Term]]),AD102,-AG102,0,IF(AC102=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB103=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB103=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB103=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB103=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB103=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J103 = \"Lease\",+PV(AL103/(AD103/Table3[[#This Row],[Assessed Term]]),AD103,-AG103,0,IF(AC103=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB104=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB104=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB104=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB104=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB104=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J104 = \"Lease\",+PV(AL104/(AD104/Table3[[#This Row],[Assessed Term]]),AD104,-AG104,0,IF(AC104=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB105=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB105=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB105=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB105=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB105=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J105 = \"Lease\",+PV(AL105/(AD105/Table3[[#This Row],[Assessed Term]]),AD105,-AG105,0,IF(AC105=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB106=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB106=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB106=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB106=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB106=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J106 = \"Lease\",+PV(AL106/(AD106/Table3[[#This Row],[Assessed Term]]),AD106,-AG106,0,IF(AC106=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB107=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB107=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB107=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB107=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB107=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J107 = \"Lease\",+PV(AL107/(AD107/Table3[[#This Row],[Assessed Term]]),AD107,-AG107,0,IF(AC107=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB108=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB108=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB108=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB108=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB108=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J108 = \"Lease\",+PV(AL108/(AD108/Table3[[#This Row],[Assessed Term]]),AD108,-AG108,0,IF(AC108=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB109=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB109=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB109=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB109=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB109=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J109 = \"Lease\",+PV(AL109/(AD109/Table3[[#This Row],[Assessed Term]]),AD109,-AG109,0,IF(AC109=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB110=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB110=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB110=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB110=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB110=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J110 = \"Lease\",+PV(AL110/(AD110/Table3[[#This Row],[Assessed Term]]),AD110,-AG110,0,IF(AC110=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB111=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB111=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB111=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB111=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB111=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J111 = \"Lease\",+PV(AL111/(AD111/Table3[[#This Row],[Assessed Term]]),AD111,-AG111,0,IF(AC111=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z112=0,Y112+AA112,Z112)","v":0},0,0,0,null,null,{"$f":"IF(AB112=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB112=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB112=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB112=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB112=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J112 = \"Lease\",+PV(AL112/(AD112/Table3[[#This Row],[Assessed Term]]),AD112,-AG112,0,IF(AC112=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN112 = \"no\",AM112,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB113=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB113=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB113=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB113=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB113=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J113 = \"Lease\",+PV(AL113/(AD113/Table3[[#This Row],[Assessed Term]]),AD113,-AG113,0,IF(AC113=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB114=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB114=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB114=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB114=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB114=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J114 = \"Lease\",+PV(AL114/(AD114/Table3[[#This Row],[Assessed Term]]),AD114,-AG114,0,IF(AC114=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB115=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB115=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB115=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB115=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB115=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J115 = \"Lease\",+PV(AL115/(AD115/Table3[[#This Row],[Assessed Term]]),AD115,-AG115,0,IF(AC115=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB116=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB116=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB116=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB116=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB116=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J116 = \"Lease\",+PV(AL116/(AD116/Table3[[#This Row],[Assessed Term]]),AD116,-AG116,0,IF(AC116=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB117=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB117=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB117=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB117=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB117=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J117 = \"Lease\",+PV(AL117/(AD117/Table3[[#This Row],[Assessed Term]]),AD117,-AG117,0,IF(AC117=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB118=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB118=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB118=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB118=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB118=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J118 = \"Lease\",+PV(AL118/(AD118/Table3[[#This Row],[Assessed Term]]),AD118,-AG118,0,IF(AC118=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB119=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB119=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB119=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB119=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB119=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J119 = \"Lease\",+PV(AL119/(AD119/Table3[[#This Row],[Assessed Term]]),AD119,-AG119,0,IF(AC119=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB120=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB120=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB120=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB120=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB120=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J120 = \"Lease\",+PV(AL120/(AD120/Table3[[#This Row],[Assessed Term]]),AD120,-AG120,0,IF(AC120=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB121=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB121=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB121=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB121=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB121=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J121 = \"Lease\",+PV(AL121/(AD121/Table3[[#This Row],[Assessed Term]]),AD121,-AG121,0,IF(AC121=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB122=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB122=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB122=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB122=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB122=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J122 = \"Lease\",+PV(AL122/(AD122/Table3[[#This Row],[Assessed Term]]),AD122,-AG122,0,IF(AC122=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB123=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB123=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB123=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB123=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB123=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J123 = \"Lease\",+PV(AL123/(AD123/Table3[[#This Row],[Assessed Term]]),AD123,-AG123,0,IF(AC123=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB124=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB124=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB124=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB124=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB124=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J124 = \"Lease\",+PV(AL124/(AD124/Table3[[#This Row],[Assessed Term]]),AD124,-AG124,0,IF(AC124=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB125=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB125=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB125=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB125=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB125=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J125 = \"Lease\",+PV(AL125/(AD125/Table3[[#This Row],[Assessed Term]]),AD125,-AG125,0,IF(AC125=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB126=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB126=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB126=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB126=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB126=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J126 = \"Lease\",+PV(AL126/(AD126/Table3[[#This Row],[Assessed Term]]),AD126,-AG126,0,IF(AC126=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB127=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB127=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB127=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB127=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB127=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J127 = \"Lease\",+PV(AL127/(AD127/Table3[[#This Row],[Assessed Term]]),AD127,-AG127,0,IF(AC127=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB128=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB128=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB128=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB128=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB128=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J128 = \"Lease\",+PV(AL128/(AD128/Table3[[#This Row],[Assessed Term]]),AD128,-AG128,0,IF(AC128=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB129=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB129=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB129=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB129=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB129=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J129 = \"Lease\",+PV(AL129/(AD129/Table3[[#This Row],[Assessed Term]]),AD129,-AG129,0,IF(AC129=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB130=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB130=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB130=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB130=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB130=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J130 = \"Lease\",+PV(AL130/(AD130/Table3[[#This Row],[Assessed Term]]),AD130,-AG130,0,IF(AC130=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB131=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB131=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB131=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB131=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB131=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J131 = \"Lease\",+PV(AL131/(AD131/Table3[[#This Row],[Assessed Term]]),AD131,-AG131,0,IF(AC131=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F132=\"yes\",G132=\"yes\",E132<>\"Intangible Asset\",E132<>\"Service\",H132 =\"yes\", E132<>\"Investment\",I132<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(R132=\"Yes\",L132=\"Yes\"),IF(OR(N132=T132,N132<T132),T132,N132),K132)","v":0},{"$f":"+IF(L132=R132,MIN(N132,T132),(IF(OR(S132=\"yes\",M132=\"Yes\"),MIN(N132,T132),IF(AND(S132=\"Yes\",M132=\"No\"),T132,IF(AND(S132=\"No\",M132=\"Yes\"),N132,0)))))","v":0},{"$f":"+IF(AND(V132=\"Yes\",P132=\"Yes\"),MAX(Q132,W132),IF(AND(V132=\"Yes\",P132=\"No\"),W132,IF(AND(V132=\"No\",P132=\"Yes\"),W132,0)))","v":0},null,null,{"$f":"IF(AB132=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB132=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB132=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB132=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB132=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J132 = \"Lease\",+PV(AL132/(AD132/Table3[[#This Row],[Assessed Term]]),AD132,-AG132,0,IF(AC132=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB133=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB133=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB133=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB133=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB133=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J133 = \"Lease\",+PV(AL133/(AD133/Table3[[#This Row],[Assessed Term]]),AD133,-AG133,0,IF(AC133=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB134=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB134=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB134=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB134=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB134=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J134 = \"Lease\",+PV(AL134/(AD134/Table3[[#This Row],[Assessed Term]]),AD134,-AG134,0,IF(AC134=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB135=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB135=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB135=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB135=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB135=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J135 = \"Lease\",+PV(AL135/(AD135/Table3[[#This Row],[Assessed Term]]),AD135,-AG135,0,IF(AC135=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB136=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB136=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB136=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB136=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB136=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J136 = \"Lease\",+PV(AL136/(AD136/Table3[[#This Row],[Assessed Term]]),AD136,-AG136,0,IF(AC136=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB137=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB137=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB137=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB137=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB137=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J137 = \"Lease\",+PV(AL137/(AD137/Table3[[#This Row],[Assessed Term]]),AD137,-AG137,0,IF(AC137=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB138=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB138=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB138=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB138=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB138=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J138 = \"Lease\",+PV(AL138/(AD138/Table3[[#This Row],[Assessed Term]]),AD138,-AG138,0,IF(AC138=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB139=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB139=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB139=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB139=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB139=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J139 = \"Lease\",+PV(AL139/(AD139/Table3[[#This Row],[Assessed Term]]),AD139,-AG139,0,IF(AC139=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB140=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB140=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB140=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB140=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB140=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J140 = \"Lease\",+PV(AL140/(AD140/Table3[[#This Row],[Assessed Term]]),AD140,-AG140,0,IF(AC140=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB141=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB141=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB141=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB141=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB141=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J141 = \"Lease\",+PV(AL141/(AD141/Table3[[#This Row],[Assessed Term]]),AD141,-AG141,0,IF(AC141=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB142=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB142=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB142=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB142=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB142=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J142 = \"Lease\",+PV(AL142/(AD142/Table3[[#This Row],[Assessed Term]]),AD142,-AG142,0,IF(AC142=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB143=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB143=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB143=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB143=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB143=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J143 = \"Lease\",+PV(AL143/(AD143/Table3[[#This Row],[Assessed Term]]),AD143,-AG143,0,IF(AC143=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z144=0,Y144+AA144,Z144)","v":0},0,0,0,null,null,{"$f":"IF(AB144=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB144=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB144=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB144=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB144=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J144 = \"Lease\",+PV(AL144/(AD144/Table3[[#This Row],[Assessed Term]]),AD144,-AG144,0,IF(AC144=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN144 = \"no\",AM144,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB145=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB145=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB145=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB145=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB145=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J145 = \"Lease\",+PV(AL145/(AD145/Table3[[#This Row],[Assessed Term]]),AD145,-AG145,0,IF(AC145=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB146=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB146=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB146=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB146=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB146=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J146 = \"Lease\",+PV(AL146/(AD146/Table3[[#This Row],[Assessed Term]]),AD146,-AG146,0,IF(AC146=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB147=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB147=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB147=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB147=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB147=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J147 = \"Lease\",+PV(AL147/(AD147/Table3[[#This Row],[Assessed Term]]),AD147,-AG147,0,IF(AC147=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB148=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB148=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB148=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB148=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB148=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J148 = \"Lease\",+PV(AL148/(AD148/Table3[[#This Row],[Assessed Term]]),AD148,-AG148,0,IF(AC148=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB149=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB149=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB149=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB149=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB149=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J149 = \"Lease\",+PV(AL149/(AD149/Table3[[#This Row],[Assessed Term]]),AD149,-AG149,0,IF(AC149=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB150=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB150=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB150=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB150=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB150=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J150 = \"Lease\",+PV(AL150/(AD150/Table3[[#This Row],[Assessed Term]]),AD150,-AG150,0,IF(AC150=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB151=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB151=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB151=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB151=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB151=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J151 = \"Lease\",+PV(AL151/(AD151/Table3[[#This Row],[Assessed Term]]),AD151,-AG151,0,IF(AC151=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB152=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB152=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB152=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB152=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB152=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J152 = \"Lease\",+PV(AL152/(AD152/Table3[[#This Row],[Assessed Term]]),AD152,-AG152,0,IF(AC152=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB153=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB153=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB153=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB153=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB153=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J153 = \"Lease\",+PV(AL153/(AD153/Table3[[#This Row],[Assessed Term]]),AD153,-AG153,0,IF(AC153=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB154=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB154=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB154=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB154=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB154=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J154 = \"Lease\",+PV(AL154/(AD154/Table3[[#This Row],[Assessed Term]]),AD154,-AG154,0,IF(AC154=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB155=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB155=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB155=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB155=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB155=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J155 = \"Lease\",+PV(AL155/(AD155/Table3[[#This Row],[Assessed Term]]),AD155,-AG155,0,IF(AC155=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB156=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB156=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB156=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB156=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB156=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J156 = \"Lease\",+PV(AL156/(AD156/Table3[[#This Row],[Assessed Term]]),AD156,-AG156,0,IF(AC156=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB157=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB157=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB157=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB157=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB157=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J157 = \"Lease\",+PV(AL157/(AD157/Table3[[#This Row],[Assessed Term]]),AD157,-AG157,0,IF(AC157=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB158=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB158=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB158=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB158=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB158=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J158 = \"Lease\",+PV(AL158/(AD158/Table3[[#This Row],[Assessed Term]]),AD158,-AG158,0,IF(AC158=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB159=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB159=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB159=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB159=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB159=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J159 = \"Lease\",+PV(AL159/(AD159/Table3[[#This Row],[Assessed Term]]),AD159,-AG159,0,IF(AC159=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB160=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB160=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB160=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB160=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB160=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J160 = \"Lease\",+PV(AL160/(AD160/Table3[[#This Row],[Assessed Term]]),AD160,-AG160,0,IF(AC160=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB161=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB161=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB161=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB161=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB161=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J161 = \"Lease\",+PV(AL161/(AD161/Table3[[#This Row],[Assessed Term]]),AD161,-AG161,0,IF(AC161=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB162=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB162=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB162=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB162=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB162=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J162 = \"Lease\",+PV(AL162/(AD162/Table3[[#This Row],[Assessed Term]]),AD162,-AG162,0,IF(AC162=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB163=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB163=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB163=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB163=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB163=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J163 = \"Lease\",+PV(AL163/(AD163/Table3[[#This Row],[Assessed Term]]),AD163,-AG163,0,IF(AC163=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB164=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB164=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB164=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB164=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB164=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J164 = \"Lease\",+PV(AL164/(AD164/Table3[[#This Row],[Assessed Term]]),AD164,-AG164,0,IF(AC164=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB165=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB165=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB165=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB165=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB165=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J165 = \"Lease\",+PV(AL165/(AD165/Table3[[#This Row],[Assessed Term]]),AD165,-AG165,0,IF(AC165=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB166=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB166=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB166=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB166=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB166=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J166 = \"Lease\",+PV(AL166/(AD166/Table3[[#This Row],[Assessed Term]]),AD166,-AG166,0,IF(AC166=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB167=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB167=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB167=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB167=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB167=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J167 = \"Lease\",+PV(AL167/(AD167/Table3[[#This Row],[Assessed Term]]),AD167,-AG167,0,IF(AC167=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB168=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB168=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB168=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB168=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB168=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J168 = \"Lease\",+PV(AL168/(AD168/Table3[[#This Row],[Assessed Term]]),AD168,-AG168,0,IF(AC168=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB169=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB169=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB169=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB169=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB169=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J169 = \"Lease\",+PV(AL169/(AD169/Table3[[#This Row],[Assessed Term]]),AD169,-AG169,0,IF(AC169=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB170=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB170=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB170=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB170=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB170=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J170 = \"Lease\",+PV(AL170/(AD170/Table3[[#This Row],[Assessed Term]]),AD170,-AG170,0,IF(AC170=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB171=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB171=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB171=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB171=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB171=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J171 = \"Lease\",+PV(AL171/(AD171/Table3[[#This Row],[Assessed Term]]),AD171,-AG171,0,IF(AC171=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB172=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB172=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB172=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB172=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB172=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J172 = \"Lease\",+PV(AL172/(AD172/Table3[[#This Row],[Assessed Term]]),AD172,-AG172,0,IF(AC172=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB173=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB173=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB173=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB173=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB173=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J173 = \"Lease\",+PV(AL173/(AD173/Table3[[#This Row],[Assessed Term]]),AD173,-AG173,0,IF(AC173=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB174=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB174=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB174=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB174=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB174=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J174 = \"Lease\",+PV(AL174/(AD174/Table3[[#This Row],[Assessed Term]]),AD174,-AG174,0,IF(AC174=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB175=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB175=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB175=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB175=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB175=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J175 = \"Lease\",+PV(AL175/(AD175/Table3[[#This Row],[Assessed Term]]),AD175,-AG175,0,IF(AC175=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z176=0,Y176+AA176,Z176)","v":0},0,0,0,null,null,{"$f":"IF(AB176=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB176=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB176=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB176=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB176=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J176 = \"Lease\",+PV(AL176/(AD176/Table3[[#This Row],[Assessed Term]]),AD176,-AG176,0,IF(AC176=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN176 = \"no\",AM176,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB177=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB177=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB177=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB177=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB177=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J177 = \"Lease\",+PV(AL177/(AD177/Table3[[#This Row],[Assessed Term]]),AD177,-AG177,0,IF(AC177=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB178=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB178=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB178=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB178=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB178=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J178 = \"Lease\",+PV(AL178/(AD178/Table3[[#This Row],[Assessed Term]]),AD178,-AG178,0,IF(AC178=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB179=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB179=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB179=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB179=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB179=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J179 = \"Lease\",+PV(AL179/(AD179/Table3[[#This Row],[Assessed Term]]),AD179,-AG179,0,IF(AC179=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB180=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB180=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB180=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB180=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB180=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J180 = \"Lease\",+PV(AL180/(AD180/Table3[[#This Row],[Assessed Term]]),AD180,-AG180,0,IF(AC180=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB181=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB181=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB181=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB181=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB181=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J181 = \"Lease\",+PV(AL181/(AD181/Table3[[#This Row],[Assessed Term]]),AD181,-AG181,0,IF(AC181=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB182=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB182=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB182=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB182=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB182=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J182 = \"Lease\",+PV(AL182/(AD182/Table3[[#This Row],[Assessed Term]]),AD182,-AG182,0,IF(AC182=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB183=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB183=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB183=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB183=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB183=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J183 = \"Lease\",+PV(AL183/(AD183/Table3[[#This Row],[Assessed Term]]),AD183,-AG183,0,IF(AC183=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB184=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB184=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB184=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB184=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB184=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J184 = \"Lease\",+PV(AL184/(AD184/Table3[[#This Row],[Assessed Term]]),AD184,-AG184,0,IF(AC184=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB185=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB185=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB185=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB185=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB185=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J185 = \"Lease\",+PV(AL185/(AD185/Table3[[#This Row],[Assessed Term]]),AD185,-AG185,0,IF(AC185=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB186=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB186=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB186=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB186=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB186=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J186 = \"Lease\",+PV(AL186/(AD186/Table3[[#This Row],[Assessed Term]]),AD186,-AG186,0,IF(AC186=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB187=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB187=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB187=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB187=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB187=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J187 = \"Lease\",+PV(AL187/(AD187/Table3[[#This Row],[Assessed Term]]),AD187,-AG187,0,IF(AC187=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB188=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB188=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB188=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB188=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB188=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J188 = \"Lease\",+PV(AL188/(AD188/Table3[[#This Row],[Assessed Term]]),AD188,-AG188,0,IF(AC188=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB189=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB189=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB189=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB189=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB189=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J189 = \"Lease\",+PV(AL189/(AD189/Table3[[#This Row],[Assessed Term]]),AD189,-AG189,0,IF(AC189=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB190=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB190=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB190=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB190=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB190=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J190 = \"Lease\",+PV(AL190/(AD190/Table3[[#This Row],[Assessed Term]]),AD190,-AG190,0,IF(AC190=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB191=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB191=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB191=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB191=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB191=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J191 = \"Lease\",+PV(AL191/(AD191/Table3[[#This Row],[Assessed Term]]),AD191,-AG191,0,IF(AC191=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB192=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB192=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB192=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB192=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB192=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J192 = \"Lease\",+PV(AL192/(AD192/Table3[[#This Row],[Assessed Term]]),AD192,-AG192,0,IF(AC192=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB193=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB193=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB193=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB193=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB193=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J193 = \"Lease\",+PV(AL193/(AD193/Table3[[#This Row],[Assessed Term]]),AD193,-AG193,0,IF(AC193=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB194=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB194=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB194=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB194=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB194=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J194 = \"Lease\",+PV(AL194/(AD194/Table3[[#This Row],[Assessed Term]]),AD194,-AG194,0,IF(AC194=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB195=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB195=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB195=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB195=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB195=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J195 = \"Lease\",+PV(AL195/(AD195/Table3[[#This Row],[Assessed Term]]),AD195,-AG195,0,IF(AC195=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F196=\"yes\",G196=\"yes\",E196<>\"Intangible Asset\",E196<>\"Service\",H196 =\"yes\", E196<>\"Investment\",I196<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(R196=\"Yes\",L196=\"Yes\"),IF(OR(N196=T196,N196<T196),T196,N196),K196)","v":0},{"$f":"+IF(L196=R196,MIN(N196,T196),(IF(OR(S196=\"yes\",M196=\"Yes\"),MIN(N196,T196),IF(AND(S196=\"Yes\",M196=\"No\"),T196,IF(AND(S196=\"No\",M196=\"Yes\"),N196,0)))))","v":0},{"$f":"+IF(AND(V196=\"Yes\",P196=\"Yes\"),MAX(Q196,W196),IF(AND(V196=\"Yes\",P196=\"No\"),W196,IF(AND(V196=\"No\",P196=\"Yes\"),W196,0)))","v":0},null,null,{"$f":"IF(AB196=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB196=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB196=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB196=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB196=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J196 = \"Lease\",+PV(AL196/(AD196/Table3[[#This Row],[Assessed Term]]),AD196,-AG196,0,IF(AC196=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB197=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB197=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB197=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB197=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB197=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J197 = \"Lease\",+PV(AL197/(AD197/Table3[[#This Row],[Assessed Term]]),AD197,-AG197,0,IF(AC197=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB198=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB198=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB198=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB198=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB198=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J198 = \"Lease\",+PV(AL198/(AD198/Table3[[#This Row],[Assessed Term]]),AD198,-AG198,0,IF(AC198=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB199=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB199=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB199=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB199=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB199=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J199 = \"Lease\",+PV(AL199/(AD199/Table3[[#This Row],[Assessed Term]]),AD199,-AG199,0,IF(AC199=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB200=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB200=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB200=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB200=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB200=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J200 = \"Lease\",+PV(AL200/(AD200/Table3[[#This Row],[Assessed Term]]),AD200,-AG200,0,IF(AC200=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB201=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB201=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB201=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB201=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB201=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J201 = \"Lease\",+PV(AL201/(AD201/Table3[[#This Row],[Assessed Term]]),AD201,-AG201,0,IF(AC201=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB202=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB202=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB202=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB202=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB202=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J202 = \"Lease\",+PV(AL202/(AD202/Table3[[#This Row],[Assessed Term]]),AD202,-AG202,0,IF(AC202=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB203=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB203=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB203=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB203=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB203=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J203 = \"Lease\",+PV(AL203/(AD203/Table3[[#This Row],[Assessed Term]]),AD203,-AG203,0,IF(AC203=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB204=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB204=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB204=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB204=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB204=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J204 = \"Lease\",+PV(AL204/(AD204/Table3[[#This Row],[Assessed Term]]),AD204,-AG204,0,IF(AC204=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB205=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB205=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB205=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB205=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB205=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J205 = \"Lease\",+PV(AL205/(AD205/Table3[[#This Row],[Assessed Term]]),AD205,-AG205,0,IF(AC205=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB206=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB206=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB206=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB206=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB206=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J206 = \"Lease\",+PV(AL206/(AD206/Table3[[#This Row],[Assessed Term]]),AD206,-AG206,0,IF(AC206=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB207=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB207=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB207=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB207=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB207=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J207 = \"Lease\",+PV(AL207/(AD207/Table3[[#This Row],[Assessed Term]]),AD207,-AG207,0,IF(AC207=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z208=0,Y208+AA208,Z208)","v":0},0,0,0,null,null,{"$f":"IF(AB208=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB208=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB208=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB208=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB208=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J208 = \"Lease\",+PV(AL208/(AD208/Table3[[#This Row],[Assessed Term]]),AD208,-AG208,0,IF(AC208=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN208 = \"no\",AM208,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB209=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB209=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB209=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB209=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB209=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J209 = \"Lease\",+PV(AL209/(AD209/Table3[[#This Row],[Assessed Term]]),AD209,-AG209,0,IF(AC209=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB210=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB210=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB210=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB210=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB210=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J210 = \"Lease\",+PV(AL210/(AD210/Table3[[#This Row],[Assessed Term]]),AD210,-AG210,0,IF(AC210=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB211=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB211=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB211=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB211=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB211=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J211 = \"Lease\",+PV(AL211/(AD211/Table3[[#This Row],[Assessed Term]]),AD211,-AG211,0,IF(AC211=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB212=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB212=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB212=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB212=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB212=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J212 = \"Lease\",+PV(AL212/(AD212/Table3[[#This Row],[Assessed Term]]),AD212,-AG212,0,IF(AC212=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB213=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB213=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB213=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB213=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB213=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J213 = \"Lease\",+PV(AL213/(AD213/Table3[[#This Row],[Assessed Term]]),AD213,-AG213,0,IF(AC213=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB214=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB214=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB214=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB214=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB214=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J214 = \"Lease\",+PV(AL214/(AD214/Table3[[#This Row],[Assessed Term]]),AD214,-AG214,0,IF(AC214=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB215=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB215=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB215=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB215=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB215=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J215 = \"Lease\",+PV(AL215/(AD215/Table3[[#This Row],[Assessed Term]]),AD215,-AG215,0,IF(AC215=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB216=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB216=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB216=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB216=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB216=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J216 = \"Lease\",+PV(AL216/(AD216/Table3[[#This Row],[Assessed Term]]),AD216,-AG216,0,IF(AC216=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB217=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB217=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB217=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB217=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB217=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J217 = \"Lease\",+PV(AL217/(AD217/Table3[[#This Row],[Assessed Term]]),AD217,-AG217,0,IF(AC217=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB218=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB218=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB218=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB218=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB218=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J218 = \"Lease\",+PV(AL218/(AD218/Table3[[#This Row],[Assessed Term]]),AD218,-AG218,0,IF(AC218=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB219=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB219=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB219=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB219=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB219=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J219 = \"Lease\",+PV(AL219/(AD219/Table3[[#This Row],[Assessed Term]]),AD219,-AG219,0,IF(AC219=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB220=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB220=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB220=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB220=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB220=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J220 = \"Lease\",+PV(AL220/(AD220/Table3[[#This Row],[Assessed Term]]),AD220,-AG220,0,IF(AC220=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB221=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB221=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB221=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB221=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB221=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J221 = \"Lease\",+PV(AL221/(AD221/Table3[[#This Row],[Assessed Term]]),AD221,-AG221,0,IF(AC221=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB222=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB222=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB222=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB222=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB222=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J222 = \"Lease\",+PV(AL222/(AD222/Table3[[#This Row],[Assessed Term]]),AD222,-AG222,0,IF(AC222=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB223=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB223=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB223=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB223=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB223=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J223 = \"Lease\",+PV(AL223/(AD223/Table3[[#This Row],[Assessed Term]]),AD223,-AG223,0,IF(AC223=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB224=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB224=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB224=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB224=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB224=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J224 = \"Lease\",+PV(AL224/(AD224/Table3[[#This Row],[Assessed Term]]),AD224,-AG224,0,IF(AC224=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F225=\"yes\",G225=\"yes\",E225<>\"Intangible Asset\",E225<>\"Service\",H225 =\"yes\", E225<>\"Investment\",I225<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z225=0,Y225+AA225,Z225)","v":0},{"$f":"+IF(AND(R225=\"Yes\",L225=\"Yes\"),IF(OR(N225=T225,N225<T225),T225,N225),K225)","v":0},{"$f":"+IF(L225=R225,MIN(N225,T225),(IF(OR(S225=\"yes\",M225=\"Yes\"),MIN(N225,T225),IF(AND(S225=\"Yes\",M225=\"No\"),T225,IF(AND(S225=\"No\",M225=\"Yes\"),N225,0)))))","v":0},{"$f":"+IF(AND(V225=\"Yes\",P225=\"Yes\"),MAX(Q225,W225),IF(AND(V225=\"Yes\",P225=\"No\"),W225,IF(AND(V225=\"No\",P225=\"Yes\"),W225,0)))","v":0},null,null,{"$f":"IF(AB225=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB225=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB225=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB225=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB225=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J225 = \"Lease\",+PV(AL225/(AD225/Table3[[#This Row],[Assessed Term]]),AD225,-AG225,0,IF(AC225=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN225 = \"no\",AM225,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB226=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB226=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB226=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB226=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB226=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J226 = \"Lease\",+PV(AL226/(AD226/Table3[[#This Row],[Assessed Term]]),AD226,-AG226,0,IF(AC226=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB227=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB227=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB227=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB227=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB227=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J227 = \"Lease\",+PV(AL227/(AD227/Table3[[#This Row],[Assessed Term]]),AD227,-AG227,0,IF(AC227=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB228=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB228=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB228=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB228=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB228=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J228 = \"Lease\",+PV(AL228/(AD228/Table3[[#This Row],[Assessed Term]]),AD228,-AG228,0,IF(AC228=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB229=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB229=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB229=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB229=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB229=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J229 = \"Lease\",+PV(AL229/(AD229/Table3[[#This Row],[Assessed Term]]),AD229,-AG229,0,IF(AC229=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB230=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB230=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB230=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB230=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB230=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J230 = \"Lease\",+PV(AL230/(AD230/Table3[[#This Row],[Assessed Term]]),AD230,-AG230,0,IF(AC230=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB231=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB231=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB231=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB231=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB231=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J231 = \"Lease\",+PV(AL231/(AD231/Table3[[#This Row],[Assessed Term]]),AD231,-AG231,0,IF(AC231=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB232=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB232=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB232=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB232=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB232=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J232 = \"Lease\",+PV(AL232/(AD232/Table3[[#This Row],[Assessed Term]]),AD232,-AG232,0,IF(AC232=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB233=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB233=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB233=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB233=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB233=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J233 = \"Lease\",+PV(AL233/(AD233/Table3[[#This Row],[Assessed Term]]),AD233,-AG233,0,IF(AC233=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB234=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB234=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB234=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB234=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB234=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J234 = \"Lease\",+PV(AL234/(AD234/Table3[[#This Row],[Assessed Term]]),AD234,-AG234,0,IF(AC234=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB235=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB235=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB235=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB235=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB235=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J235 = \"Lease\",+PV(AL235/(AD235/Table3[[#This Row],[Assessed Term]]),AD235,-AG235,0,IF(AC235=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB236=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB236=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB236=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB236=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB236=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J236 = \"Lease\",+PV(AL236/(AD236/Table3[[#This Row],[Assessed Term]]),AD236,-AG236,0,IF(AC236=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB237=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB237=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB237=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB237=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB237=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J237 = \"Lease\",+PV(AL237/(AD237/Table3[[#This Row],[Assessed Term]]),AD237,-AG237,0,IF(AC237=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB238=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB238=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB238=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB238=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB238=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J238 = \"Lease\",+PV(AL238/(AD238/Table3[[#This Row],[Assessed Term]]),AD238,-AG238,0,IF(AC238=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB239=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB239=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB239=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB239=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB239=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J239 = \"Lease\",+PV(AL239/(AD239/Table3[[#This Row],[Assessed Term]]),AD239,-AG239,0,IF(AC239=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB240=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB240=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB240=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB240=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB240=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J240 = \"Lease\",+PV(AL240/(AD240/Table3[[#This Row],[Assessed Term]]),AD240,-AG240,0,IF(AC240=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB241=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB241=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB241=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB241=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB241=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J241 = \"Lease\",+PV(AL241/(AD241/Table3[[#This Row],[Assessed Term]]),AD241,-AG241,0,IF(AC241=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB242=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB242=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB242=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB242=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB242=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J242 = \"Lease\",+PV(AL242/(AD242/Table3[[#This Row],[Assessed Term]]),AD242,-AG242,0,IF(AC242=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB243=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB243=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB243=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB243=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB243=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J243 = \"Lease\",+PV(AL243/(AD243/Table3[[#This Row],[Assessed Term]]),AD243,-AG243,0,IF(AC243=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB244=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB244=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB244=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB244=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB244=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J244 = \"Lease\",+PV(AL244/(AD244/Table3[[#This Row],[Assessed Term]]),AD244,-AG244,0,IF(AC244=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB245=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB245=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB245=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB245=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB245=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J245 = \"Lease\",+PV(AL245/(AD245/Table3[[#This Row],[Assessed Term]]),AD245,-AG245,0,IF(AC245=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB246=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB246=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB246=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB246=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB246=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J246 = \"Lease\",+PV(AL246/(AD246/Table3[[#This Row],[Assessed Term]]),AD246,-AG246,0,IF(AC246=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB247=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB247=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB247=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB247=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB247=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J247 = \"Lease\",+PV(AL247/(AD247/Table3[[#This Row],[Assessed Term]]),AD247,-AG247,0,IF(AC247=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB248=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB248=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB248=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB248=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB248=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J248 = \"Lease\",+PV(AL248/(AD248/Table3[[#This Row],[Assessed Term]]),AD248,-AG248,0,IF(AC248=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB249=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB249=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB249=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB249=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB249=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J249 = \"Lease\",+PV(AL249/(AD249/Table3[[#This Row],[Assessed Term]]),AD249,-AG249,0,IF(AC249=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB250=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB250=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB250=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB250=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB250=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J250 = \"Lease\",+PV(AL250/(AD250/Table3[[#This Row],[Assessed Term]]),AD250,-AG250,0,IF(AC250=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB251=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB251=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB251=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB251=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB251=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J251 = \"Lease\",+PV(AL251/(AD251/Table3[[#This Row],[Assessed Term]]),AD251,-AG251,0,IF(AC251=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB252=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB252=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB252=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB252=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB252=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J252 = \"Lease\",+PV(AL252/(AD252/Table3[[#This Row],[Assessed Term]]),AD252,-AG252,0,IF(AC252=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB253=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB253=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB253=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB253=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB253=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J253 = \"Lease\",+PV(AL253/(AD253/Table3[[#This Row],[Assessed Term]]),AD253,-AG253,0,IF(AC253=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB254=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB254=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB254=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB254=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB254=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J254 = \"Lease\",+PV(AL254/(AD254/Table3[[#This Row],[Assessed Term]]),AD254,-AG254,0,IF(AC254=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB255=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB255=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB255=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB255=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB255=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J255 = \"Lease\",+PV(AL255/(AD255/Table3[[#This Row],[Assessed Term]]),AD255,-AG255,0,IF(AC255=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB256=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB256=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB256=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB256=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB256=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J256 = \"Lease\",+PV(AL256/(AD256/Table3[[#This Row],[Assessed Term]]),AD256,-AG256,0,IF(AC256=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB257=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB257=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB257=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB257=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB257=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J257 = \"Lease\",+PV(AL257/(AD257/Table3[[#This Row],[Assessed Term]]),AD257,-AG257,0,IF(AC257=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB258=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB258=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB258=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB258=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB258=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J258 = \"Lease\",+PV(AL258/(AD258/Table3[[#This Row],[Assessed Term]]),AD258,-AG258,0,IF(AC258=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB259=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB259=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB259=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB259=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB259=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J259 = \"Lease\",+PV(AL259/(AD259/Table3[[#This Row],[Assessed Term]]),AD259,-AG259,0,IF(AC259=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB260=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB260=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB260=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB260=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB260=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J260 = \"Lease\",+PV(AL260/(AD260/Table3[[#This Row],[Assessed Term]]),AD260,-AG260,0,IF(AC260=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB261=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB261=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB261=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB261=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB261=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J261 = \"Lease\",+PV(AL261/(AD261/Table3[[#This Row],[Assessed Term]]),AD261,-AG261,0,IF(AC261=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB262=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB262=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB262=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB262=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB262=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J262 = \"Lease\",+PV(AL262/(AD262/Table3[[#This Row],[Assessed Term]]),AD262,-AG262,0,IF(AC262=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB263=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB263=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB263=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB263=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB263=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J263 = \"Lease\",+PV(AL263/(AD263/Table3[[#This Row],[Assessed Term]]),AD263,-AG263,0,IF(AC263=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB264=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB264=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB264=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB264=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB264=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J264 = \"Lease\",+PV(AL264/(AD264/Table3[[#This Row],[Assessed Term]]),AD264,-AG264,0,IF(AC264=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB265=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB265=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB265=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB265=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB265=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J265 = \"Lease\",+PV(AL265/(AD265/Table3[[#This Row],[Assessed Term]]),AD265,-AG265,0,IF(AC265=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB266=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB266=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB266=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB266=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB266=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J266 = \"Lease\",+PV(AL266/(AD266/Table3[[#This Row],[Assessed Term]]),AD266,-AG266,0,IF(AC266=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB267=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB267=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB267=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB267=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB267=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J267 = \"Lease\",+PV(AL267/(AD267/Table3[[#This Row],[Assessed Term]]),AD267,-AG267,0,IF(AC267=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB268=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB268=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB268=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB268=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB268=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J268 = \"Lease\",+PV(AL268/(AD268/Table3[[#This Row],[Assessed Term]]),AD268,-AG268,0,IF(AC268=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB269=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB269=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB269=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB269=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB269=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J269 = \"Lease\",+PV(AL269/(AD269/Table3[[#This Row],[Assessed Term]]),AD269,-AG269,0,IF(AC269=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB270=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB270=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB270=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB270=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB270=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J270 = \"Lease\",+PV(AL270/(AD270/Table3[[#This Row],[Assessed Term]]),AD270,-AG270,0,IF(AC270=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB271=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB271=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB271=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB271=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB271=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J271 = \"Lease\",+PV(AL271/(AD271/Table3[[#This Row],[Assessed Term]]),AD271,-AG271,0,IF(AC271=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB272=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB272=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB272=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB272=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB272=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J272 = \"Lease\",+PV(AL272/(AD272/Table3[[#This Row],[Assessed Term]]),AD272,-AG272,0,IF(AC272=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB273=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB273=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB273=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB273=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB273=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J273 = \"Lease\",+PV(AL273/(AD273/Table3[[#This Row],[Assessed Term]]),AD273,-AG273,0,IF(AC273=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB274=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB274=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB274=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB274=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB274=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J274 = \"Lease\",+PV(AL274/(AD274/Table3[[#This Row],[Assessed Term]]),AD274,-AG274,0,IF(AC274=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB275=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB275=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB275=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB275=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB275=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J275 = \"Lease\",+PV(AL275/(AD275/Table3[[#This Row],[Assessed Term]]),AD275,-AG275,0,IF(AC275=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB276=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB276=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB276=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB276=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB276=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J276 = \"Lease\",+PV(AL276/(AD276/Table3[[#This Row],[Assessed Term]]),AD276,-AG276,0,IF(AC276=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB277=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB277=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB277=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB277=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB277=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J277 = \"Lease\",+PV(AL277/(AD277/Table3[[#This Row],[Assessed Term]]),AD277,-AG277,0,IF(AC277=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB278=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB278=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB278=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB278=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB278=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J278 = \"Lease\",+PV(AL278/(AD278/Table3[[#This Row],[Assessed Term]]),AD278,-AG278,0,IF(AC278=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB279=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB279=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB279=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB279=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB279=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J279 = \"Lease\",+PV(AL279/(AD279/Table3[[#This Row],[Assessed Term]]),AD279,-AG279,0,IF(AC279=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB280=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB280=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB280=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB280=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB280=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J280 = \"Lease\",+PV(AL280/(AD280/Table3[[#This Row],[Assessed Term]]),AD280,-AG280,0,IF(AC280=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB281=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB281=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB281=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB281=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB281=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J281 = \"Lease\",+PV(AL281/(AD281/Table3[[#This Row],[Assessed Term]]),AD281,-AG281,0,IF(AC281=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB282=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB282=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB282=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB282=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB282=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J282 = \"Lease\",+PV(AL282/(AD282/Table3[[#This Row],[Assessed Term]]),AD282,-AG282,0,IF(AC282=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB283=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB283=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB283=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB283=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB283=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J283 = \"Lease\",+PV(AL283/(AD283/Table3[[#This Row],[Assessed Term]]),AD283,-AG283,0,IF(AC283=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB284=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB284=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB284=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB284=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB284=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J284 = \"Lease\",+PV(AL284/(AD284/Table3[[#This Row],[Assessed Term]]),AD284,-AG284,0,IF(AC284=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB285=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB285=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB285=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB285=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB285=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J285 = \"Lease\",+PV(AL285/(AD285/Table3[[#This Row],[Assessed Term]]),AD285,-AG285,0,IF(AC285=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB286=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB286=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB286=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB286=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB286=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J286 = \"Lease\",+PV(AL286/(AD286/Table3[[#This Row],[Assessed Term]]),AD286,-AG286,0,IF(AC286=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB287=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB287=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB287=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB287=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB287=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J287 = \"Lease\",+PV(AL287/(AD287/Table3[[#This Row],[Assessed Term]]),AD287,-AG287,0,IF(AC287=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB288=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB288=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB288=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB288=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB288=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J288 = \"Lease\",+PV(AL288/(AD288/Table3[[#This Row],[Assessed Term]]),AD288,-AG288,0,IF(AC288=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F289=\"yes\",G289=\"yes\",E289<>\"Intangible Asset\",E289<>\"Service\",H289 =\"yes\", E289<>\"Investment\",I289<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z289=0,Y289+AA289,Z289)","v":0},{"$f":"+IF(AND(R289=\"Yes\",L289=\"Yes\"),IF(OR(N289=T289,N289<T289),T289,N289),K289)","v":0},{"$f":"+IF(L289=R289,MIN(N289,T289),(IF(OR(S289=\"yes\",M289=\"Yes\"),MIN(N289,T289),IF(AND(S289=\"Yes\",M289=\"No\"),T289,IF(AND(S289=\"No\",M289=\"Yes\"),N289,0)))))","v":0},{"$f":"+IF(AND(V289=\"Yes\",P289=\"Yes\"),MAX(Q289,W289),IF(AND(V289=\"Yes\",P289=\"No\"),W289,IF(AND(V289=\"No\",P289=\"Yes\"),W289,0)))","v":0},null,null,{"$f":"IF(AB289=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB289=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB289=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB289=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB289=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J289 = \"Lease\",+PV(AL289/(AD289/Table3[[#This Row],[Assessed Term]]),AD289,-AG289,0,IF(AC289=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN289 = \"no\",AM289,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB290=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB290=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB290=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB290=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB290=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J290 = \"Lease\",+PV(AL290/(AD290/Table3[[#This Row],[Assessed Term]]),AD290,-AG290,0,IF(AC290=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB291=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB291=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB291=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB291=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB291=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J291 = \"Lease\",+PV(AL291/(AD291/Table3[[#This Row],[Assessed Term]]),AD291,-AG291,0,IF(AC291=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB292=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB292=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB292=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB292=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB292=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J292 = \"Lease\",+PV(AL292/(AD292/Table3[[#This Row],[Assessed Term]]),AD292,-AG292,0,IF(AC292=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB293=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB293=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB293=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB293=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB293=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J293 = \"Lease\",+PV(AL293/(AD293/Table3[[#This Row],[Assessed Term]]),AD293,-AG293,0,IF(AC293=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB294=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB294=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB294=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB294=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB294=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J294 = \"Lease\",+PV(AL294/(AD294/Table3[[#This Row],[Assessed Term]]),AD294,-AG294,0,IF(AC294=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB295=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB295=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB295=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB295=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB295=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J295 = \"Lease\",+PV(AL295/(AD295/Table3[[#This Row],[Assessed Term]]),AD295,-AG295,0,IF(AC295=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB296=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB296=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB296=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB296=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB296=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J296 = \"Lease\",+PV(AL296/(AD296/Table3[[#This Row],[Assessed Term]]),AD296,-AG296,0,IF(AC296=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB297=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB297=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB297=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB297=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB297=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J297 = \"Lease\",+PV(AL297/(AD297/Table3[[#This Row],[Assessed Term]]),AD297,-AG297,0,IF(AC297=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB298=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB298=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB298=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB298=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB298=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J298 = \"Lease\",+PV(AL298/(AD298/Table3[[#This Row],[Assessed Term]]),AD298,-AG298,0,IF(AC298=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB299=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB299=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB299=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB299=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB299=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J299 = \"Lease\",+PV(AL299/(AD299/Table3[[#This Row],[Assessed Term]]),AD299,-AG299,0,IF(AC299=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB300=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB300=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB300=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB300=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB300=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J300 = \"Lease\",+PV(AL300/(AD300/Table3[[#This Row],[Assessed Term]]),AD300,-AG300,0,IF(AC300=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB301=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB301=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB301=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB301=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB301=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J301 = \"Lease\",+PV(AL301/(AD301/Table3[[#This Row],[Assessed Term]]),AD301,-AG301,0,IF(AC301=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB302=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB302=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB302=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB302=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB302=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J302 = \"Lease\",+PV(AL302/(AD302/Table3[[#This Row],[Assessed Term]]),AD302,-AG302,0,IF(AC302=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB303=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB303=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB303=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB303=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB303=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J303 = \"Lease\",+PV(AL303/(AD303/Table3[[#This Row],[Assessed Term]]),AD303,-AG303,0,IF(AC303=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB304=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB304=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB304=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB304=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB304=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J304 = \"Lease\",+PV(AL304/(AD304/Table3[[#This Row],[Assessed Term]]),AD304,-AG304,0,IF(AC304=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB305=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB305=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB305=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB305=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB305=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J305 = \"Lease\",+PV(AL305/(AD305/Table3[[#This Row],[Assessed Term]]),AD305,-AG305,0,IF(AC305=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB306=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB306=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB306=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB306=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB306=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J306 = \"Lease\",+PV(AL306/(AD306/Table3[[#This Row],[Assessed Term]]),AD306,-AG306,0,IF(AC306=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB307=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB307=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB307=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB307=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB307=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J307 = \"Lease\",+PV(AL307/(AD307/Table3[[#This Row],[Assessed Term]]),AD307,-AG307,0,IF(AC307=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB308=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB308=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB308=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB308=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB308=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J308 = \"Lease\",+PV(AL308/(AD308/Table3[[#This Row],[Assessed Term]]),AD308,-AG308,0,IF(AC308=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB309=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB309=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB309=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB309=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB309=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J309 = \"Lease\",+PV(AL309/(AD309/Table3[[#This Row],[Assessed Term]]),AD309,-AG309,0,IF(AC309=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB310=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB310=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB310=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB310=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB310=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J310 = \"Lease\",+PV(AL310/(AD310/Table3[[#This Row],[Assessed Term]]),AD310,-AG310,0,IF(AC310=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB311=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB311=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB311=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB311=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB311=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J311 = \"Lease\",+PV(AL311/(AD311/Table3[[#This Row],[Assessed Term]]),AD311,-AG311,0,IF(AC311=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB312=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB312=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB312=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB312=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB312=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J312 = \"Lease\",+PV(AL312/(AD312/Table3[[#This Row],[Assessed Term]]),AD312,-AG312,0,IF(AC312=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB313=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB313=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB313=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB313=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB313=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J313 = \"Lease\",+PV(AL313/(AD313/Table3[[#This Row],[Assessed Term]]),AD313,-AG313,0,IF(AC313=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB314=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB314=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB314=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB314=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB314=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J314 = \"Lease\",+PV(AL314/(AD314/Table3[[#This Row],[Assessed Term]]),AD314,-AG314,0,IF(AC314=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB315=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB315=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB315=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB315=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB315=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J315 = \"Lease\",+PV(AL315/(AD315/Table3[[#This Row],[Assessed Term]]),AD315,-AG315,0,IF(AC315=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB316=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB316=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB316=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB316=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB316=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J316 = \"Lease\",+PV(AL316/(AD316/Table3[[#This Row],[Assessed Term]]),AD316,-AG316,0,IF(AC316=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB317=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB317=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB317=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB317=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB317=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J317 = \"Lease\",+PV(AL317/(AD317/Table3[[#This Row],[Assessed Term]]),AD317,-AG317,0,IF(AC317=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB318=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB318=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB318=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB318=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB318=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J318 = \"Lease\",+PV(AL318/(AD318/Table3[[#This Row],[Assessed Term]]),AD318,-AG318,0,IF(AC318=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB319=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB319=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB319=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB319=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB319=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J319 = \"Lease\",+PV(AL319/(AD319/Table3[[#This Row],[Assessed Term]]),AD319,-AG319,0,IF(AC319=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB320=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB320=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB320=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB320=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB320=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J320 = \"Lease\",+PV(AL320/(AD320/Table3[[#This Row],[Assessed Term]]),AD320,-AG320,0,IF(AC320=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB321=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB321=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB321=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB321=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB321=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J321 = \"Lease\",+PV(AL321/(AD321/Table3[[#This Row],[Assessed Term]]),AD321,-AG321,0,IF(AC321=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB322=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB322=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB322=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB322=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB322=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J322 = \"Lease\",+PV(AL322/(AD322/Table3[[#This Row],[Assessed Term]]),AD322,-AG322,0,IF(AC322=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB323=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB323=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB323=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB323=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB323=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J323 = \"Lease\",+PV(AL323/(AD323/Table3[[#This Row],[Assessed Term]]),AD323,-AG323,0,IF(AC323=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB324=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB324=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB324=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB324=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB324=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J324 = \"Lease\",+PV(AL324/(AD324/Table3[[#This Row],[Assessed Term]]),AD324,-AG324,0,IF(AC324=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB325=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB325=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB325=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB325=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB325=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J325 = \"Lease\",+PV(AL325/(AD325/Table3[[#This Row],[Assessed Term]]),AD325,-AG325,0,IF(AC325=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB326=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB326=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB326=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB326=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB326=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J326 = \"Lease\",+PV(AL326/(AD326/Table3[[#This Row],[Assessed Term]]),AD326,-AG326,0,IF(AC326=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB327=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB327=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB327=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB327=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB327=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J327 = \"Lease\",+PV(AL327/(AD327/Table3[[#This Row],[Assessed Term]]),AD327,-AG327,0,IF(AC327=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB328=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB328=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB328=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB328=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB328=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J328 = \"Lease\",+PV(AL328/(AD328/Table3[[#This Row],[Assessed Term]]),AD328,-AG328,0,IF(AC328=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB329=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB329=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB329=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB329=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB329=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J329 = \"Lease\",+PV(AL329/(AD329/Table3[[#This Row],[Assessed Term]]),AD329,-AG329,0,IF(AC329=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB330=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB330=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB330=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB330=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB330=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J330 = \"Lease\",+PV(AL330/(AD330/Table3[[#This Row],[Assessed Term]]),AD330,-AG330,0,IF(AC330=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB331=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB331=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB331=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB331=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB331=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J331 = \"Lease\",+PV(AL331/(AD331/Table3[[#This Row],[Assessed Term]]),AD331,-AG331,0,IF(AC331=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB332=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB332=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB332=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB332=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB332=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J332 = \"Lease\",+PV(AL332/(AD332/Table3[[#This Row],[Assessed Term]]),AD332,-AG332,0,IF(AC332=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB333=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB333=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB333=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB333=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB333=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J333 = \"Lease\",+PV(AL333/(AD333/Table3[[#This Row],[Assessed Term]]),AD333,-AG333,0,IF(AC333=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB334=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB334=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB334=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB334=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB334=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J334 = \"Lease\",+PV(AL334/(AD334/Table3[[#This Row],[Assessed Term]]),AD334,-AG334,0,IF(AC334=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB335=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB335=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB335=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB335=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB335=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J335 = \"Lease\",+PV(AL335/(AD335/Table3[[#This Row],[Assessed Term]]),AD335,-AG335,0,IF(AC335=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB336=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB336=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB336=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB336=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB336=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J336 = \"Lease\",+PV(AL336/(AD336/Table3[[#This Row],[Assessed Term]]),AD336,-AG336,0,IF(AC336=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB337=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB337=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB337=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB337=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB337=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J337 = \"Lease\",+PV(AL337/(AD337/Table3[[#This Row],[Assessed Term]]),AD337,-AG337,0,IF(AC337=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB338=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB338=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB338=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB338=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB338=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J338 = \"Lease\",+PV(AL338/(AD338/Table3[[#This Row],[Assessed Term]]),AD338,-AG338,0,IF(AC338=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB339=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB339=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB339=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB339=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB339=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J339 = \"Lease\",+PV(AL339/(AD339/Table3[[#This Row],[Assessed Term]]),AD339,-AG339,0,IF(AC339=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB340=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB340=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB340=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB340=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB340=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J340 = \"Lease\",+PV(AL340/(AD340/Table3[[#This Row],[Assessed Term]]),AD340,-AG340,0,IF(AC340=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB341=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB341=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB341=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB341=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB341=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J341 = \"Lease\",+PV(AL341/(AD341/Table3[[#This Row],[Assessed Term]]),AD341,-AG341,0,IF(AC341=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB342=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB342=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB342=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB342=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB342=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J342 = \"Lease\",+PV(AL342/(AD342/Table3[[#This Row],[Assessed Term]]),AD342,-AG342,0,IF(AC342=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB343=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB343=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB343=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB343=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB343=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J343 = \"Lease\",+PV(AL343/(AD343/Table3[[#This Row],[Assessed Term]]),AD343,-AG343,0,IF(AC343=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB344=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB344=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB344=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB344=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB344=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J344 = \"Lease\",+PV(AL344/(AD344/Table3[[#This Row],[Assessed Term]]),AD344,-AG344,0,IF(AC344=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB345=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB345=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB345=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB345=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB345=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J345 = \"Lease\",+PV(AL345/(AD345/Table3[[#This Row],[Assessed Term]]),AD345,-AG345,0,IF(AC345=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB346=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB346=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB346=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB346=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB346=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J346 = \"Lease\",+PV(AL346/(AD346/Table3[[#This Row],[Assessed Term]]),AD346,-AG346,0,IF(AC346=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB347=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB347=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB347=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB347=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB347=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J347 = \"Lease\",+PV(AL347/(AD347/Table3[[#This Row],[Assessed Term]]),AD347,-AG347,0,IF(AC347=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB348=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB348=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB348=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB348=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB348=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J348 = \"Lease\",+PV(AL348/(AD348/Table3[[#This Row],[Assessed Term]]),AD348,-AG348,0,IF(AC348=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB349=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB349=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB349=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB349=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB349=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J349 = \"Lease\",+PV(AL349/(AD349/Table3[[#This Row],[Assessed Term]]),AD349,-AG349,0,IF(AC349=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB350=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB350=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB350=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB350=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB350=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J350 = \"Lease\",+PV(AL350/(AD350/Table3[[#This Row],[Assessed Term]]),AD350,-AG350,0,IF(AC350=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB351=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB351=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB351=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB351=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB351=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J351 = \"Lease\",+PV(AL351/(AD351/Table3[[#This Row],[Assessed Term]]),AD351,-AG351,0,IF(AC351=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB352=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB352=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB352=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB352=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB352=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J352 = \"Lease\",+PV(AL352/(AD352/Table3[[#This Row],[Assessed Term]]),AD352,-AG352,0,IF(AC352=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F353=\"yes\",G353=\"yes\",E353<>\"Intangible Asset\",E353<>\"Service\",H353 =\"yes\", E353<>\"Investment\",I353<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z353=0,Y353+AA353,Z353)","v":0},{"$f":"+IF(AND(R353=\"Yes\",L353=\"Yes\"),IF(OR(N353=T353,N353<T353),T353,N353),K353)","v":0},{"$f":"+IF(L353=R353,MIN(N353,T353),(IF(OR(S353=\"yes\",M353=\"Yes\"),MIN(N353,T353),IF(AND(S353=\"Yes\",M353=\"No\"),T353,IF(AND(S353=\"No\",M353=\"Yes\"),N353,0)))))","v":0},{"$f":"+IF(AND(V353=\"Yes\",P353=\"Yes\"),MAX(Q353,W353),IF(AND(V353=\"Yes\",P353=\"No\"),W353,IF(AND(V353=\"No\",P353=\"Yes\"),W353,0)))","v":0},null,null,{"$f":"IF(AB353=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB353=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB353=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB353=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB353=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J353 = \"Lease\",+PV(AL353/(AD353/Table3[[#This Row],[Assessed Term]]),AD353,-AG353,0,IF(AC353=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN353 = \"no\",AM353,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB354=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB354=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB354=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB354=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB354=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J354 = \"Lease\",+PV(AL354/(AD354/Table3[[#This Row],[Assessed Term]]),AD354,-AG354,0,IF(AC354=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB355=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB355=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB355=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB355=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB355=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J355 = \"Lease\",+PV(AL355/(AD355/Table3[[#This Row],[Assessed Term]]),AD355,-AG355,0,IF(AC355=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB356=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB356=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB356=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB356=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB356=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J356 = \"Lease\",+PV(AL356/(AD356/Table3[[#This Row],[Assessed Term]]),AD356,-AG356,0,IF(AC356=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB357=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB357=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB357=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB357=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB357=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J357 = \"Lease\",+PV(AL357/(AD357/Table3[[#This Row],[Assessed Term]]),AD357,-AG357,0,IF(AC357=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB358=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB358=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB358=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB358=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB358=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J358 = \"Lease\",+PV(AL358/(AD358/Table3[[#This Row],[Assessed Term]]),AD358,-AG358,0,IF(AC358=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB359=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB359=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB359=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB359=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB359=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J359 = \"Lease\",+PV(AL359/(AD359/Table3[[#This Row],[Assessed Term]]),AD359,-AG359,0,IF(AC359=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB360=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB360=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB360=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB360=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB360=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J360 = \"Lease\",+PV(AL360/(AD360/Table3[[#This Row],[Assessed Term]]),AD360,-AG360,0,IF(AC360=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB361=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB361=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB361=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB361=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB361=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J361 = \"Lease\",+PV(AL361/(AD361/Table3[[#This Row],[Assessed Term]]),AD361,-AG361,0,IF(AC361=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB362=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB362=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB362=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB362=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB362=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J362 = \"Lease\",+PV(AL362/(AD362/Table3[[#This Row],[Assessed Term]]),AD362,-AG362,0,IF(AC362=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB363=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB363=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB363=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB363=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB363=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J363 = \"Lease\",+PV(AL363/(AD363/Table3[[#This Row],[Assessed Term]]),AD363,-AG363,0,IF(AC363=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB364=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB364=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB364=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB364=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB364=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J364 = \"Lease\",+PV(AL364/(AD364/Table3[[#This Row],[Assessed Term]]),AD364,-AG364,0,IF(AC364=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB365=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB365=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB365=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB365=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB365=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J365 = \"Lease\",+PV(AL365/(AD365/Table3[[#This Row],[Assessed Term]]),AD365,-AG365,0,IF(AC365=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB366=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB366=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB366=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB366=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB366=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J366 = \"Lease\",+PV(AL366/(AD366/Table3[[#This Row],[Assessed Term]]),AD366,-AG366,0,IF(AC366=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB367=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB367=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB367=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB367=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB367=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J367 = \"Lease\",+PV(AL367/(AD367/Table3[[#This Row],[Assessed Term]]),AD367,-AG367,0,IF(AC367=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB368=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB368=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB368=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB368=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB368=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J368 = \"Lease\",+PV(AL368/(AD368/Table3[[#This Row],[Assessed Term]]),AD368,-AG368,0,IF(AC368=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB369=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB369=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB369=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB369=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB369=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J369 = \"Lease\",+PV(AL369/(AD369/Table3[[#This Row],[Assessed Term]]),AD369,-AG369,0,IF(AC369=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB370=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB370=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB370=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB370=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB370=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J370 = \"Lease\",+PV(AL370/(AD370/Table3[[#This Row],[Assessed Term]]),AD370,-AG370,0,IF(AC370=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB371=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB371=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB371=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB371=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB371=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J371 = \"Lease\",+PV(AL371/(AD371/Table3[[#This Row],[Assessed Term]]),AD371,-AG371,0,IF(AC371=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB372=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB372=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB372=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB372=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB372=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J372 = \"Lease\",+PV(AL372/(AD372/Table3[[#This Row],[Assessed Term]]),AD372,-AG372,0,IF(AC372=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB373=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB373=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB373=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB373=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB373=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J373 = \"Lease\",+PV(AL373/(AD373/Table3[[#This Row],[Assessed Term]]),AD373,-AG373,0,IF(AC373=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB374=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB374=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB374=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB374=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB374=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J374 = \"Lease\",+PV(AL374/(AD374/Table3[[#This Row],[Assessed Term]]),AD374,-AG374,0,IF(AC374=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB375=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB375=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB375=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB375=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB375=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J375 = \"Lease\",+PV(AL375/(AD375/Table3[[#This Row],[Assessed Term]]),AD375,-AG375,0,IF(AC375=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB376=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB376=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB376=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB376=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB376=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J376 = \"Lease\",+PV(AL376/(AD376/Table3[[#This Row],[Assessed Term]]),AD376,-AG376,0,IF(AC376=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB377=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB377=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB377=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB377=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB377=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J377 = \"Lease\",+PV(AL377/(AD377/Table3[[#This Row],[Assessed Term]]),AD377,-AG377,0,IF(AC377=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB378=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB378=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB378=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB378=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB378=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J378 = \"Lease\",+PV(AL378/(AD378/Table3[[#This Row],[Assessed Term]]),AD378,-AG378,0,IF(AC378=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB379=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB379=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB379=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB379=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB379=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J379 = \"Lease\",+PV(AL379/(AD379/Table3[[#This Row],[Assessed Term]]),AD379,-AG379,0,IF(AC379=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB380=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB380=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB380=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB380=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB380=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J380 = \"Lease\",+PV(AL380/(AD380/Table3[[#This Row],[Assessed Term]]),AD380,-AG380,0,IF(AC380=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB381=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB381=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB381=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB381=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB381=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J381 = \"Lease\",+PV(AL381/(AD381/Table3[[#This Row],[Assessed Term]]),AD381,-AG381,0,IF(AC381=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB382=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB382=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB382=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB382=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB382=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J382 = \"Lease\",+PV(AL382/(AD382/Table3[[#This Row],[Assessed Term]]),AD382,-AG382,0,IF(AC382=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB383=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB383=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB383=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB383=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB383=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J383 = \"Lease\",+PV(AL383/(AD383/Table3[[#This Row],[Assessed Term]]),AD383,-AG383,0,IF(AC383=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB384=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB384=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB384=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB384=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB384=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J384 = \"Lease\",+PV(AL384/(AD384/Table3[[#This Row],[Assessed Term]]),AD384,-AG384,0,IF(AC384=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB385=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB385=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB385=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB385=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB385=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J385 = \"Lease\",+PV(AL385/(AD385/Table3[[#This Row],[Assessed Term]]),AD385,-AG385,0,IF(AC385=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB386=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB386=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB386=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB386=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB386=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J386 = \"Lease\",+PV(AL386/(AD386/Table3[[#This Row],[Assessed Term]]),AD386,-AG386,0,IF(AC386=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB387=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB387=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB387=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB387=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB387=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J387 = \"Lease\",+PV(AL387/(AD387/Table3[[#This Row],[Assessed Term]]),AD387,-AG387,0,IF(AC387=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB388=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB388=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB388=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB388=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB388=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J388 = \"Lease\",+PV(AL388/(AD388/Table3[[#This Row],[Assessed Term]]),AD388,-AG388,0,IF(AC388=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB389=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB389=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB389=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB389=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB389=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J389 = \"Lease\",+PV(AL389/(AD389/Table3[[#This Row],[Assessed Term]]),AD389,-AG389,0,IF(AC389=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB390=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB390=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB390=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB390=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB390=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J390 = \"Lease\",+PV(AL390/(AD390/Table3[[#This Row],[Assessed Term]]),AD390,-AG390,0,IF(AC390=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB391=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB391=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB391=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB391=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB391=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J391 = \"Lease\",+PV(AL391/(AD391/Table3[[#This Row],[Assessed Term]]),AD391,-AG391,0,IF(AC391=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB392=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB392=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB392=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB392=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB392=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J392 = \"Lease\",+PV(AL392/(AD392/Table3[[#This Row],[Assessed Term]]),AD392,-AG392,0,IF(AC392=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB393=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB393=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB393=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB393=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB393=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J393 = \"Lease\",+PV(AL393/(AD393/Table3[[#This Row],[Assessed Term]]),AD393,-AG393,0,IF(AC393=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB394=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB394=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB394=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB394=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB394=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J394 = \"Lease\",+PV(AL394/(AD394/Table3[[#This Row],[Assessed Term]]),AD394,-AG394,0,IF(AC394=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB395=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB395=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB395=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB395=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB395=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J395 = \"Lease\",+PV(AL395/(AD395/Table3[[#This Row],[Assessed Term]]),AD395,-AG395,0,IF(AC395=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB396=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB396=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB396=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB396=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB396=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J396 = \"Lease\",+PV(AL396/(AD396/Table3[[#This Row],[Assessed Term]]),AD396,-AG396,0,IF(AC396=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB397=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB397=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB397=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB397=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB397=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J397 = \"Lease\",+PV(AL397/(AD397/Table3[[#This Row],[Assessed Term]]),AD397,-AG397,0,IF(AC397=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB398=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB398=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB398=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB398=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB398=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J398 = \"Lease\",+PV(AL398/(AD398/Table3[[#This Row],[Assessed Term]]),AD398,-AG398,0,IF(AC398=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB399=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB399=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB399=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB399=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB399=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J399 = \"Lease\",+PV(AL399/(AD399/Table3[[#This Row],[Assessed Term]]),AD399,-AG399,0,IF(AC399=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB400=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB400=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB400=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB400=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB400=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J400 = \"Lease\",+PV(AL400/(AD400/Table3[[#This Row],[Assessed Term]]),AD400,-AG400,0,IF(AC400=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB401=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB401=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB401=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB401=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB401=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J401 = \"Lease\",+PV(AL401/(AD401/Table3[[#This Row],[Assessed Term]]),AD401,-AG401,0,IF(AC401=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB402=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB402=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB402=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB402=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB402=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J402 = \"Lease\",+PV(AL402/(AD402/Table3[[#This Row],[Assessed Term]]),AD402,-AG402,0,IF(AC402=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB403=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB403=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB403=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB403=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB403=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J403 = \"Lease\",+PV(AL403/(AD403/Table3[[#This Row],[Assessed Term]]),AD403,-AG403,0,IF(AC403=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB404=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB404=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB404=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB404=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB404=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J404 = \"Lease\",+PV(AL404/(AD404/Table3[[#This Row],[Assessed Term]]),AD404,-AG404,0,IF(AC404=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB405=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB405=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB405=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB405=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB405=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J405 = \"Lease\",+PV(AL405/(AD405/Table3[[#This Row],[Assessed Term]]),AD405,-AG405,0,IF(AC405=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB406=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB406=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB406=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB406=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB406=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J406 = \"Lease\",+PV(AL406/(AD406/Table3[[#This Row],[Assessed Term]]),AD406,-AG406,0,IF(AC406=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB407=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB407=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB407=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB407=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB407=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J407 = \"Lease\",+PV(AL407/(AD407/Table3[[#This Row],[Assessed Term]]),AD407,-AG407,0,IF(AC407=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB408=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB408=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB408=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB408=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB408=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J408 = \"Lease\",+PV(AL408/(AD408/Table3[[#This Row],[Assessed Term]]),AD408,-AG408,0,IF(AC408=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB409=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB409=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB409=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB409=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB409=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J409 = \"Lease\",+PV(AL409/(AD409/Table3[[#This Row],[Assessed Term]]),AD409,-AG409,0,IF(AC409=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB410=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB410=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB410=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB410=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB410=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J410 = \"Lease\",+PV(AL410/(AD410/Table3[[#This Row],[Assessed Term]]),AD410,-AG410,0,IF(AC410=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB411=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB411=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB411=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB411=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB411=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J411 = \"Lease\",+PV(AL411/(AD411/Table3[[#This Row],[Assessed Term]]),AD411,-AG411,0,IF(AC411=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB412=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB412=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB412=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB412=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB412=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J412 = \"Lease\",+PV(AL412/(AD412/Table3[[#This Row],[Assessed Term]]),AD412,-AG412,0,IF(AC412=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB413=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB413=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB413=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB413=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB413=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J413 = \"Lease\",+PV(AL413/(AD413/Table3[[#This Row],[Assessed Term]]),AD413,-AG413,0,IF(AC413=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB414=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB414=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB414=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB414=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB414=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J414 = \"Lease\",+PV(AL414/(AD414/Table3[[#This Row],[Assessed Term]]),AD414,-AG414,0,IF(AC414=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB415=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB415=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB415=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB415=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB415=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J415 = \"Lease\",+PV(AL415/(AD415/Table3[[#This Row],[Assessed Term]]),AD415,-AG415,0,IF(AC415=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB416=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB416=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB416=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB416=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB416=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J416 = \"Lease\",+PV(AL416/(AD416/Table3[[#This Row],[Assessed Term]]),AD416,-AG416,0,IF(AC416=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F417=\"yes\",G417=\"yes\",E417<>\"Intangible Asset\",E417<>\"Service\",H417 =\"yes\", E417<>\"Investment\",I417<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z417=0,Y417+AA417,Z417)","v":0},{"$f":"+IF(AND(R417=\"Yes\",L417=\"Yes\"),IF(OR(N417=T417,N417<T417),T417,N417),K417)","v":0},{"$f":"+IF(L417=R417,MIN(N417,T417),(IF(OR(S417=\"yes\",M417=\"Yes\"),MIN(N417,T417),IF(AND(S417=\"Yes\",M417=\"No\"),T417,IF(AND(S417=\"No\",M417=\"Yes\"),N417,0)))))","v":0},{"$f":"+IF(AND(V417=\"Yes\",P417=\"Yes\"),MAX(Q417,W417),IF(AND(V417=\"Yes\",P417=\"No\"),W417,IF(AND(V417=\"No\",P417=\"Yes\"),W417,0)))","v":0},null,null,{"$f":"IF(AB417=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB417=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB417=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB417=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB417=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J417 = \"Lease\",+PV(AL417/(AD417/Table3[[#This Row],[Assessed Term]]),AD417,-AG417,0,IF(AC417=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN417 = \"no\",AM417,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB418=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB418=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB418=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB418=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB418=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J418 = \"Lease\",+PV(AL418/(AD418/Table3[[#This Row],[Assessed Term]]),AD418,-AG418,0,IF(AC418=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB419=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB419=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB419=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB419=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB419=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J419 = \"Lease\",+PV(AL419/(AD419/Table3[[#This Row],[Assessed Term]]),AD419,-AG419,0,IF(AC419=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB420=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB420=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB420=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB420=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB420=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J420 = \"Lease\",+PV(AL420/(AD420/Table3[[#This Row],[Assessed Term]]),AD420,-AG420,0,IF(AC420=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB421=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB421=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB421=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB421=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB421=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J421 = \"Lease\",+PV(AL421/(AD421/Table3[[#This Row],[Assessed Term]]),AD421,-AG421,0,IF(AC421=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB422=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB422=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB422=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB422=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB422=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J422 = \"Lease\",+PV(AL422/(AD422/Table3[[#This Row],[Assessed Term]]),AD422,-AG422,0,IF(AC422=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB423=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB423=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB423=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB423=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB423=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J423 = \"Lease\",+PV(AL423/(AD423/Table3[[#This Row],[Assessed Term]]),AD423,-AG423,0,IF(AC423=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB424=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB424=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB424=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB424=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB424=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J424 = \"Lease\",+PV(AL424/(AD424/Table3[[#This Row],[Assessed Term]]),AD424,-AG424,0,IF(AC424=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB425=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB425=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB425=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB425=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB425=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J425 = \"Lease\",+PV(AL425/(AD425/Table3[[#This Row],[Assessed Term]]),AD425,-AG425,0,IF(AC425=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB426=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB426=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB426=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB426=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB426=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J426 = \"Lease\",+PV(AL426/(AD426/Table3[[#This Row],[Assessed Term]]),AD426,-AG426,0,IF(AC426=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB427=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB427=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB427=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB427=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB427=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J427 = \"Lease\",+PV(AL427/(AD427/Table3[[#This Row],[Assessed Term]]),AD427,-AG427,0,IF(AC427=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB428=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB428=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB428=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB428=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB428=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J428 = \"Lease\",+PV(AL428/(AD428/Table3[[#This Row],[Assessed Term]]),AD428,-AG428,0,IF(AC428=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB429=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB429=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB429=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB429=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB429=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J429 = \"Lease\",+PV(AL429/(AD429/Table3[[#This Row],[Assessed Term]]),AD429,-AG429,0,IF(AC429=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB430=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB430=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB430=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB430=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB430=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J430 = \"Lease\",+PV(AL430/(AD430/Table3[[#This Row],[Assessed Term]]),AD430,-AG430,0,IF(AC430=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB431=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB431=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB431=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB431=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB431=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J431 = \"Lease\",+PV(AL431/(AD431/Table3[[#This Row],[Assessed Term]]),AD431,-AG431,0,IF(AC431=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB432=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB432=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB432=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB432=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB432=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J432 = \"Lease\",+PV(AL432/(AD432/Table3[[#This Row],[Assessed Term]]),AD432,-AG432,0,IF(AC432=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB433=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB433=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB433=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB433=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB433=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J433 = \"Lease\",+PV(AL433/(AD433/Table3[[#This Row],[Assessed Term]]),AD433,-AG433,0,IF(AC433=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB434=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB434=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB434=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB434=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB434=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J434 = \"Lease\",+PV(AL434/(AD434/Table3[[#This Row],[Assessed Term]]),AD434,-AG434,0,IF(AC434=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB435=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB435=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB435=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB435=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB435=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J435 = \"Lease\",+PV(AL435/(AD435/Table3[[#This Row],[Assessed Term]]),AD435,-AG435,0,IF(AC435=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB436=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB436=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB436=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB436=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB436=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J436 = \"Lease\",+PV(AL436/(AD436/Table3[[#This Row],[Assessed Term]]),AD436,-AG436,0,IF(AC436=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB437=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB437=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB437=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB437=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB437=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J437 = \"Lease\",+PV(AL437/(AD437/Table3[[#This Row],[Assessed Term]]),AD437,-AG437,0,IF(AC437=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB438=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB438=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB438=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB438=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB438=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J438 = \"Lease\",+PV(AL438/(AD438/Table3[[#This Row],[Assessed Term]]),AD438,-AG438,0,IF(AC438=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB439=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB439=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB439=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB439=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB439=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J439 = \"Lease\",+PV(AL439/(AD439/Table3[[#This Row],[Assessed Term]]),AD439,-AG439,0,IF(AC439=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB440=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB440=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB440=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB440=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB440=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J440 = \"Lease\",+PV(AL440/(AD440/Table3[[#This Row],[Assessed Term]]),AD440,-AG440,0,IF(AC440=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB441=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB441=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB441=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB441=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB441=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J441 = \"Lease\",+PV(AL441/(AD441/Table3[[#This Row],[Assessed Term]]),AD441,-AG441,0,IF(AC441=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB442=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB442=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB442=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB442=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB442=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J442 = \"Lease\",+PV(AL442/(AD442/Table3[[#This Row],[Assessed Term]]),AD442,-AG442,0,IF(AC442=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB443=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB443=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB443=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB443=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB443=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J443 = \"Lease\",+PV(AL443/(AD443/Table3[[#This Row],[Assessed Term]]),AD443,-AG443,0,IF(AC443=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB444=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB444=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB444=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB444=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB444=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J444 = \"Lease\",+PV(AL444/(AD444/Table3[[#This Row],[Assessed Term]]),AD444,-AG444,0,IF(AC444=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB445=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB445=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB445=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB445=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB445=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J445 = \"Lease\",+PV(AL445/(AD445/Table3[[#This Row],[Assessed Term]]),AD445,-AG445,0,IF(AC445=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB446=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB446=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB446=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB446=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB446=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J446 = \"Lease\",+PV(AL446/(AD446/Table3[[#This Row],[Assessed Term]]),AD446,-AG446,0,IF(AC446=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB447=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB447=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB447=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB447=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB447=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J447 = \"Lease\",+PV(AL447/(AD447/Table3[[#This Row],[Assessed Term]]),AD447,-AG447,0,IF(AC447=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB448=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB448=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB448=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB448=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB448=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J448 = \"Lease\",+PV(AL448/(AD448/Table3[[#This Row],[Assessed Term]]),AD448,-AG448,0,IF(AC448=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB449=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB449=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB449=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB449=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB449=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J449 = \"Lease\",+PV(AL449/(AD449/Table3[[#This Row],[Assessed Term]]),AD449,-AG449,0,IF(AC449=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB450=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB450=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB450=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB450=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB450=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J450 = \"Lease\",+PV(AL450/(AD450/Table3[[#This Row],[Assessed Term]]),AD450,-AG450,0,IF(AC450=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB451=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB451=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB451=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB451=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB451=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J451 = \"Lease\",+PV(AL451/(AD451/Table3[[#This Row],[Assessed Term]]),AD451,-AG451,0,IF(AC451=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB452=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB452=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB452=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB452=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB452=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J452 = \"Lease\",+PV(AL452/(AD452/Table3[[#This Row],[Assessed Term]]),AD452,-AG452,0,IF(AC452=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB453=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB453=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB453=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB453=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB453=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J453 = \"Lease\",+PV(AL453/(AD453/Table3[[#This Row],[Assessed Term]]),AD453,-AG453,0,IF(AC453=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB454=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB454=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB454=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB454=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB454=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J454 = \"Lease\",+PV(AL454/(AD454/Table3[[#This Row],[Assessed Term]]),AD454,-AG454,0,IF(AC454=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB455=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB455=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB455=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB455=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB455=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J455 = \"Lease\",+PV(AL455/(AD455/Table3[[#This Row],[Assessed Term]]),AD455,-AG455,0,IF(AC455=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB456=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB456=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB456=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB456=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB456=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J456 = \"Lease\",+PV(AL456/(AD456/Table3[[#This Row],[Assessed Term]]),AD456,-AG456,0,IF(AC456=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB457=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB457=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB457=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB457=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB457=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J457 = \"Lease\",+PV(AL457/(AD457/Table3[[#This Row],[Assessed Term]]),AD457,-AG457,0,IF(AC457=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB458=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB458=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB458=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB458=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB458=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J458 = \"Lease\",+PV(AL458/(AD458/Table3[[#This Row],[Assessed Term]]),AD458,-AG458,0,IF(AC458=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB459=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB459=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB459=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB459=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB459=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J459 = \"Lease\",+PV(AL459/(AD459/Table3[[#This Row],[Assessed Term]]),AD459,-AG459,0,IF(AC459=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB460=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB460=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB460=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB460=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB460=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J460 = \"Lease\",+PV(AL460/(AD460/Table3[[#This Row],[Assessed Term]]),AD460,-AG460,0,IF(AC460=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB461=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB461=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB461=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB461=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB461=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J461 = \"Lease\",+PV(AL461/(AD461/Table3[[#This Row],[Assessed Term]]),AD461,-AG461,0,IF(AC461=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB462=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB462=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB462=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB462=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB462=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J462 = \"Lease\",+PV(AL462/(AD462/Table3[[#This Row],[Assessed Term]]),AD462,-AG462,0,IF(AC462=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB463=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB463=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB463=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB463=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB463=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J463 = \"Lease\",+PV(AL463/(AD463/Table3[[#This Row],[Assessed Term]]),AD463,-AG463,0,IF(AC463=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB464=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB464=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB464=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB464=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB464=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J464 = \"Lease\",+PV(AL464/(AD464/Table3[[#This Row],[Assessed Term]]),AD464,-AG464,0,IF(AC464=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB465=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB465=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB465=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB465=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB465=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J465 = \"Lease\",+PV(AL465/(AD465/Table3[[#This Row],[Assessed Term]]),AD465,-AG465,0,IF(AC465=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB466=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB466=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB466=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB466=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB466=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J466 = \"Lease\",+PV(AL466/(AD466/Table3[[#This Row],[Assessed Term]]),AD466,-AG466,0,IF(AC466=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB467=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB467=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB467=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB467=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB467=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J467 = \"Lease\",+PV(AL467/(AD467/Table3[[#This Row],[Assessed Term]]),AD467,-AG467,0,IF(AC467=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB468=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB468=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB468=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB468=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB468=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J468 = \"Lease\",+PV(AL468/(AD468/Table3[[#This Row],[Assessed Term]]),AD468,-AG468,0,IF(AC468=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB469=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB469=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB469=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB469=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB469=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J469 = \"Lease\",+PV(AL469/(AD469/Table3[[#This Row],[Assessed Term]]),AD469,-AG469,0,IF(AC469=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB470=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB470=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB470=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB470=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB470=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J470 = \"Lease\",+PV(AL470/(AD470/Table3[[#This Row],[Assessed Term]]),AD470,-AG470,0,IF(AC470=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB471=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB471=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB471=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB471=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB471=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J471 = \"Lease\",+PV(AL471/(AD471/Table3[[#This Row],[Assessed Term]]),AD471,-AG471,0,IF(AC471=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB472=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB472=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB472=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB472=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB472=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J472 = \"Lease\",+PV(AL472/(AD472/Table3[[#This Row],[Assessed Term]]),AD472,-AG472,0,IF(AC472=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB473=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB473=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB473=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB473=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB473=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J473 = \"Lease\",+PV(AL473/(AD473/Table3[[#This Row],[Assessed Term]]),AD473,-AG473,0,IF(AC473=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB474=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB474=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB474=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB474=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB474=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J474 = \"Lease\",+PV(AL474/(AD474/Table3[[#This Row],[Assessed Term]]),AD474,-AG474,0,IF(AC474=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB475=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB475=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB475=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB475=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB475=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J475 = \"Lease\",+PV(AL475/(AD475/Table3[[#This Row],[Assessed Term]]),AD475,-AG475,0,IF(AC475=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB476=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB476=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB476=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB476=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB476=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J476 = \"Lease\",+PV(AL476/(AD476/Table3[[#This Row],[Assessed Term]]),AD476,-AG476,0,IF(AC476=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB477=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB477=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB477=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB477=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB477=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J477 = \"Lease\",+PV(AL477/(AD477/Table3[[#This Row],[Assessed Term]]),AD477,-AG477,0,IF(AC477=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB478=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB478=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB478=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB478=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB478=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J478 = \"Lease\",+PV(AL478/(AD478/Table3[[#This Row],[Assessed Term]]),AD478,-AG478,0,IF(AC478=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB479=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB479=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB479=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB479=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB479=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J479 = \"Lease\",+PV(AL479/(AD479/Table3[[#This Row],[Assessed Term]]),AD479,-AG479,0,IF(AC479=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB480=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB480=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB480=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB480=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB480=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J480 = \"Lease\",+PV(AL480/(AD480/Table3[[#This Row],[Assessed Term]]),AD480,-AG480,0,IF(AC480=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F481=\"yes\",G481=\"yes\",E481<>\"Intangible Asset\",E481<>\"Service\",H481 =\"yes\", E481<>\"Investment\",I481<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z481=0,Y481+AA481,Z481)","v":0},{"$f":"+IF(AND(R481=\"Yes\",L481=\"Yes\"),IF(OR(N481=T481,N481<T481),T481,N481),K481)","v":0},{"$f":"+IF(L481=R481,MIN(N481,T481),(IF(OR(S481=\"yes\",M481=\"Yes\"),MIN(N481,T481),IF(AND(S481=\"Yes\",M481=\"No\"),T481,IF(AND(S481=\"No\",M481=\"Yes\"),N481,0)))))","v":0},{"$f":"+IF(AND(V481=\"Yes\",P481=\"Yes\"),MAX(Q481,W481),IF(AND(V481=\"Yes\",P481=\"No\"),W481,IF(AND(V481=\"No\",P481=\"Yes\"),W481,0)))","v":0},null,null,{"$f":"IF(AB481=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB481=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB481=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB481=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB481=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J481 = \"Lease\",+PV(AL481/(AD481/Table3[[#This Row],[Assessed Term]]),AD481,-AG481,0,IF(AC481=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN481 = \"no\",AM481,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB482=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB482=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB482=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB482=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB482=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J482 = \"Lease\",+PV(AL482/(AD482/Table3[[#This Row],[Assessed Term]]),AD482,-AG482,0,IF(AC482=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB483=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB483=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB483=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB483=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB483=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J483 = \"Lease\",+PV(AL483/(AD483/Table3[[#This Row],[Assessed Term]]),AD483,-AG483,0,IF(AC483=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB484=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB484=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB484=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB484=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB484=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J484 = \"Lease\",+PV(AL484/(AD484/Table3[[#This Row],[Assessed Term]]),AD484,-AG484,0,IF(AC484=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB485=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB485=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB485=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB485=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB485=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J485 = \"Lease\",+PV(AL485/(AD485/Table3[[#This Row],[Assessed Term]]),AD485,-AG485,0,IF(AC485=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB486=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB486=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB486=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB486=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB486=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J486 = \"Lease\",+PV(AL486/(AD486/Table3[[#This Row],[Assessed Term]]),AD486,-AG486,0,IF(AC486=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB487=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB487=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB487=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB487=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB487=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J487 = \"Lease\",+PV(AL487/(AD487/Table3[[#This Row],[Assessed Term]]),AD487,-AG487,0,IF(AC487=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB488=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB488=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB488=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB488=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB488=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J488 = \"Lease\",+PV(AL488/(AD488/Table3[[#This Row],[Assessed Term]]),AD488,-AG488,0,IF(AC488=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB489=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB489=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB489=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB489=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB489=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J489 = \"Lease\",+PV(AL489/(AD489/Table3[[#This Row],[Assessed Term]]),AD489,-AG489,0,IF(AC489=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB490=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB490=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB490=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB490=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB490=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J490 = \"Lease\",+PV(AL490/(AD490/Table3[[#This Row],[Assessed Term]]),AD490,-AG490,0,IF(AC490=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB491=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB491=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB491=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB491=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB491=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J491 = \"Lease\",+PV(AL491/(AD491/Table3[[#This Row],[Assessed Term]]),AD491,-AG491,0,IF(AC491=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB492=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB492=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB492=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB492=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB492=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J492 = \"Lease\",+PV(AL492/(AD492/Table3[[#This Row],[Assessed Term]]),AD492,-AG492,0,IF(AC492=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB493=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB493=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB493=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB493=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB493=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J493 = \"Lease\",+PV(AL493/(AD493/Table3[[#This Row],[Assessed Term]]),AD493,-AG493,0,IF(AC493=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB494=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB494=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB494=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB494=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB494=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J494 = \"Lease\",+PV(AL494/(AD494/Table3[[#This Row],[Assessed Term]]),AD494,-AG494,0,IF(AC494=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB495=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB495=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB495=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB495=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB495=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J495 = \"Lease\",+PV(AL495/(AD495/Table3[[#This Row],[Assessed Term]]),AD495,-AG495,0,IF(AC495=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB496=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB496=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB496=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB496=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB496=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J496 = \"Lease\",+PV(AL496/(AD496/Table3[[#This Row],[Assessed Term]]),AD496,-AG496,0,IF(AC496=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB497=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB497=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB497=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB497=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB497=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J497 = \"Lease\",+PV(AL497/(AD497/Table3[[#This Row],[Assessed Term]]),AD497,-AG497,0,IF(AC497=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB498=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB498=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB498=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB498=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB498=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J498 = \"Lease\",+PV(AL498/(AD498/Table3[[#This Row],[Assessed Term]]),AD498,-AG498,0,IF(AC498=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB499=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB499=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB499=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB499=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB499=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J499 = \"Lease\",+PV(AL499/(AD499/Table3[[#This Row],[Assessed Term]]),AD499,-AG499,0,IF(AC499=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB500=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB500=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB500=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB500=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB500=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J500 = \"Lease\",+PV(AL500/(AD500/Table3[[#This Row],[Assessed Term]]),AD500,-AG500,0,IF(AC500=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB501=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB501=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB501=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB501=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB501=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J501 = \"Lease\",+PV(AL501/(AD501/Table3[[#This Row],[Assessed Term]]),AD501,-AG501,0,IF(AC501=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB502=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB502=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB502=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB502=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB502=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J502 = \"Lease\",+PV(AL502/(AD502/Table3[[#This Row],[Assessed Term]]),AD502,-AG502,0,IF(AC502=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB503=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB503=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB503=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB503=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB503=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J503 = \"Lease\",+PV(AL503/(AD503/Table3[[#This Row],[Assessed Term]]),AD503,-AG503,0,IF(AC503=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB504=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB504=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB504=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB504=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB504=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J504 = \"Lease\",+PV(AL504/(AD504/Table3[[#This Row],[Assessed Term]]),AD504,-AG504,0,IF(AC504=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB505=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB505=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB505=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB505=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB505=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J505 = \"Lease\",+PV(AL505/(AD505/Table3[[#This Row],[Assessed Term]]),AD505,-AG505,0,IF(AC505=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB506=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB506=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB506=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB506=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB506=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J506 = \"Lease\",+PV(AL506/(AD506/Table3[[#This Row],[Assessed Term]]),AD506,-AG506,0,IF(AC506=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB507=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB507=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB507=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB507=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB507=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J507 = \"Lease\",+PV(AL507/(AD507/Table3[[#This Row],[Assessed Term]]),AD507,-AG507,0,IF(AC507=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB508=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB508=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB508=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB508=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB508=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J508 = \"Lease\",+PV(AL508/(AD508/Table3[[#This Row],[Assessed Term]]),AD508,-AG508,0,IF(AC508=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB509=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB509=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB509=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB509=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB509=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J509 = \"Lease\",+PV(AL509/(AD509/Table3[[#This Row],[Assessed Term]]),AD509,-AG509,0,IF(AC509=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB510=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB510=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB510=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB510=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB510=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J510 = \"Lease\",+PV(AL510/(AD510/Table3[[#This Row],[Assessed Term]]),AD510,-AG510,0,IF(AC510=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB511=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB511=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB511=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB511=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB511=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J511 = \"Lease\",+PV(AL511/(AD511/Table3[[#This Row],[Assessed Term]]),AD511,-AG511,0,IF(AC511=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB512=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB512=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB512=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB512=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB512=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J512 = \"Lease\",+PV(AL512/(AD512/Table3[[#This Row],[Assessed Term]]),AD512,-AG512,0,IF(AC512=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB513=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB513=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB513=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB513=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB513=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J513 = \"Lease\",+PV(AL513/(AD513/Table3[[#This Row],[Assessed Term]]),AD513,-AG513,0,IF(AC513=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB514=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB514=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB514=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB514=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB514=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J514 = \"Lease\",+PV(AL514/(AD514/Table3[[#This Row],[Assessed Term]]),AD514,-AG514,0,IF(AC514=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB515=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB515=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB515=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB515=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB515=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J515 = \"Lease\",+PV(AL515/(AD515/Table3[[#This Row],[Assessed Term]]),AD515,-AG515,0,IF(AC515=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB516=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB516=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB516=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB516=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB516=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J516 = \"Lease\",+PV(AL516/(AD516/Table3[[#This Row],[Assessed Term]]),AD516,-AG516,0,IF(AC516=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB517=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB517=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB517=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB517=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB517=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J517 = \"Lease\",+PV(AL517/(AD517/Table3[[#This Row],[Assessed Term]]),AD517,-AG517,0,IF(AC517=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB518=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB518=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB518=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB518=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB518=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J518 = \"Lease\",+PV(AL518/(AD518/Table3[[#This Row],[Assessed Term]]),AD518,-AG518,0,IF(AC518=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB519=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB519=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB519=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB519=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB519=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J519 = \"Lease\",+PV(AL519/(AD519/Table3[[#This Row],[Assessed Term]]),AD519,-AG519,0,IF(AC519=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB520=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB520=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB520=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB520=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB520=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J520 = \"Lease\",+PV(AL520/(AD520/Table3[[#This Row],[Assessed Term]]),AD520,-AG520,0,IF(AC520=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB521=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB521=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB521=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB521=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB521=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J521 = \"Lease\",+PV(AL521/(AD521/Table3[[#This Row],[Assessed Term]]),AD521,-AG521,0,IF(AC521=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB522=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB522=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB522=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB522=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB522=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J522 = \"Lease\",+PV(AL522/(AD522/Table3[[#This Row],[Assessed Term]]),AD522,-AG522,0,IF(AC522=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB523=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB523=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB523=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB523=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB523=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J523 = \"Lease\",+PV(AL523/(AD523/Table3[[#This Row],[Assessed Term]]),AD523,-AG523,0,IF(AC523=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB524=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB524=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB524=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB524=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB524=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J524 = \"Lease\",+PV(AL524/(AD524/Table3[[#This Row],[Assessed Term]]),AD524,-AG524,0,IF(AC524=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB525=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB525=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB525=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB525=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB525=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J525 = \"Lease\",+PV(AL525/(AD525/Table3[[#This Row],[Assessed Term]]),AD525,-AG525,0,IF(AC525=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB526=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB526=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB526=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB526=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB526=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J526 = \"Lease\",+PV(AL526/(AD526/Table3[[#This Row],[Assessed Term]]),AD526,-AG526,0,IF(AC526=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB527=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB527=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB527=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB527=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB527=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J527 = \"Lease\",+PV(AL527/(AD527/Table3[[#This Row],[Assessed Term]]),AD527,-AG527,0,IF(AC527=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB528=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB528=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB528=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB528=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB528=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J528 = \"Lease\",+PV(AL528/(AD528/Table3[[#This Row],[Assessed Term]]),AD528,-AG528,0,IF(AC528=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB529=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB529=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB529=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB529=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB529=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J529 = \"Lease\",+PV(AL529/(AD529/Table3[[#This Row],[Assessed Term]]),AD529,-AG529,0,IF(AC529=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB530=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB530=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB530=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB530=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB530=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J530 = \"Lease\",+PV(AL530/(AD530/Table3[[#This Row],[Assessed Term]]),AD530,-AG530,0,IF(AC530=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB531=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB531=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB531=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB531=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB531=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J531 = \"Lease\",+PV(AL531/(AD531/Table3[[#This Row],[Assessed Term]]),AD531,-AG531,0,IF(AC531=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB532=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB532=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB532=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB532=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB532=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J532 = \"Lease\",+PV(AL532/(AD532/Table3[[#This Row],[Assessed Term]]),AD532,-AG532,0,IF(AC532=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB533=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB533=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB533=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB533=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB533=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J533 = \"Lease\",+PV(AL533/(AD533/Table3[[#This Row],[Assessed Term]]),AD533,-AG533,0,IF(AC533=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB534=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB534=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB534=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB534=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB534=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J534 = \"Lease\",+PV(AL534/(AD534/Table3[[#This Row],[Assessed Term]]),AD534,-AG534,0,IF(AC534=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB535=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB535=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB535=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB535=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB535=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J535 = \"Lease\",+PV(AL535/(AD535/Table3[[#This Row],[Assessed Term]]),AD535,-AG535,0,IF(AC535=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB536=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB536=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB536=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB536=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB536=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J536 = \"Lease\",+PV(AL536/(AD536/Table3[[#This Row],[Assessed Term]]),AD536,-AG536,0,IF(AC536=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB537=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB537=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB537=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB537=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB537=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J537 = \"Lease\",+PV(AL537/(AD537/Table3[[#This Row],[Assessed Term]]),AD537,-AG537,0,IF(AC537=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB538=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB538=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB538=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB538=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB538=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J538 = \"Lease\",+PV(AL538/(AD538/Table3[[#This Row],[Assessed Term]]),AD538,-AG538,0,IF(AC538=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB539=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB539=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB539=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB539=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB539=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J539 = \"Lease\",+PV(AL539/(AD539/Table3[[#This Row],[Assessed Term]]),AD539,-AG539,0,IF(AC539=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB540=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB540=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB540=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB540=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB540=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J540 = \"Lease\",+PV(AL540/(AD540/Table3[[#This Row],[Assessed Term]]),AD540,-AG540,0,IF(AC540=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB541=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB541=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB541=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB541=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB541=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J541 = \"Lease\",+PV(AL541/(AD541/Table3[[#This Row],[Assessed Term]]),AD541,-AG541,0,IF(AC541=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB542=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB542=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB542=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB542=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB542=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J542 = \"Lease\",+PV(AL542/(AD542/Table3[[#This Row],[Assessed Term]]),AD542,-AG542,0,IF(AC542=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB543=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB543=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB543=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB543=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB543=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J543 = \"Lease\",+PV(AL543/(AD543/Table3[[#This Row],[Assessed Term]]),AD543,-AG543,0,IF(AC543=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB544=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB544=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB544=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB544=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB544=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J544 = \"Lease\",+PV(AL544/(AD544/Table3[[#This Row],[Assessed Term]]),AD544,-AG544,0,IF(AC544=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F545=\"yes\",G545=\"yes\",E545<>\"Intangible Asset\",E545<>\"Service\",H545 =\"yes\", E545<>\"Investment\",I545<>\"Yes\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z545=0,Y545+AA545,Z545)","v":0},{"$f":"+IF(AND(R545=\"Yes\",L545=\"Yes\"),IF(OR(N545=T545,N545<T545),T545,N545),K545)","v":0},{"$f":"+IF(L545=R545,MIN(N545,T545),(IF(OR(S545=\"yes\",M545=\"Yes\"),MIN(N545,T545),IF(AND(S545=\"Yes\",M545=\"No\"),T545,IF(AND(S545=\"No\",M545=\"Yes\"),N545,0)))))","v":0},{"$f":"+IF(AND(V545=\"Yes\",P545=\"Yes\"),MAX(Q545,W545),IF(AND(V545=\"Yes\",P545=\"No\"),W545,IF(AND(V545=\"No\",P545=\"Yes\"),W545,0)))","v":0},null,null,{"$f":"IF(AB545=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB545=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB545=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB545=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB545=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J545 = \"Lease\",+PV(AL545/(AD545/Table3[[#This Row],[Assessed Term]]),AD545,-AG545,0,IF(AC545=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AN545 = \"no\",AM545,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB546=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB546=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB546=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB546=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB546=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J546 = \"Lease\",+PV(AL546/(AD546/Table3[[#This Row],[Assessed Term]]),AD546,-AG546,0,IF(AC546=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB547=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB547=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB547=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB547=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB547=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J547 = \"Lease\",+PV(AL547/(AD547/Table3[[#This Row],[Assessed Term]]),AD547,-AG547,0,IF(AC547=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB548=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB548=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB548=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB548=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB548=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J548 = \"Lease\",+PV(AL548/(AD548/Table3[[#This Row],[Assessed Term]]),AD548,-AG548,0,IF(AC548=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB549=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB549=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB549=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB549=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB549=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J549 = \"Lease\",+PV(AL549/(AD549/Table3[[#This Row],[Assessed Term]]),AD549,-AG549,0,IF(AC549=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AB550=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AB550=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AB550=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AB550=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AB550=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(J550 = \"Lease\",+PV(AL550/(AD550/Table3[[#This Row],[Assessed Term]]),AD550,-AG550,0,IF(AC550=\"Beginning\",1,0)))","v":false},null,0]

{"sheet":"Asset Classes","index":1,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Title"]
["Intangible Asset","Do not remove - this is representative of what your agreement is for and not what you will classify the underlying asset as in your financial statements. (ex. copyright,  software)"]
["Service","Do not remove - Ex. Utilities, Maintenance, Janitorial, Security."]
["Investment","Do not remove"]
["Land","Based on your governments classifications"]
["Building","Based on your governments classifications"]
["Vehicles","Based on your governments classifications"]
["Infrastructure","Based on your governments classifications"]
["Equipment","Based on your governments classifications"]

{"sheet":"Notes - to worksheet","index":2,"n_rows":11,"n_cols":1,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["This worksheet is to assist in the accumulation of agreements to compare to the definition of a lease as defined by GASB Statement No. 87."]
[]
["Asset Classes tab - update for major asset categories that your entity utilizes.  The categories identified will be used to track the Intangible Assets by category that will need to be recognized from the agreement. "]
[]
["We recommend those intangible assets that are recognized by tracked within your capital asset module under their appropriate category (e.g. Leased Building, Leased Equipment, etc.) as this information will be needed for disclosure purposes. For amortization purposes the shorter of the estimated life of the underlying asset or the term will be used; unless you are reasonably certain of exercising a purchase option.  If you are to exercise a purchase option the life of that asset, as established by your capitalization policy, should be utilized."]
[]
["Materiality: With consideration of each agreement and the potential material effect onfinancial reporting consider a review of the Implementation Guide for Leases.   The entity should consider the accumulative effect on not recognized an agreement based on materiality.  This worksheet includes the accumulative effect from a lessee and lessor perspective for Governmental and Business-Type activities."]
[]
[" Once the agreement has been evaluated and identified as needing to be recognized an amortization schedule will need to be developed for each agreement.(Ensure all data is filled out and Select \"Yes\" - lease is material -  this will generate an amortization tab named based on Column A)"]
[" a.  This tab will also allow for additional input for other amounts to be included (ex. Lessee reasonably certain of exercising purchase option - can include $ of option in schedule)"]
["b. if changes need to occur - delete the tab and update information on tab \"Inventory\"; once updated reselect \"Yes\" on materiality column. This will generate the tab again."]

{"sheet":"Template","index":3,"n_rows":605,"n_cols":22,"rows_kept":605,"cut":false,"hidden":false,"merged":[[3,15,3,17],[5,16,5,18],[6,15,6,19],[12,17,14,21],[16,15,17,15],[16,17,17,17],[16,18,17,18],[16,19,17,19],[16,21,17,21],[16,1,17,1],[5,9,5,11],[16,12,16,13],[3,9,3,11],[6,9,6,11],[7,2,8,4],[8,9,8,11],[10,2,11,4],[11,9,11,11],[12,9,12,11],[12,2,12,4],[15,3,15,10]]}
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Template"}]
[]
[null,null,"Lease Inputs (input information based on lease inventory tab)"]
[null,null,"Lease Commencement Date ",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Lease tab - column B",null,null,null,null,null,"Scheule for a lessee or lessor arrangement?",null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,"Lease Term",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,24,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Lease Term Column K",null,null,null,null,null,null,{"$f":"+B1","v":"Template"}]
[null,null,"Number of Payments ",null,null,null,{"$f":"IF($G$9=\"Monthly\",$G$6*12,IF($G$9=\"quarterly\",$G$6*4,IF($G$9=\"annually\",$G$6*1,IF($G$9=\"weekly\",$G$6*52,IF($G$9=\"semiannually\",$G$6*2,\" \")))))","v":{"$error":"#N/A"}},null,null,"Inventory Lease Term ( * frequency)",null,null,null,null,null,{"$f":"+IF($S$4=\"lessee\",\"Finance Lease - Lease Liability Amortization Table\", \"Finance Lease - Leasor Receivable Amortization Table\")","v":{"$error":"#N/A"}}]
[null,null,"What is the payment frequency? Annual / SemiAnnual / Quarterly / Monthly /Weekly"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,28,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Sheet - Column AB"]
[]
[null,null,"When are lease payments made? (B)eginning of the period in advance or (E)nd of the period in arrears"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,29,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Sheet - Column AC"]
[null,null,"Lease - Discount Rate",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,38,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Lease rate - column AL",null,null,null,null,null,null,null,"The below are automated calculations. Do not make any changes. Note the final lease liability figure may not equal zero due to rounding."]
[]
[]
[null,null,null,"Only populate period 0 if payments made at (B)eginning of period; only populate final period if payments made at (E)nd of period",null,null,null,null,null,null,null,null,null,null,null,null,null,"(a)","(b)","(c)","(b) - (c )","(a) + (c) - (b)"]
[null,"Payment #",null,null,null,null,null,null,null,null,null,null,"PV of Payments",null,null,"Payment #",null,{"$f":"+IF($S$4=\"lessee\",\"Lease Liability Opening Balance\", \"Lessor Receivable Opening Balance\")","v":{"$error":"#N/A"}},"Payments",{"$f":"+IF($S$4=\"lessee\",\"Interest Expense\", \"Interest Revenue\")","v":{"$error":"#N/A"}},null,{"$f":"+IF($S$4=\"lessee\",\"Lease Liability Closing Balance\", \"Lessor Receivable Closing Balance\")","v":{"$error":"#N/A"}}]
[null,null,"Payment Date","a. Fixed payments","b. Variable payments that depend on an index or a rate (such as the Consumer Price Index or a market interest rate)","c. Variable payments that are fixed in substance (See guidance to right)","d. Amounts that are reasonably certain of being required to be paid by THE LESSEE under residual value guarantees (RVGs)","e. The exercise price of a purchase option if it is reasonably certain that the LESSEE will exercise that option","f. Payments for penalties for terminating the lease reasonably certain ","g. Any lease incentives receivable from (by) the LESSOR ","h. Any other payments that are reasonably certain of being required based on an assessment of all relevant factors.","Total Payments","IF End of Period Pmts","IF Beginning of Period Pmts",null,null,"Date",null,null,null,"Principal"]
[null,0,{"$f":"+G4","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B19<G7,pmt_timing=\"Beginning\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D19:K19)","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate)^($B19),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/2)^($B19),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/4)^($B19),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/12)^($B19),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate)^($B19),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/2)^($B19),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/4)^($B19),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/12)^($B19),\"\"))))","v":{"$error":"#N/A"}},null,0,{"$f":"+C19","v":{"$error":"#N/A"}},{"$f":"IF(pmt_timing=\"End\",\"\",SUM(Template!$N19:$N1206))","v":{"$error":"#N/A"}},{"$f":"IF(P19=\"\",\"\",IF(P19=\"Total\",SUM($S$19:S19),VLOOKUP($P19,$B$12:$L73,11,FALSE)))","v":{"$error":"#N/A"}},null,{"$f":"+S19-T19","v":{"$error":"#N/A"}},{"$f":"IF(pmt_timing=\"End\",SUM(M19:M300),SUM(N19:N208)-U19)","v":{"$error":"#N/A"}}]
[null,1,{"$f":"IF(Q20 <> \"\",Q20, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B20<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B20=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D20:K20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"IF(P20=\"\",\"\",IF(P20=term,\"Last Period\",IF(P20=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q19)+1,MONTH(Q19),DAY(Q19)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q19),MONTH(Q19)+6,DAY(Q19)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q19),MONTH(Q19)+3,DAY(Q19)),IF(payfreq=\"Monthly\",DATE(YEAR(Q19),MONTH(Q19)+1,DAY(Q19)))))))))","v":{"$error":"#N/A"}},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",V19)","v":{"$error":"#N/A"}},{"$f":"IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($S$19:S19),VLOOKUP($P20,$B$12:$L74,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate*$R20)),IF(payfreq=\"Semiannually\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/2*$R20)),IF(payfreq=\"Quarterly\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/4*$R20)),IF(payfreq=\"Monthly\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/12*$R20)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S20=\"\",\"\",S20-T20)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",R20+T20-S20)","v":{"$error":"#N/A"}}]
[null,2,{"$f":"IF(Q21 <> \"\",Q21, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B21<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B21=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P20<term,P20+1,IF(P20=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($S$19:S20),VLOOKUP($P21,$B$12:$L75,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate*$R21)),IF(payfreq=\"Semiannually\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/2*$R21)),IF(payfreq=\"Quarterly\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/4*$R21)),IF(payfreq=\"Monthly\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/12*$R21)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(OR(P21=\"\",P21=\"Total\"),\"\",R21+T21-S21)","v":{"$error":"#N/A"}}]
[null,3,{"$error":"#N/A"},{"$f":"+IF(AND(B22<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B22=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P21<term,P21+1,IF(P21=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($S$19:S21),VLOOKUP($P22,$B$12:$L76,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate*$R22)),IF(payfreq=\"Semiannually\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/2*$R22)),IF(payfreq=\"Quarterly\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/4*$R22)),IF(payfreq=\"Monthly\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/12*$R22)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,4,{"$error":"#N/A"},{"$f":"+IF(AND(B23<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B23=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($S$19:S22),VLOOKUP($P23,$B$12:$L77,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate*$R23)),IF(payfreq=\"Semiannually\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/2*$R23)),IF(payfreq=\"Quarterly\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/4*$R23)),IF(payfreq=\"Monthly\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/12*$R23)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,5,{"$error":"#N/A"},{"$f":"+IF(AND(B24<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B24=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($S$19:S23),VLOOKUP($P24,$B$12:$L78,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate*$R24)),IF(payfreq=\"Semiannually\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/2*$R24)),IF(payfreq=\"Quarterly\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/4*$R24)),IF(payfreq=\"Monthly\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/12*$R24)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,6,{"$error":"#N/A"},{"$f":"+IF(AND(B25<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B25=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($S$19:S24),VLOOKUP($P25,$B$12:$L79,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate*$R25)),IF(payfreq=\"Semiannually\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/2*$R25)),IF(payfreq=\"Quarterly\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/4*$R25)),IF(payfreq=\"Monthly\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/12*$R25)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,7,{"$error":"#N/A"},{"$f":"+IF(AND(B26<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B26=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($S$19:S25),VLOOKUP($P26,$B$12:$L80,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate*$R26)),IF(payfreq=\"Semiannually\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/2*$R26)),IF(payfreq=\"Quarterly\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/4*$R26)),IF(payfreq=\"Monthly\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/12*$R26)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,8,{"$error":"#N/A"},{"$f":"+IF(AND(B27<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B27=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($S$19:S26),VLOOKUP($P27,$B$12:$L81,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate*$R27)),IF(payfreq=\"Semiannually\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/2*$R27)),IF(payfreq=\"Quarterly\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/4*$R27)),IF(payfreq=\"Monthly\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/12*$R27)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,{"$error":"#N/A"},{"$f":"+IF(AND(B28<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B28=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($S$19:S27),VLOOKUP($P28,$B$12:$L82,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate*$R28)),IF(payfreq=\"Semiannually\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/2*$R28)),IF(payfreq=\"Quarterly\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/4*$R28)),IF(payfreq=\"Monthly\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/12*$R28)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,10,{"$error":"#N/A"},{"$f":"+IF(AND(B29<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B29=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($S$19:S28),VLOOKUP($P29,$B$12:$L83,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate*$R29)),IF(payfreq=\"Semiannually\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/2*$R29)),IF(payfreq=\"Quarterly\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/4*$R29)),IF(payfreq=\"Monthly\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/12*$R29)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,11,{"$error":"#N/A"},{"$f":"+IF(AND(B30<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B30=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($S$19:S29),VLOOKUP($P30,$B$12:$L84,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate*$R30)),IF(payfreq=\"Semiannually\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/2*$R30)),IF(payfreq=\"Quarterly\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/4*$R30)),IF(payfreq=\"Monthly\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/12*$R30)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,12,{"$error":"#N/A"},{"$f":"+IF(AND(B31<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B31=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($S$19:S30),VLOOKUP($P31,$B$12:$L85,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate*$R31)),IF(payfreq=\"Semiannually\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/2*$R31)),IF(payfreq=\"Quarterly\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/4*$R31)),IF(payfreq=\"Monthly\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/12*$R31)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,13,{"$error":"#N/A"},{"$f":"+IF(AND(B32<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B32=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($S$19:S31),VLOOKUP($P32,$B$12:$L86,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate*$R32)),IF(payfreq=\"Semiannually\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/2*$R32)),IF(payfreq=\"Quarterly\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/4*$R32)),IF(payfreq=\"Monthly\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/12*$R32)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,14,{"$error":"#N/A"},{"$f":"+IF(AND(B33<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B33=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($S$19:S32),VLOOKUP($P33,$B$12:$L87,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate*$R33)),IF(payfreq=\"Semiannually\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/2*$R33)),IF(payfreq=\"Quarterly\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/4*$R33)),IF(payfreq=\"Monthly\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/12*$R33)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,15,{"$error":"#N/A"},{"$f":"+IF(AND(B34<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B34=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($S$19:S33),VLOOKUP($P34,$B$12:$L88,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate*$R34)),IF(payfreq=\"Semiannually\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/2*$R34)),IF(payfreq=\"Quarterly\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/4*$R34)),IF(payfreq=\"Monthly\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/12*$R34)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,16,{"$error":"#N/A"},{"$f":"+IF(AND(B35<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B35=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($S$19:S34),VLOOKUP($P35,$B$12:$L89,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate*$R35)),IF(payfreq=\"Semiannually\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/2*$R35)),IF(payfreq=\"Quarterly\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/4*$R35)),IF(payfreq=\"Monthly\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/12*$R35)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,17,{"$error":"#N/A"},{"$f":"+IF(AND(B36<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B36=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($S$19:S35),VLOOKUP($P36,$B$12:$L90,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate*$R36)),IF(payfreq=\"Semiannually\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/2*$R36)),IF(payfreq=\"Quarterly\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/4*$R36)),IF(payfreq=\"Monthly\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/12*$R36)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,18,{"$error":"#N/A"},{"$f":"+IF(AND(B37<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B37=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($S$19:S36),VLOOKUP($P37,$B$12:$L91,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate*$R37)),IF(payfreq=\"Semiannually\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/2*$R37)),IF(payfreq=\"Quarterly\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/4*$R37)),IF(payfreq=\"Monthly\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/12*$R37)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,19,{"$error":"#N/A"},{"$f":"+IF(AND(B38<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B38=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($S$19:S37),VLOOKUP($P38,$B$12:$L92,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate*$R38)),IF(payfreq=\"Semiannually\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/2*$R38)),IF(payfreq=\"Quarterly\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/4*$R38)),IF(payfreq=\"Monthly\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/12*$R38)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,20,{"$error":"#N/A"},{"$f":"+IF(AND(B39<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B39=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($S$19:S38),VLOOKUP($P39,$B$12:$L93,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate*$R39)),IF(payfreq=\"Semiannually\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/2*$R39)),IF(payfreq=\"Quarterly\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/4*$R39)),IF(payfreq=\"Monthly\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/12*$R39)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,21,{"$error":"#N/A"},{"$f":"+IF(AND(B40<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B40=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($S$19:S39),VLOOKUP($P40,$B$12:$L94,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate*$R40)),IF(payfreq=\"Semiannually\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/2*$R40)),IF(payfreq=\"Quarterly\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/4*$R40)),IF(payfreq=\"Monthly\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/12*$R40)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,22,{"$error":"#N/A"},{"$f":"+IF(AND(B41<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B41=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($S$19:S40),VLOOKUP($P41,$B$12:$L95,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate*$R41)),IF(payfreq=\"Semiannually\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/2*$R41)),IF(payfreq=\"Quarterly\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/4*$R41)),IF(payfreq=\"Monthly\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/12*$R41)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,23,{"$error":"#N/A"},{"$f":"+IF(AND(B42<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B42=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($S$19:S41),VLOOKUP($P42,$B$12:$L96,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate*$R42)),IF(payfreq=\"Semiannually\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/2*$R42)),IF(payfreq=\"Quarterly\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/4*$R42)),IF(payfreq=\"Monthly\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/12*$R42)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,24,{"$error":"#N/A"},{"$f":"+IF(AND(B43<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B43=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($S$19:S42),VLOOKUP($P43,$B$12:$L97,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate*$R43)),IF(payfreq=\"Semiannually\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/2*$R43)),IF(payfreq=\"Quarterly\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/4*$R43)),IF(payfreq=\"Monthly\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/12*$R43)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,25,{"$error":"#N/A"},{"$f":"+IF(AND(B44<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B44=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($S$19:S43),VLOOKUP($P44,$B$12:$L98,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate*$R44)),IF(payfreq=\"Semiannually\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/2*$R44)),IF(payfreq=\"Quarterly\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/4*$R44)),IF(payfreq=\"Monthly\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/12*$R44)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,26,{"$error":"#N/A"},{"$f":"+IF(AND(B45<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B45=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($S$19:S44),VLOOKUP($P45,$B$12:$L99,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate*$R45)),IF(payfreq=\"Semiannually\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/2*$R45)),IF(payfreq=\"Quarterly\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/4*$R45)),IF(payfreq=\"Monthly\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/12*$R45)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,27,{"$error":"#N/A"},{"$f":"+IF(AND(B46<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B46=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($S$19:S45),VLOOKUP($P46,$B$12:$L100,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate*$R46)),IF(payfreq=\"Semiannually\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/2*$R46)),IF(payfreq=\"Quarterly\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/4*$R46)),IF(payfreq=\"Monthly\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/12*$R46)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,28,{"$error":"#N/A"},{"$f":"+IF(AND(B47<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B47=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($S$19:S46),VLOOKUP($P47,$B$12:$L101,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate*$R47)),IF(payfreq=\"Semiannually\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/2*$R47)),IF(payfreq=\"Quarterly\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/4*$R47)),IF(payfreq=\"Monthly\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/12*$R47)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,29,{"$error":"#N/A"},{"$f":"+IF(AND(B48<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B48=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($S$19:S47),VLOOKUP($P48,$B$12:$L102,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate*$R48)),IF(payfreq=\"Semiannually\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/2*$R48)),IF(payfreq=\"Quarterly\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/4*$R48)),IF(payfreq=\"Monthly\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/12*$R48)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,30,{"$error":"#N/A"},{"$f":"+IF(AND(B49<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B49=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($S$19:S48),VLOOKUP($P49,$B$12:$L103,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate*$R49)),IF(payfreq=\"Semiannually\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/2*$R49)),IF(payfreq=\"Quarterly\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/4*$R49)),IF(payfreq=\"Monthly\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/12*$R49)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,31,{"$error":"#N/A"},{"$f":"+IF(AND(B50<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B50=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($S$19:S49),VLOOKUP($P50,$B$12:$L104,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate*$R50)),IF(payfreq=\"Semiannually\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/2*$R50)),IF(payfreq=\"Quarterly\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/4*$R50)),IF(payfreq=\"Monthly\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/12*$R50)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,32,{"$error":"#N/A"},{"$f":"+IF(AND(B51<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B51=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($S$19:S50),VLOOKUP($P51,$B$12:$L105,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate*$R51)),IF(payfreq=\"Semiannually\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/2*$R51)),IF(payfreq=\"Quarterly\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/4*$R51)),IF(payfreq=\"Monthly\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/12*$R51)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,33,{"$error":"#N/A"},{"$f":"+IF(AND(B52<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B52=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($S$19:S51),VLOOKUP($P52,$B$12:$L106,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate*$R52)),IF(payfreq=\"Semiannually\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/2*$R52)),IF(payfreq=\"Quarterly\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/4*$R52)),IF(payfreq=\"Monthly\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/12*$R52)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,34,{"$error":"#N/A"},{"$f":"+IF(AND(B53<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B53=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($S$19:S52),VLOOKUP($P53,$B$12:$L107,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate*$R53)),IF(payfreq=\"Semiannually\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/2*$R53)),IF(payfreq=\"Quarterly\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/4*$R53)),IF(payfreq=\"Monthly\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/12*$R53)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,35,{"$error":"#N/A"},{"$f":"+IF(AND(B54<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B54=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($S$19:S53),VLOOKUP($P54,$B$12:$L108,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate*$R54)),IF(payfreq=\"Semiannually\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/2*$R54)),IF(payfreq=\"Quarterly\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/4*$R54)),IF(payfreq=\"Monthly\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/12*$R54)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,36,{"$error":"#N/A"},{"$f":"+IF(AND(B55<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B55=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($S$19:S54),VLOOKUP($P55,$B$12:$L109,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate*$R55)),IF(payfreq=\"Semiannually\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/2*$R55)),IF(payfreq=\"Quarterly\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/4*$R55)),IF(payfreq=\"Monthly\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/12*$R55)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,37,{"$error":"#N/A"},{"$f":"+IF(AND(B56<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B56=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($S$19:S55),VLOOKUP($P56,$B$12:$L110,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate*$R56)),IF(payfreq=\"Semiannually\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/2*$R56)),IF(payfreq=\"Quarterly\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/4*$R56)),IF(payfreq=\"Monthly\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/12*$R56)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,38,{"$error":"#N/A"},{"$f":"+IF(AND(B57<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B57=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($S$19:S56),VLOOKUP($P57,$B$12:$L111,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate*$R57)),IF(payfreq=\"Semiannually\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/2*$R57)),IF(payfreq=\"Quarterly\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/4*$R57)),IF(payfreq=\"Monthly\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/12*$R57)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,39,{"$error":"#N/A"},{"$f":"+IF(AND(B58<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B58=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($S$19:S57),VLOOKUP($P58,$B$12:$L112,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate*$R58)),IF(payfreq=\"Semiannually\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/2*$R58)),IF(payfreq=\"Quarterly\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/4*$R58)),IF(payfreq=\"Monthly\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/12*$R58)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,40,{"$error":"#N/A"},{"$f":"+IF(AND(B59<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B59=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($S$19:S58),VLOOKUP($P59,$B$12:$L113,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate*$R59)),IF(payfreq=\"Semiannually\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/2*$R59)),IF(payfreq=\"Quarterly\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/4*$R59)),IF(payfreq=\"Monthly\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/12*$R59)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,41,{"$error":"#N/A"},{"$f":"+IF(AND(B60<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B60=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($S$19:S59),VLOOKUP($P60,$B$12:$L114,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate*$R60)),IF(payfreq=\"Semiannually\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/2*$R60)),IF(payfreq=\"Quarterly\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/4*$R60)),IF(payfreq=\"Monthly\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/12*$R60)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,42,{"$error":"#N/A"},{"$f":"+IF(AND(B61<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B61=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($S$19:S60),VLOOKUP($P61,$B$12:$L115,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate*$R61)),IF(payfreq=\"Semiannually\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/2*$R61)),IF(payfreq=\"Quarterly\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/4*$R61)),IF(payfreq=\"Monthly\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/12*$R61)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,43,{"$error":"#N/A"},{"$f":"+IF(AND(B62<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B62=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($S$19:S61),VLOOKUP($P62,$B$12:$L116,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate*$R62)),IF(payfreq=\"Semiannually\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/2*$R62)),IF(payfreq=\"Quarterly\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/4*$R62)),IF(payfreq=\"Monthly\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/12*$R62)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,44,{"$error":"#N/A"},{"$f":"+IF(AND(B63<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B63=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($S$19:S62),VLOOKUP($P63,$B$12:$L117,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate*$R63)),IF(payfreq=\"Semiannually\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/2*$R63)),IF(payfreq=\"Quarterly\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/4*$R63)),IF(payfreq=\"Monthly\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/12*$R63)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,45,{"$error":"#N/A"},{"$f":"+IF(AND(B64<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B64=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($S$19:S63),VLOOKUP($P64,$B$12:$L118,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate*$R64)),IF(payfreq=\"Semiannually\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/2*$R64)),IF(payfreq=\"Quarterly\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/4*$R64)),IF(payfreq=\"Monthly\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/12*$R64)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,46,{"$error":"#N/A"},{"$f":"+IF(AND(B65<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B65=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($S$19:S64),VLOOKUP($P65,$B$12:$L119,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate*$R65)),IF(payfreq=\"Semiannually\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/2*$R65)),IF(payfreq=\"Quarterly\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/4*$R65)),IF(payfreq=\"Monthly\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/12*$R65)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,47,{"$error":"#N/A"},{"$f":"+IF(AND(B66<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B66=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($S$19:S65),VLOOKUP($P66,$B$12:$L120,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate*$R66)),IF(payfreq=\"Semiannually\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/2*$R66)),IF(payfreq=\"Quarterly\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/4*$R66)),IF(payfreq=\"Monthly\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/12*$R66)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,48,{"$error":"#N/A"},{"$f":"+IF(AND(B67<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B67=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($S$19:S66),VLOOKUP($P67,$B$12:$L121,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate*$R67)),IF(payfreq=\"Semiannually\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/2*$R67)),IF(payfreq=\"Quarterly\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/4*$R67)),IF(payfreq=\"Monthly\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/12*$R67)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,49,{"$error":"#N/A"},{"$f":"+IF(AND(B68<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B68=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($S$19:S67),VLOOKUP($P68,$B$12:$L122,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate*$R68)),IF(payfreq=\"Semiannually\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/2*$R68)),IF(payfreq=\"Quarterly\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/4*$R68)),IF(payfreq=\"Monthly\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/12*$R68)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,50,{"$error":"#N/A"},{"$f":"+IF(AND(B69<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B69=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($S$19:S68),VLOOKUP($P69,$B$12:$L123,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate*$R69)),IF(payfreq=\"Semiannually\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/2*$R69)),IF(payfreq=\"Quarterly\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/4*$R69)),IF(payfreq=\"Monthly\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/12*$R69)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,51,{"$error":"#N/A"},{"$f":"+IF(AND(B70<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B70=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($S$19:S69),VLOOKUP($P70,$B$12:$L124,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate*$R70)),IF(payfreq=\"Semiannually\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/2*$R70)),IF(payfreq=\"Quarterly\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/4*$R70)),IF(payfreq=\"Monthly\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/12*$R70)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,52,{"$error":"#N/A"},{"$f":"+IF(AND(B71<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B71=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($S$19:S70),VLOOKUP($P71,$B$12:$L125,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate*$R71)),IF(payfreq=\"Semiannually\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/2*$R71)),IF(payfreq=\"Quarterly\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/4*$R71)),IF(payfreq=\"Monthly\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/12*$R71)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,53,{"$error":"#N/A"},{"$f":"+IF(AND(B72<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B72=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($S$19:S71),VLOOKUP($P72,$B$12:$L126,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate*$R72)),IF(payfreq=\"Semiannually\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/2*$R72)),IF(payfreq=\"Quarterly\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/4*$R72)),IF(payfreq=\"Monthly\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/12*$R72)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,54,{"$error":"#N/A"},{"$f":"+IF(AND(B73<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B73=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($S$19:S72),VLOOKUP($P73,$B$12:$L127,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate*$R73)),IF(payfreq=\"Semiannually\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/2*$R73)),IF(payfreq=\"Quarterly\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/4*$R73)),IF(payfreq=\"Monthly\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/12*$R73)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,55,{"$error":"#N/A"},{"$f":"+IF(AND(B74<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B74=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($S$19:S73),VLOOKUP($P74,$B$12:$L128,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate*$R74)),IF(payfreq=\"Semiannually\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/2*$R74)),IF(payfreq=\"Quarterly\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/4*$R74)),IF(payfreq=\"Monthly\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/12*$R74)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,56,{"$error":"#N/A"},{"$f":"+IF(AND(B75<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B75=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($S$19:S74),VLOOKUP($P75,$B$12:$L129,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate*$R75)),IF(payfreq=\"Semiannually\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/2*$R75)),IF(payfreq=\"Quarterly\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/4*$R75)),IF(payfreq=\"Monthly\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/12*$R75)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,57,{"$error":"#N/A"},{"$f":"+IF(AND(B76<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B76=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($S$19:S75),VLOOKUP($P76,$B$12:$L130,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate*$R76)),IF(payfreq=\"Semiannually\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/2*$R76)),IF(payfreq=\"Quarterly\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/4*$R76)),IF(payfreq=\"Monthly\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/12*$R76)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,58,{"$error":"#N/A"},{"$f":"+IF(AND(B77<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B77=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($S$19:S76),VLOOKUP($P77,$B$12:$L131,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate*$R77)),IF(payfreq=\"Semiannually\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/2*$R77)),IF(payfreq=\"Quarterly\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/4*$R77)),IF(payfreq=\"Monthly\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/12*$R77)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,59,{"$error":"#N/A"},{"$f":"+IF(AND(B78<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B78=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($S$19:S77),VLOOKUP($P78,$B$12:$L132,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate*$R78)),IF(payfreq=\"Semiannually\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/2*$R78)),IF(payfreq=\"Quarterly\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/4*$R78)),IF(payfreq=\"Monthly\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/12*$R78)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,60,{"$error":"#N/A"},{"$f":"+IF(AND(B79<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B79=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($S$19:S78),VLOOKUP($P79,$B$12:$L133,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate*$R79)),IF(payfreq=\"Semiannually\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/2*$R79)),IF(payfreq=\"Quarterly\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/4*$R79)),IF(payfreq=\"Monthly\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/12*$R79)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,61,{"$error":"#N/A"},{"$f":"+IF(AND(B80<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B80=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($S$19:S79),VLOOKUP($P80,$B$12:$L134,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate*$R80)),IF(payfreq=\"Semiannually\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/2*$R80)),IF(payfreq=\"Quarterly\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/4*$R80)),IF(payfreq=\"Monthly\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/12*$R80)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,62,{"$error":"#N/A"},{"$f":"+IF(AND(B81<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B81=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($S$19:S80),VLOOKUP($P81,$B$12:$L135,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate*$R81)),IF(payfreq=\"Semiannually\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/2*$R81)),IF(payfreq=\"Quarterly\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/4*$R81)),IF(payfreq=\"Monthly\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/12*$R81)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,63,{"$error":"#N/A"},{"$f":"+IF(AND(B82<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B82=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($S$19:S81),VLOOKUP($P82,$B$12:$L136,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate*$R82)),IF(payfreq=\"Semiannually\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/2*$R82)),IF(payfreq=\"Quarterly\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/4*$R82)),IF(payfreq=\"Monthly\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/12*$R82)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,64,{"$error":"#N/A"},{"$f":"+IF(AND(B83<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B83=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate)^($B83),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/2)^($B83),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/4)^($B83),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/12)^($B83),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate)^($B83),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/2)^($B83),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/4)^($B83),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/12)^($B83),\"\"))))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($S$19:S82),VLOOKUP($P83,$B$12:$L137,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate*$R83)),IF(payfreq=\"Semiannually\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/2*$R83)),IF(payfreq=\"Quarterly\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/4*$R83)),IF(payfreq=\"Monthly\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/12*$R83)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,65,{"$error":"#N/A"},{"$f":"+IF(AND(B84<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B84=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D84:K84)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(P84=\"\",\"\",IF(P84=term,\"Last Period\",IF(P84=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q83)+1,MONTH(Q83),DAY(Q83)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q83),MONTH(Q83)+6,DAY(Q83)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q83),MONTH(Q83)+3,DAY(Q83)),IF(payfreq=\"Monthly\",DATE(YEAR(Q83),MONTH(Q83)+1,DAY(Q83)))))))))","v":{"$error":"#N/A"}},{"$f":"IF(OR(P84=\"\",P84=\"Total\"),\"\",V83)","v":{"$error":"#N/A"}},{"$f":"IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($S$19:S83),VLOOKUP($P84,$B$12:$L138,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate*$R84)),IF(payfreq=\"Semiannually\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/2*$R84)),IF(payfreq=\"Quarterly\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/4*$R84)),IF(payfreq=\"Monthly\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/12*$R84)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S84=\"\",\"\",S84-T84)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P84=\"\",P84=\"Total\"),\"\",R84+T84-S84)","v":{"$error":"#N/A"}}]
[null,66,{"$f":"IF(Q85 <> \"\",Q85, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B85<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B85=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P84<term,P84+1,IF(P84=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($S$19:S84),VLOOKUP($P85,$B$12:$L139,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate*$R85)),IF(payfreq=\"Semiannually\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/2*$R85)),IF(payfreq=\"Quarterly\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/4*$R85)),IF(payfreq=\"Monthly\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/12*$R85)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,67,{"$error":"#N/A"},{"$f":"+IF(AND(B86<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B86=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($S$19:S85),VLOOKUP($P86,$B$12:$L140,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate*$R86)),IF(payfreq=\"Semiannually\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/2*$R86)),IF(payfreq=\"Quarterly\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/4*$R86)),IF(payfreq=\"Monthly\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/12*$R86)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,68,{"$error":"#N/A"},{"$f":"+IF(AND(B87<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B87=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($S$19:S86),VLOOKUP($P87,$B$12:$L141,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate*$R87)),IF(payfreq=\"Semiannually\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/2*$R87)),IF(payfreq=\"Quarterly\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/4*$R87)),IF(payfreq=\"Monthly\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/12*$R87)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,69,{"$error":"#N/A"},{"$f":"+IF(AND(B88<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B88=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($S$19:S87),VLOOKUP($P88,$B$12:$L142,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate*$R88)),IF(payfreq=\"Semiannually\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/2*$R88)),IF(payfreq=\"Quarterly\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/4*$R88)),IF(payfreq=\"Monthly\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/12*$R88)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,70,{"$error":"#N/A"},{"$f":"+IF(AND(B89<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B89=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($S$19:S88),VLOOKUP($P89,$B$12:$L143,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate*$R89)),IF(payfreq=\"Semiannually\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/2*$R89)),IF(payfreq=\"Quarterly\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/4*$R89)),IF(payfreq=\"Monthly\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/12*$R89)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,71,{"$error":"#N/A"},{"$f":"+IF(AND(B90<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B90=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($S$19:S89),VLOOKUP($P90,$B$12:$L144,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate*$R90)),IF(payfreq=\"Semiannually\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/2*$R90)),IF(payfreq=\"Quarterly\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/4*$R90)),IF(payfreq=\"Monthly\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/12*$R90)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,72,{"$error":"#N/A"},{"$f":"+IF(AND(B91<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B91=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($S$19:S90),VLOOKUP($P91,$B$12:$L145,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate*$R91)),IF(payfreq=\"Semiannually\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/2*$R91)),IF(payfreq=\"Quarterly\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/4*$R91)),IF(payfreq=\"Monthly\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/12*$R91)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,73,{"$error":"#N/A"},{"$f":"+IF(AND(B92<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B92=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($S$19:S91),VLOOKUP($P92,$B$12:$L146,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate*$R92)),IF(payfreq=\"Semiannually\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/2*$R92)),IF(payfreq=\"Quarterly\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/4*$R92)),IF(payfreq=\"Monthly\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/12*$R92)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,74,{"$error":"#N/A"},{"$f":"+IF(AND(B93<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B93=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($S$19:S92),VLOOKUP($P93,$B$12:$L147,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate*$R93)),IF(payfreq=\"Semiannually\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/2*$R93)),IF(payfreq=\"Quarterly\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/4*$R93)),IF(payfreq=\"Monthly\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/12*$R93)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,75,{"$error":"#N/A"},{"$f":"+IF(AND(B94<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B94=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($S$19:S93),VLOOKUP($P94,$B$12:$L148,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate*$R94)),IF(payfreq=\"Semiannually\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/2*$R94)),IF(payfreq=\"Quarterly\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/4*$R94)),IF(payfreq=\"Monthly\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/12*$R94)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,76,{"$error":"#N/A"},{"$f":"+IF(AND(B95<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B95=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($S$19:S94),VLOOKUP($P95,$B$12:$L149,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate*$R95)),IF(payfreq=\"Semiannually\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/2*$R95)),IF(payfreq=\"Quarterly\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/4*$R95)),IF(payfreq=\"Monthly\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/12*$R95)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,77,{"$error":"#N/A"},{"$f":"+IF(AND(B96<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B96=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($S$19:S95),VLOOKUP($P96,$B$12:$L150,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate*$R96)),IF(payfreq=\"Semiannually\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/2*$R96)),IF(payfreq=\"Quarterly\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/4*$R96)),IF(payfreq=\"Monthly\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/12*$R96)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,78,{"$error":"#N/A"},{"$f":"+IF(AND(B97<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B97=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($S$19:S96),VLOOKUP($P97,$B$12:$L151,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate*$R97)),IF(payfreq=\"Semiannually\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/2*$R97)),IF(payfreq=\"Quarterly\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/4*$R97)),IF(payfreq=\"Monthly\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/12*$R97)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,79,{"$error":"#N/A"},{"$f":"+IF(AND(B98<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B98=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($S$19:S97),VLOOKUP($P98,$B$12:$L152,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate*$R98)),IF(payfreq=\"Semiannually\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/2*$R98)),IF(payfreq=\"Quarterly\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/4*$R98)),IF(payfreq=\"Monthly\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/12*$R98)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,80,{"$error":"#N/A"},{"$f":"+IF(AND(B99<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B99=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($S$19:S98),VLOOKUP($P99,$B$12:$L153,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate*$R99)),IF(payfreq=\"Semiannually\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/2*$R99)),IF(payfreq=\"Quarterly\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/4*$R99)),IF(payfreq=\"Monthly\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/12*$R99)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,81,{"$error":"#N/A"},{"$f":"+IF(AND(B100<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B100=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($S$19:S99),VLOOKUP($P100,$B$12:$L154,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate*$R100)),IF(payfreq=\"Semiannually\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/2*$R100)),IF(payfreq=\"Quarterly\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/4*$R100)),IF(payfreq=\"Monthly\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/12*$R100)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,82,{"$error":"#N/A"},{"$f":"+IF(AND(B101<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B101=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($S$19:S100),VLOOKUP($P101,$B$12:$L155,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate*$R101)),IF(payfreq=\"Semiannually\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/2*$R101)),IF(payfreq=\"Quarterly\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/4*$R101)),IF(payfreq=\"Monthly\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/12*$R101)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,83,{"$error":"#N/A"},{"$f":"+IF(AND(B102<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B102=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($S$19:S101),VLOOKUP($P102,$B$12:$L156,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate*$R102)),IF(payfreq=\"Semiannually\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/2*$R102)),IF(payfreq=\"Quarterly\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/4*$R102)),IF(payfreq=\"Monthly\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/12*$R102)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,84,{"$error":"#N/A"},{"$f":"+IF(AND(B103<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B103=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($S$19:S102),VLOOKUP($P103,$B$12:$L157,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate*$R103)),IF(payfreq=\"Semiannually\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/2*$R103)),IF(payfreq=\"Quarterly\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/4*$R103)),IF(payfreq=\"Monthly\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/12*$R103)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,85,{"$error":"#N/A"},{"$f":"+IF(AND(B104<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B104=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($S$19:S103),VLOOKUP($P104,$B$12:$L158,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate*$R104)),IF(payfreq=\"Semiannually\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/2*$R104)),IF(payfreq=\"Quarterly\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/4*$R104)),IF(payfreq=\"Monthly\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/12*$R104)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,86,{"$error":"#N/A"},{"$f":"+IF(AND(B105<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B105=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($S$19:S104),VLOOKUP($P105,$B$12:$L159,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate*$R105)),IF(payfreq=\"Semiannually\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/2*$R105)),IF(payfreq=\"Quarterly\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/4*$R105)),IF(payfreq=\"Monthly\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/12*$R105)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,87,{"$error":"#N/A"},{"$f":"+IF(AND(B106<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B106=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($S$19:S105),VLOOKUP($P106,$B$12:$L160,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate*$R106)),IF(payfreq=\"Semiannually\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/2*$R106)),IF(payfreq=\"Quarterly\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/4*$R106)),IF(payfreq=\"Monthly\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/12*$R106)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,88,{"$error":"#N/A"},{"$f":"+IF(AND(B107<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B107=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($S$19:S106),VLOOKUP($P107,$B$12:$L161,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate*$R107)),IF(payfreq=\"Semiannually\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/2*$R107)),IF(payfreq=\"Quarterly\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/4*$R107)),IF(payfreq=\"Monthly\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/12*$R107)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,89,{"$error":"#N/A"},{"$f":"+IF(AND(B108<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B108=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($S$19:S107),VLOOKUP($P108,$B$12:$L162,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate*$R108)),IF(payfreq=\"Semiannually\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/2*$R108)),IF(payfreq=\"Quarterly\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/4*$R108)),IF(payfreq=\"Monthly\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/12*$R108)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,90,{"$error":"#N/A"},{"$f":"+IF(AND(B109<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B109=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($S$19:S108),VLOOKUP($P109,$B$12:$L163,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate*$R109)),IF(payfreq=\"Semiannually\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/2*$R109)),IF(payfreq=\"Quarterly\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/4*$R109)),IF(payfreq=\"Monthly\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/12*$R109)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,91,{"$error":"#N/A"},{"$f":"+IF(AND(B110<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B110=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($S$19:S109),VLOOKUP($P110,$B$12:$L164,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate*$R110)),IF(payfreq=\"Semiannually\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/2*$R110)),IF(payfreq=\"Quarterly\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/4*$R110)),IF(payfreq=\"Monthly\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/12*$R110)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,92,{"$error":"#N/A"},{"$f":"+IF(AND(B111<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B111=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($S$19:S110),VLOOKUP($P111,$B$12:$L165,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate*$R111)),IF(payfreq=\"Semiannually\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/2*$R111)),IF(payfreq=\"Quarterly\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/4*$R111)),IF(payfreq=\"Monthly\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/12*$R111)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,93,{"$error":"#N/A"},{"$f":"+IF(AND(B112<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B112=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($S$19:S111),VLOOKUP($P112,$B$12:$L166,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate*$R112)),IF(payfreq=\"Semiannually\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/2*$R112)),IF(payfreq=\"Quarterly\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/4*$R112)),IF(payfreq=\"Monthly\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/12*$R112)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,94,{"$error":"#N/A"},{"$f":"+IF(AND(B113<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B113=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($S$19:S112),VLOOKUP($P113,$B$12:$L167,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate*$R113)),IF(payfreq=\"Semiannually\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/2*$R113)),IF(payfreq=\"Quarterly\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/4*$R113)),IF(payfreq=\"Monthly\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/12*$R113)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,95,{"$error":"#N/A"},{"$f":"+IF(AND(B114<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B114=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($S$19:S113),VLOOKUP($P114,$B$12:$L168,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate*$R114)),IF(payfreq=\"Semiannually\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/2*$R114)),IF(payfreq=\"Quarterly\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/4*$R114)),IF(payfreq=\"Monthly\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/12*$R114)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,96,{"$error":"#N/A"},{"$f":"+IF(AND(B115<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B115=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($S$19:S114),VLOOKUP($P115,$B$12:$L169,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate*$R115)),IF(payfreq=\"Semiannually\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/2*$R115)),IF(payfreq=\"Quarterly\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/4*$R115)),IF(payfreq=\"Monthly\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/12*$R115)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,97,{"$error":"#N/A"},{"$f":"+IF(AND(B116<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B116=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($S$19:S115),VLOOKUP($P116,$B$12:$L170,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate*$R116)),IF(payfreq=\"Semiannually\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/2*$R116)),IF(payfreq=\"Quarterly\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/4*$R116)),IF(payfreq=\"Monthly\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/12*$R116)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,98,{"$error":"#N/A"},{"$f":"+IF(AND(B117<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B117=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($S$19:S116),VLOOKUP($P117,$B$12:$L171,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate*$R117)),IF(payfreq=\"Semiannually\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/2*$R117)),IF(payfreq=\"Quarterly\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/4*$R117)),IF(payfreq=\"Monthly\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/12*$R117)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,99,{"$error":"#N/A"},{"$f":"+IF(AND(B118<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B118=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($S$19:S117),VLOOKUP($P118,$B$12:$L172,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate*$R118)),IF(payfreq=\"Semiannually\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/2*$R118)),IF(payfreq=\"Quarterly\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/4*$R118)),IF(payfreq=\"Monthly\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/12*$R118)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,100,{"$error":"#N/A"},{"$f":"+IF(AND(B119<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B119=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($S$19:S118),VLOOKUP($P119,$B$12:$L173,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate*$R119)),IF(payfreq=\"Semiannually\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/2*$R119)),IF(payfreq=\"Quarterly\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/4*$R119)),IF(payfreq=\"Monthly\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/12*$R119)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,101,{"$error":"#N/A"},{"$f":"+IF(AND(B120<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B120=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($S$19:S119),VLOOKUP($P120,$B$12:$L174,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate*$R120)),IF(payfreq=\"Semiannually\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/2*$R120)),IF(payfreq=\"Quarterly\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/4*$R120)),IF(payfreq=\"Monthly\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/12*$R120)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,102,{"$error":"#N/A"},{"$f":"+IF(AND(B121<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B121=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($S$19:S120),VLOOKUP($P121,$B$12:$L175,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate*$R121)),IF(payfreq=\"Semiannually\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/2*$R121)),IF(payfreq=\"Quarterly\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/4*$R121)),IF(payfreq=\"Monthly\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/12*$R121)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,103,{"$error":"#N/A"},{"$f":"+IF(AND(B122<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B122=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($S$19:S121),VLOOKUP($P122,$B$12:$L176,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate*$R122)),IF(payfreq=\"Semiannually\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/2*$R122)),IF(payfreq=\"Quarterly\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/4*$R122)),IF(payfreq=\"Monthly\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/12*$R122)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,104,{"$error":"#N/A"},{"$f":"+IF(AND(B123<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B123=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($S$19:S122),VLOOKUP($P123,$B$12:$L177,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate*$R123)),IF(payfreq=\"Semiannually\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/2*$R123)),IF(payfreq=\"Quarterly\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/4*$R123)),IF(payfreq=\"Monthly\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/12*$R123)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,105,{"$error":"#N/A"},{"$f":"+IF(AND(B124<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B124=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($S$19:S123),VLOOKUP($P124,$B$12:$L178,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate*$R124)),IF(payfreq=\"Semiannually\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/2*$R124)),IF(payfreq=\"Quarterly\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/4*$R124)),IF(payfreq=\"Monthly\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/12*$R124)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,106,{"$error":"#N/A"},{"$f":"+IF(AND(B125<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B125=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($S$19:S124),VLOOKUP($P125,$B$12:$L179,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate*$R125)),IF(payfreq=\"Semiannually\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/2*$R125)),IF(payfreq=\"Quarterly\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/4*$R125)),IF(payfreq=\"Monthly\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/12*$R125)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,107,{"$error":"#N/A"},{"$f":"+IF(AND(B126<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B126=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($S$19:S125),VLOOKUP($P126,$B$12:$L180,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate*$R126)),IF(payfreq=\"Semiannually\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/2*$R126)),IF(payfreq=\"Quarterly\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/4*$R126)),IF(payfreq=\"Monthly\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/12*$R126)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,108,{"$error":"#N/A"},{"$f":"+IF(AND(B127<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B127=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($S$19:S126),VLOOKUP($P127,$B$12:$L181,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate*$R127)),IF(payfreq=\"Semiannually\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/2*$R127)),IF(payfreq=\"Quarterly\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/4*$R127)),IF(payfreq=\"Monthly\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/12*$R127)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,109,{"$error":"#N/A"},{"$f":"+IF(AND(B128<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B128=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($S$19:S127),VLOOKUP($P128,$B$12:$L182,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate*$R128)),IF(payfreq=\"Semiannually\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/2*$R128)),IF(payfreq=\"Quarterly\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/4*$R128)),IF(payfreq=\"Monthly\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/12*$R128)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,110,{"$error":"#N/A"},{"$f":"+IF(AND(B129<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B129=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($S$19:S128),VLOOKUP($P129,$B$12:$L183,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate*$R129)),IF(payfreq=\"Semiannually\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/2*$R129)),IF(payfreq=\"Quarterly\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/4*$R129)),IF(payfreq=\"Monthly\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/12*$R129)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,111,{"$error":"#N/A"},{"$f":"+IF(AND(B130<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B130=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($S$19:S129),VLOOKUP($P130,$B$12:$L184,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate*$R130)),IF(payfreq=\"Semiannually\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/2*$R130)),IF(payfreq=\"Quarterly\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/4*$R130)),IF(payfreq=\"Monthly\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/12*$R130)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,112,{"$error":"#N/A"},{"$f":"+IF(AND(B131<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B131=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($S$19:S130),VLOOKUP($P131,$B$12:$L185,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate*$R131)),IF(payfreq=\"Semiannually\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/2*$R131)),IF(payfreq=\"Quarterly\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/4*$R131)),IF(payfreq=\"Monthly\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/12*$R131)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,113,{"$error":"#N/A"},{"$f":"+IF(AND(B132<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B132=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($S$19:S131),VLOOKUP($P132,$B$12:$L186,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate*$R132)),IF(payfreq=\"Semiannually\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/2*$R132)),IF(payfreq=\"Quarterly\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/4*$R132)),IF(payfreq=\"Monthly\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/12*$R132)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,114,{"$error":"#N/A"},{"$f":"+IF(AND(B133<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B133=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($S$19:S132),VLOOKUP($P133,$B$12:$L187,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate*$R133)),IF(payfreq=\"Semiannually\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/2*$R133)),IF(payfreq=\"Quarterly\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/4*$R133)),IF(payfreq=\"Monthly\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/12*$R133)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,115,{"$error":"#N/A"},{"$f":"+IF(AND(B134<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B134=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($S$19:S133),VLOOKUP($P134,$B$12:$L188,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate*$R134)),IF(payfreq=\"Semiannually\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/2*$R134)),IF(payfreq=\"Quarterly\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/4*$R134)),IF(payfreq=\"Monthly\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/12*$R134)),\"\"))))","v":{"$error":"#N/A"}}]
[null,116,{"$error":"#N/A"},{"$f":"+IF(AND(B135<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B135=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($S$19:S134),VLOOKUP($P135,$B$12:$L189,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate*$R135)),IF(payfreq=\"Semiannually\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/2*$R135)),IF(payfreq=\"Quarterly\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/4*$R135)),IF(payfreq=\"Monthly\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/12*$R135)),\"\"))))","v":{"$error":"#N/A"}}]
[null,117,{"$error":"#N/A"},{"$f":"+IF(AND(B136<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B136=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($S$19:S135),VLOOKUP($P136,$B$12:$L190,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate*$R136)),IF(payfreq=\"Semiannually\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/2*$R136)),IF(payfreq=\"Quarterly\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/4*$R136)),IF(payfreq=\"Monthly\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/12*$R136)),\"\"))))","v":{"$error":"#N/A"}}]
[null,118,{"$error":"#N/A"},{"$f":"+IF(AND(B137<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B137=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($S$19:S136),VLOOKUP($P137,$B$12:$L191,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate*$R137)),IF(payfreq=\"Semiannually\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/2*$R137)),IF(payfreq=\"Quarterly\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/4*$R137)),IF(payfreq=\"Monthly\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/12*$R137)),\"\"))))","v":{"$error":"#N/A"}}]
[null,119,{"$error":"#N/A"},{"$f":"+IF(AND(B138<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B138=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($S$19:S137),VLOOKUP($P138,$B$12:$L192,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate*$R138)),IF(payfreq=\"Semiannually\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/2*$R138)),IF(payfreq=\"Quarterly\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/4*$R138)),IF(payfreq=\"Monthly\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/12*$R138)),\"\"))))","v":{"$error":"#N/A"}}]
[null,120,{"$error":"#N/A"},{"$f":"+IF(AND(B139<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B139=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($S$19:S138),VLOOKUP($P139,$B$12:$L193,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate*$R139)),IF(payfreq=\"Semiannually\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/2*$R139)),IF(payfreq=\"Quarterly\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/4*$R139)),IF(payfreq=\"Monthly\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/12*$R139)),\"\"))))","v":{"$error":"#N/A"}}]
[null,121,{"$error":"#N/A"},{"$f":"+IF(AND(B140<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B140=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($S$19:S139),VLOOKUP($P140,$B$12:$L194,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate*$R140)),IF(payfreq=\"Semiannually\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/2*$R140)),IF(payfreq=\"Quarterly\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/4*$R140)),IF(payfreq=\"Monthly\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/12*$R140)),\"\"))))","v":{"$error":"#N/A"}}]
[null,122,{"$error":"#N/A"},{"$f":"+IF(AND(B141<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B141=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($S$19:S140),VLOOKUP($P141,$B$12:$L195,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate*$R141)),IF(payfreq=\"Semiannually\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/2*$R141)),IF(payfreq=\"Quarterly\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/4*$R141)),IF(payfreq=\"Monthly\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/12*$R141)),\"\"))))","v":{"$error":"#N/A"}}]
[null,123,{"$error":"#N/A"},{"$f":"+IF(AND(B142<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B142=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($S$19:S141),VLOOKUP($P142,$B$12:$L196,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate*$R142)),IF(payfreq=\"Semiannually\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/2*$R142)),IF(payfreq=\"Quarterly\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/4*$R142)),IF(payfreq=\"Monthly\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/12*$R142)),\"\"))))","v":{"$error":"#N/A"}}]
[null,124,{"$error":"#N/A"},{"$f":"+IF(AND(B143<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B143=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($S$19:S142),VLOOKUP($P143,$B$12:$L197,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate*$R143)),IF(payfreq=\"Semiannually\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/2*$R143)),IF(payfreq=\"Quarterly\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/4*$R143)),IF(payfreq=\"Monthly\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/12*$R143)),\"\"))))","v":{"$error":"#N/A"}}]
[null,125,{"$error":"#N/A"},{"$f":"+IF(AND(B144<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B144=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($S$19:S143),VLOOKUP($P144,$B$12:$L198,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate*$R144)),IF(payfreq=\"Semiannually\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/2*$R144)),IF(payfreq=\"Quarterly\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/4*$R144)),IF(payfreq=\"Monthly\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/12*$R144)),\"\"))))","v":{"$error":"#N/A"}}]
[null,126,{"$error":"#N/A"},{"$f":"+IF(AND(B145<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B145=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($S$19:S144),VLOOKUP($P145,$B$12:$L199,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate*$R145)),IF(payfreq=\"Semiannually\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/2*$R145)),IF(payfreq=\"Quarterly\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/4*$R145)),IF(payfreq=\"Monthly\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/12*$R145)),\"\"))))","v":{"$error":"#N/A"}}]
[null,127,{"$error":"#N/A"},{"$f":"+IF(AND(B146<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B146=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($S$19:S145),VLOOKUP($P146,$B$12:$L200,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate*$R146)),IF(payfreq=\"Semiannually\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/2*$R146)),IF(payfreq=\"Quarterly\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/4*$R146)),IF(payfreq=\"Monthly\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/12*$R146)),\"\"))))","v":{"$error":"#N/A"}}]
[null,128,{"$error":"#N/A"},{"$f":"+IF(AND(B147<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B147=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate)^($B147),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/2)^($B147),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/4)^($B147),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/12)^($B147),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate)^($B147),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/2)^($B147),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/4)^($B147),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/12)^($B147),\"\"))))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($S$19:S146),VLOOKUP($P147,$B$12:$L201,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate*$R147)),IF(payfreq=\"Semiannually\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/2*$R147)),IF(payfreq=\"Quarterly\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/4*$R147)),IF(payfreq=\"Monthly\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/12*$R147)),\"\"))))","v":{"$error":"#N/A"}}]
[null,129,{"$error":"#N/A"},{"$f":"+IF(AND(B148<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B148=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"SUM(D148:K148)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(P148=\"\",\"\",IF(P148=term,\"Last Period\",IF(P148=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q147)+1,MONTH(Q147),DAY(Q147)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q147),MONTH(Q147)+6,DAY(Q147)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q147),MONTH(Q147)+3,DAY(Q147)),IF(payfreq=\"Monthly\",DATE(YEAR(Q147),MONTH(Q147)+1,DAY(Q147)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($S$19:S147),VLOOKUP($P148,$B$12:$L202,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate*$R148)),IF(payfreq=\"Semiannually\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/2*$R148)),IF(payfreq=\"Quarterly\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/4*$R148)),IF(payfreq=\"Monthly\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/12*$R148)),\"\"))))","v":{"$error":"#N/A"}}]
[null,130,{"$f":"IF(Q149 <> \"\",Q149, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B149<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B149=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P148<term,P148+1,IF(P148=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($S$19:S148),VLOOKUP($P149,$B$12:$L203,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate*$R149)),IF(payfreq=\"Semiannually\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/2*$R149)),IF(payfreq=\"Quarterly\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/4*$R149)),IF(payfreq=\"Monthly\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/12*$R149)),\"\"))))","v":{"$error":"#N/A"}}]
[null,131,{"$error":"#N/A"},{"$f":"+IF(AND(B150<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B150=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($S$19:S149),VLOOKUP($P150,$B$12:$L204,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate*$R150)),IF(payfreq=\"Semiannually\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/2*$R150)),IF(payfreq=\"Quarterly\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/4*$R150)),IF(payfreq=\"Monthly\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/12*$R150)),\"\"))))","v":{"$error":"#N/A"}}]
[null,132,{"$error":"#N/A"},{"$f":"+IF(AND(B151<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B151=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($S$19:S150),VLOOKUP($P151,$B$12:$L205,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate*$R151)),IF(payfreq=\"Semiannually\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/2*$R151)),IF(payfreq=\"Quarterly\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/4*$R151)),IF(payfreq=\"Monthly\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/12*$R151)),\"\"))))","v":{"$error":"#N/A"}}]
[null,133,{"$error":"#N/A"},{"$f":"+IF(AND(B152<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B152=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($S$19:S151),VLOOKUP($P152,$B$12:$L206,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate*$R152)),IF(payfreq=\"Semiannually\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/2*$R152)),IF(payfreq=\"Quarterly\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/4*$R152)),IF(payfreq=\"Monthly\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/12*$R152)),\"\"))))","v":{"$error":"#N/A"}}]
[null,134,{"$error":"#N/A"},{"$f":"+IF(AND(B153<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B153=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($S$19:S152),VLOOKUP($P153,$B$12:$L207,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate*$R153)),IF(payfreq=\"Semiannually\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/2*$R153)),IF(payfreq=\"Quarterly\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/4*$R153)),IF(payfreq=\"Monthly\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/12*$R153)),\"\"))))","v":{"$error":"#N/A"}}]
[null,135,{"$error":"#N/A"},{"$f":"+IF(AND(B154<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B154=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($S$19:S153),VLOOKUP($P154,$B$12:$L208,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate*$R154)),IF(payfreq=\"Semiannually\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/2*$R154)),IF(payfreq=\"Quarterly\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/4*$R154)),IF(payfreq=\"Monthly\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/12*$R154)),\"\"))))","v":{"$error":"#N/A"}}]
[null,136,{"$error":"#N/A"},{"$f":"+IF(AND(B155<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B155=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($S$19:S154),VLOOKUP($P155,$B$12:$L209,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate*$R155)),IF(payfreq=\"Semiannually\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/2*$R155)),IF(payfreq=\"Quarterly\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/4*$R155)),IF(payfreq=\"Monthly\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/12*$R155)),\"\"))))","v":{"$error":"#N/A"}}]
[null,137,{"$error":"#N/A"},{"$f":"+IF(AND(B156<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B156=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($S$19:S155),VLOOKUP($P156,$B$12:$L210,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate*$R156)),IF(payfreq=\"Semiannually\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/2*$R156)),IF(payfreq=\"Quarterly\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/4*$R156)),IF(payfreq=\"Monthly\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/12*$R156)),\"\"))))","v":{"$error":"#N/A"}}]
[null,138,{"$error":"#N/A"},{"$f":"+IF(AND(B157<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B157=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($S$19:S156),VLOOKUP($P157,$B$12:$L211,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate*$R157)),IF(payfreq=\"Semiannually\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/2*$R157)),IF(payfreq=\"Quarterly\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/4*$R157)),IF(payfreq=\"Monthly\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/12*$R157)),\"\"))))","v":{"$error":"#N/A"}}]
[null,139,{"$error":"#N/A"},{"$f":"+IF(AND(B158<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B158=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($S$19:S157),VLOOKUP($P158,$B$12:$L212,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate*$R158)),IF(payfreq=\"Semiannually\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/2*$R158)),IF(payfreq=\"Quarterly\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/4*$R158)),IF(payfreq=\"Monthly\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/12*$R158)),\"\"))))","v":{"$error":"#N/A"}}]
[null,140,{"$error":"#N/A"},{"$f":"+IF(AND(B159<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B159=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($S$19:S158),VLOOKUP($P159,$B$12:$L213,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate*$R159)),IF(payfreq=\"Semiannually\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/2*$R159)),IF(payfreq=\"Quarterly\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/4*$R159)),IF(payfreq=\"Monthly\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/12*$R159)),\"\"))))","v":{"$error":"#N/A"}}]
[null,141,{"$error":"#N/A"},{"$f":"+IF(AND(B160<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B160=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($S$19:S159),VLOOKUP($P160,$B$12:$L214,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate*$R160)),IF(payfreq=\"Semiannually\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/2*$R160)),IF(payfreq=\"Quarterly\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/4*$R160)),IF(payfreq=\"Monthly\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/12*$R160)),\"\"))))","v":{"$error":"#N/A"}}]
[null,142,{"$error":"#N/A"},{"$f":"+IF(AND(B161<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B161=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($S$19:S160),VLOOKUP($P161,$B$12:$L215,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate*$R161)),IF(payfreq=\"Semiannually\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/2*$R161)),IF(payfreq=\"Quarterly\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/4*$R161)),IF(payfreq=\"Monthly\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/12*$R161)),\"\"))))","v":{"$error":"#N/A"}}]
[null,143,{"$error":"#N/A"},{"$f":"+IF(AND(B162<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B162=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($S$19:S161),VLOOKUP($P162,$B$12:$L216,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate*$R162)),IF(payfreq=\"Semiannually\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/2*$R162)),IF(payfreq=\"Quarterly\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/4*$R162)),IF(payfreq=\"Monthly\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/12*$R162)),\"\"))))","v":{"$error":"#N/A"}}]
[null,144,{"$error":"#N/A"},{"$f":"+IF(AND(B163<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B163=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($S$19:S162),VLOOKUP($P163,$B$12:$L217,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate*$R163)),IF(payfreq=\"Semiannually\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/2*$R163)),IF(payfreq=\"Quarterly\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/4*$R163)),IF(payfreq=\"Monthly\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/12*$R163)),\"\"))))","v":{"$error":"#N/A"}}]
[null,145,{"$error":"#N/A"},{"$f":"+IF(AND(B164<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B164=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($S$19:S163),VLOOKUP($P164,$B$12:$L218,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate*$R164)),IF(payfreq=\"Semiannually\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/2*$R164)),IF(payfreq=\"Quarterly\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/4*$R164)),IF(payfreq=\"Monthly\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/12*$R164)),\"\"))))","v":{"$error":"#N/A"}}]
[null,146,{"$error":"#N/A"},{"$f":"+IF(AND(B165<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B165=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($S$19:S164),VLOOKUP($P165,$B$12:$L219,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate*$R165)),IF(payfreq=\"Semiannually\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/2*$R165)),IF(payfreq=\"Quarterly\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/4*$R165)),IF(payfreq=\"Monthly\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/12*$R165)),\"\"))))","v":{"$error":"#N/A"}}]
[null,147,{"$error":"#N/A"},{"$f":"+IF(AND(B166<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B166=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($S$19:S165),VLOOKUP($P166,$B$12:$L220,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate*$R166)),IF(payfreq=\"Semiannually\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/2*$R166)),IF(payfreq=\"Quarterly\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/4*$R166)),IF(payfreq=\"Monthly\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/12*$R166)),\"\"))))","v":{"$error":"#N/A"}}]
[null,148,{"$error":"#N/A"},{"$f":"+IF(AND(B167<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B167=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($S$19:S166),VLOOKUP($P167,$B$12:$L221,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate*$R167)),IF(payfreq=\"Semiannually\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/2*$R167)),IF(payfreq=\"Quarterly\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/4*$R167)),IF(payfreq=\"Monthly\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/12*$R167)),\"\"))))","v":{"$error":"#N/A"}}]
[null,149,{"$error":"#N/A"},{"$f":"+IF(AND(B168<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B168=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($S$19:S167),VLOOKUP($P168,$B$12:$L222,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate*$R168)),IF(payfreq=\"Semiannually\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/2*$R168)),IF(payfreq=\"Quarterly\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/4*$R168)),IF(payfreq=\"Monthly\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/12*$R168)),\"\"))))","v":{"$error":"#N/A"}}]
[null,150,{"$error":"#N/A"},{"$f":"+IF(AND(B169<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B169=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($S$19:S168),VLOOKUP($P169,$B$12:$L223,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate*$R169)),IF(payfreq=\"Semiannually\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/2*$R169)),IF(payfreq=\"Quarterly\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/4*$R169)),IF(payfreq=\"Monthly\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/12*$R169)),\"\"))))","v":{"$error":"#N/A"}}]
[null,151,{"$error":"#N/A"},{"$f":"+IF(AND(B170<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B170=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($S$19:S169),VLOOKUP($P170,$B$12:$L224,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate*$R170)),IF(payfreq=\"Semiannually\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/2*$R170)),IF(payfreq=\"Quarterly\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/4*$R170)),IF(payfreq=\"Monthly\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/12*$R170)),\"\"))))","v":{"$error":"#N/A"}}]
[null,152,{"$error":"#N/A"},{"$f":"+IF(AND(B171<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B171=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($S$19:S170),VLOOKUP($P171,$B$12:$L225,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate*$R171)),IF(payfreq=\"Semiannually\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/2*$R171)),IF(payfreq=\"Quarterly\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/4*$R171)),IF(payfreq=\"Monthly\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/12*$R171)),\"\"))))","v":{"$error":"#N/A"}}]
[null,153,{"$error":"#N/A"},{"$f":"+IF(AND(B172<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B172=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($S$19:S171),VLOOKUP($P172,$B$12:$L226,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate*$R172)),IF(payfreq=\"Semiannually\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/2*$R172)),IF(payfreq=\"Quarterly\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/4*$R172)),IF(payfreq=\"Monthly\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/12*$R172)),\"\"))))","v":{"$error":"#N/A"}}]
[null,154,{"$error":"#N/A"},{"$f":"+IF(AND(B173<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B173=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($S$19:S172),VLOOKUP($P173,$B$12:$L227,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate*$R173)),IF(payfreq=\"Semiannually\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/2*$R173)),IF(payfreq=\"Quarterly\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/4*$R173)),IF(payfreq=\"Monthly\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/12*$R173)),\"\"))))","v":{"$error":"#N/A"}}]
[null,155,{"$error":"#N/A"},{"$f":"+IF(AND(B174<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B174=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($S$19:S173),VLOOKUP($P174,$B$12:$L228,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate*$R174)),IF(payfreq=\"Semiannually\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/2*$R174)),IF(payfreq=\"Quarterly\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/4*$R174)),IF(payfreq=\"Monthly\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/12*$R174)),\"\"))))","v":{"$error":"#N/A"}}]
[null,156,{"$error":"#N/A"},{"$f":"+IF(AND(B175<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B175=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($S$19:S174),VLOOKUP($P175,$B$12:$L229,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate*$R175)),IF(payfreq=\"Semiannually\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/2*$R175)),IF(payfreq=\"Quarterly\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/4*$R175)),IF(payfreq=\"Monthly\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/12*$R175)),\"\"))))","v":{"$error":"#N/A"}}]
[null,157,{"$error":"#N/A"},{"$f":"+IF(AND(B176<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B176=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($S$19:S175),VLOOKUP($P176,$B$12:$L230,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate*$R176)),IF(payfreq=\"Semiannually\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/2*$R176)),IF(payfreq=\"Quarterly\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/4*$R176)),IF(payfreq=\"Monthly\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/12*$R176)),\"\"))))","v":{"$error":"#N/A"}}]
[null,158,{"$error":"#N/A"},{"$f":"+IF(AND(B177<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B177=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($S$19:S176),VLOOKUP($P177,$B$12:$L231,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate*$R177)),IF(payfreq=\"Semiannually\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/2*$R177)),IF(payfreq=\"Quarterly\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/4*$R177)),IF(payfreq=\"Monthly\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/12*$R177)),\"\"))))","v":{"$error":"#N/A"}}]
[null,159,{"$error":"#N/A"},{"$f":"+IF(AND(B178<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B178=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($S$19:S177),VLOOKUP($P178,$B$12:$L232,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate*$R178)),IF(payfreq=\"Semiannually\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/2*$R178)),IF(payfreq=\"Quarterly\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/4*$R178)),IF(payfreq=\"Monthly\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/12*$R178)),\"\"))))","v":{"$error":"#N/A"}}]
[null,160,{"$error":"#N/A"},{"$f":"+IF(AND(B179<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B179=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($S$19:S178),VLOOKUP($P179,$B$12:$L233,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate*$R179)),IF(payfreq=\"Semiannually\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/2*$R179)),IF(payfreq=\"Quarterly\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/4*$R179)),IF(payfreq=\"Monthly\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/12*$R179)),\"\"))))","v":{"$error":"#N/A"}}]
[null,161,{"$error":"#N/A"},{"$f":"+IF(AND(B180<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B180=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($S$19:S179),VLOOKUP($P180,$B$12:$L234,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate*$R180)),IF(payfreq=\"Semiannually\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/2*$R180)),IF(payfreq=\"Quarterly\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/4*$R180)),IF(payfreq=\"Monthly\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/12*$R180)),\"\"))))","v":{"$error":"#N/A"}}]
[null,162,{"$error":"#N/A"},{"$f":"+IF(AND(B181<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B181=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($S$19:S180),VLOOKUP($P181,$B$12:$L235,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate*$R181)),IF(payfreq=\"Semiannually\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/2*$R181)),IF(payfreq=\"Quarterly\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/4*$R181)),IF(payfreq=\"Monthly\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/12*$R181)),\"\"))))","v":{"$error":"#N/A"}}]
[null,163,{"$error":"#N/A"},{"$f":"+IF(AND(B182<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B182=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($S$19:S181),VLOOKUP($P182,$B$12:$L236,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate*$R182)),IF(payfreq=\"Semiannually\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/2*$R182)),IF(payfreq=\"Quarterly\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/4*$R182)),IF(payfreq=\"Monthly\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/12*$R182)),\"\"))))","v":{"$error":"#N/A"}}]
[null,164,{"$error":"#N/A"},{"$f":"+IF(AND(B183<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B183=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($S$19:S182),VLOOKUP($P183,$B$12:$L237,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate*$R183)),IF(payfreq=\"Semiannually\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/2*$R183)),IF(payfreq=\"Quarterly\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/4*$R183)),IF(payfreq=\"Monthly\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/12*$R183)),\"\"))))","v":{"$error":"#N/A"}}]
[null,165,{"$error":"#N/A"},{"$f":"+IF(AND(B184<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B184=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($S$19:S183),VLOOKUP($P184,$B$12:$L238,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate*$R184)),IF(payfreq=\"Semiannually\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/2*$R184)),IF(payfreq=\"Quarterly\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/4*$R184)),IF(payfreq=\"Monthly\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/12*$R184)),\"\"))))","v":{"$error":"#N/A"}}]
[null,166,{"$error":"#N/A"},{"$f":"+IF(AND(B185<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B185=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($S$19:S184),VLOOKUP($P185,$B$12:$L239,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate*$R185)),IF(payfreq=\"Semiannually\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/2*$R185)),IF(payfreq=\"Quarterly\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/4*$R185)),IF(payfreq=\"Monthly\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/12*$R185)),\"\"))))","v":{"$error":"#N/A"}}]
[null,167,{"$error":"#N/A"},{"$f":"+IF(AND(B186<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B186=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($S$19:S185),VLOOKUP($P186,$B$12:$L240,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate*$R186)),IF(payfreq=\"Semiannually\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/2*$R186)),IF(payfreq=\"Quarterly\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/4*$R186)),IF(payfreq=\"Monthly\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/12*$R186)),\"\"))))","v":{"$error":"#N/A"}}]
[null,168,{"$error":"#N/A"},{"$f":"+IF(AND(B187<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B187=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($S$19:S186),VLOOKUP($P187,$B$12:$L241,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate*$R187)),IF(payfreq=\"Semiannually\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/2*$R187)),IF(payfreq=\"Quarterly\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/4*$R187)),IF(payfreq=\"Monthly\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/12*$R187)),\"\"))))","v":{"$error":"#N/A"}}]
[null,169,{"$error":"#N/A"},{"$f":"+IF(AND(B188<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B188=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($S$19:S187),VLOOKUP($P188,$B$12:$L242,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate*$R188)),IF(payfreq=\"Semiannually\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/2*$R188)),IF(payfreq=\"Quarterly\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/4*$R188)),IF(payfreq=\"Monthly\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/12*$R188)),\"\"))))","v":{"$error":"#N/A"}}]
[null,170,{"$error":"#N/A"},{"$f":"+IF(AND(B189<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B189=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($S$19:S188),VLOOKUP($P189,$B$12:$L243,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate*$R189)),IF(payfreq=\"Semiannually\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/2*$R189)),IF(payfreq=\"Quarterly\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/4*$R189)),IF(payfreq=\"Monthly\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/12*$R189)),\"\"))))","v":{"$error":"#N/A"}}]
[null,171,{"$error":"#N/A"},{"$f":"+IF(AND(B190<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B190=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($S$19:S189),VLOOKUP($P190,$B$12:$L244,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate*$R190)),IF(payfreq=\"Semiannually\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/2*$R190)),IF(payfreq=\"Quarterly\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/4*$R190)),IF(payfreq=\"Monthly\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/12*$R190)),\"\"))))","v":{"$error":"#N/A"}}]
[null,172,{"$error":"#N/A"},{"$f":"+IF(AND(B191<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B191=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($S$19:S190),VLOOKUP($P191,$B$12:$L245,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate*$R191)),IF(payfreq=\"Semiannually\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/2*$R191)),IF(payfreq=\"Quarterly\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/4*$R191)),IF(payfreq=\"Monthly\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/12*$R191)),\"\"))))","v":{"$error":"#N/A"}}]
[null,173,{"$error":"#N/A"},{"$f":"+IF(AND(B192<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B192=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($S$19:S191),VLOOKUP($P192,$B$12:$L246,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate*$R192)),IF(payfreq=\"Semiannually\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/2*$R192)),IF(payfreq=\"Quarterly\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/4*$R192)),IF(payfreq=\"Monthly\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/12*$R192)),\"\"))))","v":{"$error":"#N/A"}}]
[null,174,{"$error":"#N/A"},{"$f":"+IF(AND(B193<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B193=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($S$19:S192),VLOOKUP($P193,$B$12:$L247,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate*$R193)),IF(payfreq=\"Semiannually\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/2*$R193)),IF(payfreq=\"Quarterly\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/4*$R193)),IF(payfreq=\"Monthly\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/12*$R193)),\"\"))))","v":{"$error":"#N/A"}}]
[null,175,{"$error":"#N/A"},{"$f":"+IF(AND(B194<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B194=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($S$19:S193),VLOOKUP($P194,$B$12:$L248,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate*$R194)),IF(payfreq=\"Semiannually\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/2*$R194)),IF(payfreq=\"Quarterly\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/4*$R194)),IF(payfreq=\"Monthly\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/12*$R194)),\"\"))))","v":{"$error":"#N/A"}}]
[null,176,{"$error":"#N/A"},{"$f":"+IF(AND(B195<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B195=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($S$19:S194),VLOOKUP($P195,$B$12:$L249,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate*$R195)),IF(payfreq=\"Semiannually\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/2*$R195)),IF(payfreq=\"Quarterly\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/4*$R195)),IF(payfreq=\"Monthly\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/12*$R195)),\"\"))))","v":{"$error":"#N/A"}}]
[null,177,{"$error":"#N/A"},{"$f":"+IF(AND(B196<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B196=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($S$19:S195),VLOOKUP($P196,$B$12:$L250,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate*$R196)),IF(payfreq=\"Semiannually\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/2*$R196)),IF(payfreq=\"Quarterly\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/4*$R196)),IF(payfreq=\"Monthly\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/12*$R196)),\"\"))))","v":{"$error":"#N/A"}}]
[null,178,{"$error":"#N/A"},{"$f":"+IF(AND(B197<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B197=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($S$19:S196),VLOOKUP($P197,$B$12:$L251,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate*$R197)),IF(payfreq=\"Semiannually\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/2*$R197)),IF(payfreq=\"Quarterly\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/4*$R197)),IF(payfreq=\"Monthly\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/12*$R197)),\"\"))))","v":{"$error":"#N/A"}}]
[null,179,{"$error":"#N/A"},{"$f":"+IF(AND(B198<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B198=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($S$19:S197),VLOOKUP($P198,$B$12:$L252,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate*$R198)),IF(payfreq=\"Semiannually\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/2*$R198)),IF(payfreq=\"Quarterly\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/4*$R198)),IF(payfreq=\"Monthly\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/12*$R198)),\"\"))))","v":{"$error":"#N/A"}}]
[null,180,{"$error":"#N/A"},{"$f":"+IF(AND(B199<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B199=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($S$19:S198),VLOOKUP($P199,$B$12:$L253,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate*$R199)),IF(payfreq=\"Semiannually\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/2*$R199)),IF(payfreq=\"Quarterly\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/4*$R199)),IF(payfreq=\"Monthly\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/12*$R199)),\"\"))))","v":{"$error":"#N/A"}}]
[null,181,{"$error":"#N/A"},{"$f":"+IF(AND(B200<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B200=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($S$19:S199),VLOOKUP($P200,$B$12:$L254,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate*$R200)),IF(payfreq=\"Semiannually\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/2*$R200)),IF(payfreq=\"Quarterly\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/4*$R200)),IF(payfreq=\"Monthly\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/12*$R200)),\"\"))))","v":{"$error":"#N/A"}}]
[null,182,{"$error":"#N/A"},{"$f":"+IF(AND(B201<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B201=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($S$19:S200),VLOOKUP($P201,$B$12:$L255,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate*$R201)),IF(payfreq=\"Semiannually\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/2*$R201)),IF(payfreq=\"Quarterly\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/4*$R201)),IF(payfreq=\"Monthly\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/12*$R201)),\"\"))))","v":{"$error":"#N/A"}}]
[null,183,{"$error":"#N/A"},{"$f":"+IF(AND(B202<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B202=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($S$19:S201),VLOOKUP($P202,$B$12:$L256,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate*$R202)),IF(payfreq=\"Semiannually\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/2*$R202)),IF(payfreq=\"Quarterly\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/4*$R202)),IF(payfreq=\"Monthly\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/12*$R202)),\"\"))))","v":{"$error":"#N/A"}}]
[null,184,{"$error":"#N/A"},{"$f":"+IF(AND(B203<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B203=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($S$19:S202),VLOOKUP($P203,$B$12:$L257,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate*$R203)),IF(payfreq=\"Semiannually\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/2*$R203)),IF(payfreq=\"Quarterly\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/4*$R203)),IF(payfreq=\"Monthly\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/12*$R203)),\"\"))))","v":{"$error":"#N/A"}}]
[null,185,{"$error":"#N/A"},{"$f":"+IF(AND(B204<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B204=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($S$19:S203),VLOOKUP($P204,$B$12:$L258,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate*$R204)),IF(payfreq=\"Semiannually\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/2*$R204)),IF(payfreq=\"Quarterly\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/4*$R204)),IF(payfreq=\"Monthly\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/12*$R204)),\"\"))))","v":{"$error":"#N/A"}}]
[null,186,{"$error":"#N/A"},{"$f":"+IF(AND(B205<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B205=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($S$19:S204),VLOOKUP($P205,$B$12:$L259,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate*$R205)),IF(payfreq=\"Semiannually\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/2*$R205)),IF(payfreq=\"Quarterly\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/4*$R205)),IF(payfreq=\"Monthly\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/12*$R205)),\"\"))))","v":{"$error":"#N/A"}}]
[null,187,{"$error":"#N/A"},{"$f":"+IF(AND(B206<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B206=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($S$19:S205),VLOOKUP($P206,$B$12:$L260,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate*$R206)),IF(payfreq=\"Semiannually\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/2*$R206)),IF(payfreq=\"Quarterly\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/4*$R206)),IF(payfreq=\"Monthly\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/12*$R206)),\"\"))))","v":{"$error":"#N/A"}}]
[null,188,{"$error":"#N/A"},{"$f":"+IF(AND(B207<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B207=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($S$19:S206),VLOOKUP($P207,$B$12:$L261,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate*$R207)),IF(payfreq=\"Semiannually\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/2*$R207)),IF(payfreq=\"Quarterly\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/4*$R207)),IF(payfreq=\"Monthly\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/12*$R207)),\"\"))))","v":{"$error":"#N/A"}}]
[null,189,{"$error":"#N/A"},{"$f":"+IF(AND(B208<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B208=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($S$19:S207),VLOOKUP($P208,$B$12:$L262,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate*$R208)),IF(payfreq=\"Semiannually\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/2*$R208)),IF(payfreq=\"Quarterly\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/4*$R208)),IF(payfreq=\"Monthly\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/12*$R208)),\"\"))))","v":{"$error":"#N/A"}}]
[null,190,{"$error":"#N/A"},{"$f":"+IF(AND(B209<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B209=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($S$19:S208),VLOOKUP($P209,$B$12:$L263,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate*$R209)),IF(payfreq=\"Semiannually\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/2*$R209)),IF(payfreq=\"Quarterly\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/4*$R209)),IF(payfreq=\"Monthly\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/12*$R209)),\"\"))))","v":{"$error":"#N/A"}}]
[null,191,{"$error":"#N/A"},{"$f":"+IF(AND(B210<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B210=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($S$19:S209),VLOOKUP($P210,$B$12:$L264,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate*$R210)),IF(payfreq=\"Semiannually\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/2*$R210)),IF(payfreq=\"Quarterly\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/4*$R210)),IF(payfreq=\"Monthly\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/12*$R210)),\"\"))))","v":{"$error":"#N/A"}}]
[null,192,{"$error":"#N/A"},{"$f":"+IF(AND(B211<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B211=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate)^($B211),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/2)^($B211),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/4)^($B211),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/12)^($B211),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate)^($B211),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/2)^($B211),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/4)^($B211),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/12)^($B211),\"\"))))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($S$19:S210),VLOOKUP($P211,$B$12:$L265,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate*$R211)),IF(payfreq=\"Semiannually\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/2*$R211)),IF(payfreq=\"Quarterly\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/4*$R211)),IF(payfreq=\"Monthly\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/12*$R211)),\"\"))))","v":{"$error":"#N/A"}}]
[null,193,{"$error":"#N/A"},{"$f":"+IF(AND(B212<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B212=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"SUM(D212:K212)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(P212=\"\",\"\",IF(P212=term,\"Last Period\",IF(P212=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q211)+1,MONTH(Q211),DAY(Q211)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q211),MONTH(Q211)+6,DAY(Q211)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q211),MONTH(Q211)+3,DAY(Q211)),IF(payfreq=\"Monthly\",DATE(YEAR(Q211),MONTH(Q211)+1,DAY(Q211)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($S$19:S211),VLOOKUP($P212,$B$12:$L266,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate*$R212)),IF(payfreq=\"Semiannually\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/2*$R212)),IF(payfreq=\"Quarterly\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/4*$R212)),IF(payfreq=\"Monthly\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/12*$R212)),\"\"))))","v":{"$error":"#N/A"}}]
[null,194,{"$f":"IF(Q213 <> \"\",Q213, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B213<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B213=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P212<term,P212+1,IF(P212=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($S$19:S212),VLOOKUP($P213,$B$12:$L267,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate*$R213)),IF(payfreq=\"Semiannually\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/2*$R213)),IF(payfreq=\"Quarterly\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/4*$R213)),IF(payfreq=\"Monthly\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/12*$R213)),\"\"))))","v":{"$error":"#N/A"}}]
[null,195,{"$error":"#N/A"},{"$f":"+IF(AND(B214<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B214=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($S$19:S213),VLOOKUP($P214,$B$12:$L268,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate*$R214)),IF(payfreq=\"Semiannually\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/2*$R214)),IF(payfreq=\"Quarterly\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/4*$R214)),IF(payfreq=\"Monthly\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/12*$R214)),\"\"))))","v":{"$error":"#N/A"}}]
[null,196,{"$error":"#N/A"},{"$f":"+IF(AND(B215<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B215=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($S$19:S214),VLOOKUP($P215,$B$12:$L269,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate*$R215)),IF(payfreq=\"Semiannually\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/2*$R215)),IF(payfreq=\"Quarterly\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/4*$R215)),IF(payfreq=\"Monthly\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/12*$R215)),\"\"))))","v":{"$error":"#N/A"}}]
[null,197,{"$error":"#N/A"},{"$f":"+IF(AND(B216<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B216=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($S$19:S215),VLOOKUP($P216,$B$12:$L270,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate*$R216)),IF(payfreq=\"Semiannually\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/2*$R216)),IF(payfreq=\"Quarterly\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/4*$R216)),IF(payfreq=\"Monthly\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/12*$R216)),\"\"))))","v":{"$error":"#N/A"}}]
[null,198,{"$error":"#N/A"},{"$f":"+IF(AND(B217<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B217=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($S$19:S216),VLOOKUP($P217,$B$12:$L271,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate*$R217)),IF(payfreq=\"Semiannually\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/2*$R217)),IF(payfreq=\"Quarterly\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/4*$R217)),IF(payfreq=\"Monthly\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/12*$R217)),\"\"))))","v":{"$error":"#N/A"}}]
[null,199,{"$error":"#N/A"},{"$f":"+IF(AND(B218<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B218=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($S$19:S217),VLOOKUP($P218,$B$12:$L272,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate*$R218)),IF(payfreq=\"Semiannually\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/2*$R218)),IF(payfreq=\"Quarterly\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/4*$R218)),IF(payfreq=\"Monthly\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/12*$R218)),\"\"))))","v":{"$error":"#N/A"}}]
[null,200,{"$error":"#N/A"},{"$f":"+IF(AND(B219<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B219=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($S$19:S218),VLOOKUP($P219,$B$12:$L273,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate*$R219)),IF(payfreq=\"Semiannually\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/2*$R219)),IF(payfreq=\"Quarterly\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/4*$R219)),IF(payfreq=\"Monthly\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/12*$R219)),\"\"))))","v":{"$error":"#N/A"}}]
[null,201,{"$error":"#N/A"},{"$f":"+IF(AND(B220<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B220=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($S$19:S219),VLOOKUP($P220,$B$12:$L274,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate*$R220)),IF(payfreq=\"Semiannually\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/2*$R220)),IF(payfreq=\"Quarterly\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/4*$R220)),IF(payfreq=\"Monthly\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/12*$R220)),\"\"))))","v":{"$error":"#N/A"}}]
[null,202,{"$error":"#N/A"},{"$f":"+IF(AND(B221<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B221=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($S$19:S220),VLOOKUP($P221,$B$12:$L275,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate*$R221)),IF(payfreq=\"Semiannually\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/2*$R221)),IF(payfreq=\"Quarterly\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/4*$R221)),IF(payfreq=\"Monthly\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/12*$R221)),\"\"))))","v":{"$error":"#N/A"}}]
[null,203,{"$error":"#N/A"},{"$f":"+IF(AND(B222<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B222=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($S$19:S221),VLOOKUP($P222,$B$12:$L276,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate*$R222)),IF(payfreq=\"Semiannually\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/2*$R222)),IF(payfreq=\"Quarterly\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/4*$R222)),IF(payfreq=\"Monthly\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/12*$R222)),\"\"))))","v":{"$error":"#N/A"}}]
[null,204,{"$error":"#N/A"},{"$f":"+IF(AND(B223<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B223=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($S$19:S222),VLOOKUP($P223,$B$12:$L277,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate*$R223)),IF(payfreq=\"Semiannually\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/2*$R223)),IF(payfreq=\"Quarterly\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/4*$R223)),IF(payfreq=\"Monthly\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/12*$R223)),\"\"))))","v":{"$error":"#N/A"}}]
[null,205,{"$error":"#N/A"},{"$f":"+IF(AND(B224<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B224=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($S$19:S223),VLOOKUP($P224,$B$12:$L278,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate*$R224)),IF(payfreq=\"Semiannually\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/2*$R224)),IF(payfreq=\"Quarterly\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/4*$R224)),IF(payfreq=\"Monthly\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/12*$R224)),\"\"))))","v":{"$error":"#N/A"}}]
[null,206,{"$error":"#N/A"},{"$f":"+IF(AND(B225<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B225=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($S$19:S224),VLOOKUP($P225,$B$12:$L279,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate*$R225)),IF(payfreq=\"Semiannually\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/2*$R225)),IF(payfreq=\"Quarterly\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/4*$R225)),IF(payfreq=\"Monthly\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/12*$R225)),\"\"))))","v":{"$error":"#N/A"}}]
[null,207,{"$error":"#N/A"},{"$f":"+IF(AND(B226<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B226=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($S$19:S225),VLOOKUP($P226,$B$12:$L280,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate*$R226)),IF(payfreq=\"Semiannually\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/2*$R226)),IF(payfreq=\"Quarterly\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/4*$R226)),IF(payfreq=\"Monthly\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/12*$R226)),\"\"))))","v":{"$error":"#N/A"}}]
[null,208,{"$error":"#N/A"},{"$f":"+IF(AND(B227<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B227=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($S$19:S226),VLOOKUP($P227,$B$12:$L281,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate*$R227)),IF(payfreq=\"Semiannually\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/2*$R227)),IF(payfreq=\"Quarterly\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/4*$R227)),IF(payfreq=\"Monthly\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/12*$R227)),\"\"))))","v":{"$error":"#N/A"}}]
[null,209,{"$error":"#N/A"},{"$f":"+IF(AND(B228<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B228=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($S$19:S227),VLOOKUP($P228,$B$12:$L282,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate*$R228)),IF(payfreq=\"Semiannually\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/2*$R228)),IF(payfreq=\"Quarterly\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/4*$R228)),IF(payfreq=\"Monthly\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/12*$R228)),\"\"))))","v":{"$error":"#N/A"}}]
[null,210,{"$error":"#N/A"},{"$f":"+IF(AND(B229<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B229=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($S$19:S228),VLOOKUP($P229,$B$12:$L283,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate*$R229)),IF(payfreq=\"Semiannually\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/2*$R229)),IF(payfreq=\"Quarterly\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/4*$R229)),IF(payfreq=\"Monthly\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/12*$R229)),\"\"))))","v":{"$error":"#N/A"}}]
[null,211,{"$error":"#N/A"},{"$f":"+IF(AND(B230<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B230=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($S$19:S229),VLOOKUP($P230,$B$12:$L284,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate*$R230)),IF(payfreq=\"Semiannually\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/2*$R230)),IF(payfreq=\"Quarterly\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/4*$R230)),IF(payfreq=\"Monthly\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/12*$R230)),\"\"))))","v":{"$error":"#N/A"}}]
[null,212,{"$error":"#N/A"},{"$f":"+IF(AND(B231<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B231=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($S$19:S230),VLOOKUP($P231,$B$12:$L285,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate*$R231)),IF(payfreq=\"Semiannually\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/2*$R231)),IF(payfreq=\"Quarterly\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/4*$R231)),IF(payfreq=\"Monthly\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/12*$R231)),\"\"))))","v":{"$error":"#N/A"}}]
[null,213,{"$error":"#N/A"},{"$f":"+IF(AND(B232<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B232=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($S$19:S231),VLOOKUP($P232,$B$12:$L286,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate*$R232)),IF(payfreq=\"Semiannually\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/2*$R232)),IF(payfreq=\"Quarterly\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/4*$R232)),IF(payfreq=\"Monthly\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/12*$R232)),\"\"))))","v":{"$error":"#N/A"}}]
[null,214,{"$error":"#N/A"},{"$f":"+IF(AND(B233<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B233=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($S$19:S232),VLOOKUP($P233,$B$12:$L287,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate*$R233)),IF(payfreq=\"Semiannually\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/2*$R233)),IF(payfreq=\"Quarterly\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/4*$R233)),IF(payfreq=\"Monthly\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/12*$R233)),\"\"))))","v":{"$error":"#N/A"}}]
[null,215,{"$error":"#N/A"},{"$f":"+IF(AND(B234<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B234=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($S$19:S233),VLOOKUP($P234,$B$12:$L288,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate*$R234)),IF(payfreq=\"Semiannually\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/2*$R234)),IF(payfreq=\"Quarterly\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/4*$R234)),IF(payfreq=\"Monthly\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/12*$R234)),\"\"))))","v":{"$error":"#N/A"}}]
[null,216,{"$error":"#N/A"},{"$f":"+IF(AND(B235<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B235=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($S$19:S234),VLOOKUP($P235,$B$12:$L289,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate*$R235)),IF(payfreq=\"Semiannually\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/2*$R235)),IF(payfreq=\"Quarterly\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/4*$R235)),IF(payfreq=\"Monthly\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/12*$R235)),\"\"))))","v":{"$error":"#N/A"}}]
[null,217,{"$error":"#N/A"},{"$f":"+IF(AND(B236<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B236=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($S$19:S235),VLOOKUP($P236,$B$12:$L290,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate*$R236)),IF(payfreq=\"Semiannually\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/2*$R236)),IF(payfreq=\"Quarterly\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/4*$R236)),IF(payfreq=\"Monthly\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/12*$R236)),\"\"))))","v":{"$error":"#N/A"}}]
[null,218,{"$error":"#N/A"},{"$f":"+IF(AND(B237<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B237=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($S$19:S236),VLOOKUP($P237,$B$12:$L291,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate*$R237)),IF(payfreq=\"Semiannually\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/2*$R237)),IF(payfreq=\"Quarterly\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/4*$R237)),IF(payfreq=\"Monthly\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/12*$R237)),\"\"))))","v":{"$error":"#N/A"}}]
[null,219,{"$error":"#N/A"},{"$f":"+IF(AND(B238<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B238=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($S$19:S237),VLOOKUP($P238,$B$12:$L292,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate*$R238)),IF(payfreq=\"Semiannually\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/2*$R238)),IF(payfreq=\"Quarterly\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/4*$R238)),IF(payfreq=\"Monthly\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/12*$R238)),\"\"))))","v":{"$error":"#N/A"}}]
[null,220,{"$error":"#N/A"},{"$f":"+IF(AND(B239<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B239=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($S$19:S238),VLOOKUP($P239,$B$12:$L293,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate*$R239)),IF(payfreq=\"Semiannually\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/2*$R239)),IF(payfreq=\"Quarterly\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/4*$R239)),IF(payfreq=\"Monthly\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/12*$R239)),\"\"))))","v":{"$error":"#N/A"}}]
[null,221,{"$error":"#N/A"},{"$f":"+IF(AND(B240<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B240=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($S$19:S239),VLOOKUP($P240,$B$12:$L294,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate*$R240)),IF(payfreq=\"Semiannually\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/2*$R240)),IF(payfreq=\"Quarterly\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/4*$R240)),IF(payfreq=\"Monthly\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/12*$R240)),\"\"))))","v":{"$error":"#N/A"}}]
[null,222,{"$error":"#N/A"},{"$f":"+IF(AND(B241<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B241=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($S$19:S240),VLOOKUP($P241,$B$12:$L295,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate*$R241)),IF(payfreq=\"Semiannually\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/2*$R241)),IF(payfreq=\"Quarterly\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/4*$R241)),IF(payfreq=\"Monthly\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/12*$R241)),\"\"))))","v":{"$error":"#N/A"}}]
[null,223,{"$error":"#N/A"},{"$f":"+IF(AND(B242<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B242=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($S$19:S241),VLOOKUP($P242,$B$12:$L296,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate*$R242)),IF(payfreq=\"Semiannually\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/2*$R242)),IF(payfreq=\"Quarterly\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/4*$R242)),IF(payfreq=\"Monthly\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/12*$R242)),\"\"))))","v":{"$error":"#N/A"}}]
[null,224,{"$error":"#N/A"},{"$f":"+IF(AND(B243<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B243=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($S$19:S242),VLOOKUP($P243,$B$12:$L297,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate*$R243)),IF(payfreq=\"Semiannually\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/2*$R243)),IF(payfreq=\"Quarterly\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/4*$R243)),IF(payfreq=\"Monthly\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/12*$R243)),\"\"))))","v":{"$error":"#N/A"}}]
[null,225,{"$error":"#N/A"},{"$f":"+IF(AND(B244<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B244=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($S$19:S243),VLOOKUP($P244,$B$12:$L298,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate*$R244)),IF(payfreq=\"Semiannually\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/2*$R244)),IF(payfreq=\"Quarterly\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/4*$R244)),IF(payfreq=\"Monthly\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/12*$R244)),\"\"))))","v":{"$error":"#N/A"}}]
[null,226,{"$error":"#N/A"},{"$f":"+IF(AND(B245<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B245=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($S$19:S244),VLOOKUP($P245,$B$12:$L299,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate*$R245)),IF(payfreq=\"Semiannually\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/2*$R245)),IF(payfreq=\"Quarterly\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/4*$R245)),IF(payfreq=\"Monthly\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/12*$R245)),\"\"))))","v":{"$error":"#N/A"}}]
[null,227,{"$error":"#N/A"},{"$f":"+IF(AND(B246<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B246=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($S$19:S245),VLOOKUP($P246,$B$12:$L300,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate*$R246)),IF(payfreq=\"Semiannually\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/2*$R246)),IF(payfreq=\"Quarterly\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/4*$R246)),IF(payfreq=\"Monthly\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/12*$R246)),\"\"))))","v":{"$error":"#N/A"}}]
[null,228,{"$error":"#N/A"},{"$f":"+IF(AND(B247<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B247=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($S$19:S246),VLOOKUP($P247,$B$12:$L301,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate*$R247)),IF(payfreq=\"Semiannually\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/2*$R247)),IF(payfreq=\"Quarterly\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/4*$R247)),IF(payfreq=\"Monthly\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/12*$R247)),\"\"))))","v":{"$error":"#N/A"}}]
[null,229,{"$error":"#N/A"},{"$f":"+IF(AND(B248<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B248=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($S$19:S247),VLOOKUP($P248,$B$12:$L302,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate*$R248)),IF(payfreq=\"Semiannually\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/2*$R248)),IF(payfreq=\"Quarterly\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/4*$R248)),IF(payfreq=\"Monthly\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/12*$R248)),\"\"))))","v":{"$error":"#N/A"}}]
[null,230,{"$error":"#N/A"},{"$f":"+IF(AND(B249<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B249=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($S$19:S248),VLOOKUP($P249,$B$12:$L303,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate*$R249)),IF(payfreq=\"Semiannually\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/2*$R249)),IF(payfreq=\"Quarterly\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/4*$R249)),IF(payfreq=\"Monthly\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/12*$R249)),\"\"))))","v":{"$error":"#N/A"}}]
[null,231,{"$error":"#N/A"},{"$f":"+IF(AND(B250<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B250=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($S$19:S249),VLOOKUP($P250,$B$12:$L304,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate*$R250)),IF(payfreq=\"Semiannually\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/2*$R250)),IF(payfreq=\"Quarterly\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/4*$R250)),IF(payfreq=\"Monthly\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/12*$R250)),\"\"))))","v":{"$error":"#N/A"}}]
[null,232,{"$error":"#N/A"},{"$f":"+IF(AND(B251<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B251=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($S$19:S250),VLOOKUP($P251,$B$12:$L305,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate*$R251)),IF(payfreq=\"Semiannually\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/2*$R251)),IF(payfreq=\"Quarterly\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/4*$R251)),IF(payfreq=\"Monthly\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/12*$R251)),\"\"))))","v":{"$error":"#N/A"}}]
[null,233,{"$error":"#N/A"},{"$f":"+IF(AND(B252<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B252=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($S$19:S251),VLOOKUP($P252,$B$12:$L306,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate*$R252)),IF(payfreq=\"Semiannually\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/2*$R252)),IF(payfreq=\"Quarterly\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/4*$R252)),IF(payfreq=\"Monthly\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/12*$R252)),\"\"))))","v":{"$error":"#N/A"}}]
[null,234,{"$error":"#N/A"},{"$f":"+IF(AND(B253<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B253=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($S$19:S252),VLOOKUP($P253,$B$12:$L307,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate*$R253)),IF(payfreq=\"Semiannually\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/2*$R253)),IF(payfreq=\"Quarterly\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/4*$R253)),IF(payfreq=\"Monthly\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/12*$R253)),\"\"))))","v":{"$error":"#N/A"}}]
[null,235,{"$error":"#N/A"},{"$f":"+IF(AND(B254<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B254=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($S$19:S253),VLOOKUP($P254,$B$12:$L308,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate*$R254)),IF(payfreq=\"Semiannually\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/2*$R254)),IF(payfreq=\"Quarterly\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/4*$R254)),IF(payfreq=\"Monthly\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/12*$R254)),\"\"))))","v":{"$error":"#N/A"}}]
[null,236,{"$error":"#N/A"},{"$f":"+IF(AND(B255<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B255=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($S$19:S254),VLOOKUP($P255,$B$12:$L309,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate*$R255)),IF(payfreq=\"Semiannually\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/2*$R255)),IF(payfreq=\"Quarterly\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/4*$R255)),IF(payfreq=\"Monthly\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/12*$R255)),\"\"))))","v":{"$error":"#N/A"}}]
[null,237,{"$error":"#N/A"},{"$f":"+IF(AND(B256<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B256=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($S$19:S255),VLOOKUP($P256,$B$12:$L310,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate*$R256)),IF(payfreq=\"Semiannually\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/2*$R256)),IF(payfreq=\"Quarterly\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/4*$R256)),IF(payfreq=\"Monthly\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/12*$R256)),\"\"))))","v":{"$error":"#N/A"}}]
[null,238,{"$error":"#N/A"},{"$f":"+IF(AND(B257<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B257=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($S$19:S256),VLOOKUP($P257,$B$12:$L311,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate*$R257)),IF(payfreq=\"Semiannually\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/2*$R257)),IF(payfreq=\"Quarterly\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/4*$R257)),IF(payfreq=\"Monthly\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/12*$R257)),\"\"))))","v":{"$error":"#N/A"}}]
[null,239,{"$error":"#N/A"},{"$f":"+IF(AND(B258<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B258=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($S$19:S257),VLOOKUP($P258,$B$12:$L312,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate*$R258)),IF(payfreq=\"Semiannually\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/2*$R258)),IF(payfreq=\"Quarterly\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/4*$R258)),IF(payfreq=\"Monthly\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/12*$R258)),\"\"))))","v":{"$error":"#N/A"}}]
[null,240,{"$error":"#N/A"},{"$f":"+IF(AND(B259<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B259=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($S$19:S258),VLOOKUP($P259,$B$12:$L313,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate*$R259)),IF(payfreq=\"Semiannually\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/2*$R259)),IF(payfreq=\"Quarterly\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/4*$R259)),IF(payfreq=\"Monthly\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/12*$R259)),\"\"))))","v":{"$error":"#N/A"}}]
[null,241,{"$error":"#N/A"},{"$f":"+IF(AND(B260<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B260=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($S$19:S259),VLOOKUP($P260,$B$12:$L314,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate*$R260)),IF(payfreq=\"Semiannually\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/2*$R260)),IF(payfreq=\"Quarterly\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/4*$R260)),IF(payfreq=\"Monthly\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/12*$R260)),\"\"))))","v":{"$error":"#N/A"}}]
[null,242,{"$error":"#N/A"},{"$f":"+IF(AND(B261<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B261=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($S$19:S260),VLOOKUP($P261,$B$12:$L315,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate*$R261)),IF(payfreq=\"Semiannually\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/2*$R261)),IF(payfreq=\"Quarterly\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/4*$R261)),IF(payfreq=\"Monthly\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/12*$R261)),\"\"))))","v":{"$error":"#N/A"}}]
[null,243,{"$error":"#N/A"},{"$f":"+IF(AND(B262<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B262=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($S$19:S261),VLOOKUP($P262,$B$12:$L316,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate*$R262)),IF(payfreq=\"Semiannually\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/2*$R262)),IF(payfreq=\"Quarterly\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/4*$R262)),IF(payfreq=\"Monthly\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/12*$R262)),\"\"))))","v":{"$error":"#N/A"}}]
[null,244,{"$error":"#N/A"},{"$f":"+IF(AND(B263<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B263=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($S$19:S262),VLOOKUP($P263,$B$12:$L317,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate*$R263)),IF(payfreq=\"Semiannually\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/2*$R263)),IF(payfreq=\"Quarterly\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/4*$R263)),IF(payfreq=\"Monthly\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/12*$R263)),\"\"))))","v":{"$error":"#N/A"}}]
[null,245,{"$error":"#N/A"},{"$f":"+IF(AND(B264<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B264=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($S$19:S263),VLOOKUP($P264,$B$12:$L318,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate*$R264)),IF(payfreq=\"Semiannually\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/2*$R264)),IF(payfreq=\"Quarterly\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/4*$R264)),IF(payfreq=\"Monthly\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/12*$R264)),\"\"))))","v":{"$error":"#N/A"}}]
[null,246,{"$error":"#N/A"},{"$f":"+IF(AND(B265<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B265=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($S$19:S264),VLOOKUP($P265,$B$12:$L319,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate*$R265)),IF(payfreq=\"Semiannually\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/2*$R265)),IF(payfreq=\"Quarterly\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/4*$R265)),IF(payfreq=\"Monthly\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/12*$R265)),\"\"))))","v":{"$error":"#N/A"}}]
[null,247,{"$error":"#N/A"},{"$f":"+IF(AND(B266<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B266=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($S$19:S265),VLOOKUP($P266,$B$12:$L320,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate*$R266)),IF(payfreq=\"Semiannually\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/2*$R266)),IF(payfreq=\"Quarterly\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/4*$R266)),IF(payfreq=\"Monthly\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/12*$R266)),\"\"))))","v":{"$error":"#N/A"}}]
[null,248,{"$error":"#N/A"},{"$f":"+IF(AND(B267<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B267=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($S$19:S266),VLOOKUP($P267,$B$12:$L321,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate*$R267)),IF(payfreq=\"Semiannually\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/2*$R267)),IF(payfreq=\"Quarterly\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/4*$R267)),IF(payfreq=\"Monthly\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/12*$R267)),\"\"))))","v":{"$error":"#N/A"}}]
[null,249,{"$error":"#N/A"},{"$f":"+IF(AND(B268<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B268=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($S$19:S267),VLOOKUP($P268,$B$12:$L322,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate*$R268)),IF(payfreq=\"Semiannually\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/2*$R268)),IF(payfreq=\"Quarterly\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/4*$R268)),IF(payfreq=\"Monthly\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/12*$R268)),\"\"))))","v":{"$error":"#N/A"}}]
[null,250,{"$error":"#N/A"},{"$f":"+IF(AND(B269<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B269=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($S$19:S268),VLOOKUP($P269,$B$12:$L323,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate*$R269)),IF(payfreq=\"Semiannually\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/2*$R269)),IF(payfreq=\"Quarterly\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/4*$R269)),IF(payfreq=\"Monthly\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/12*$R269)),\"\"))))","v":{"$error":"#N/A"}}]
[null,251,{"$error":"#N/A"},{"$f":"+IF(AND(B270<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B270=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($S$19:S269),VLOOKUP($P270,$B$12:$L324,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate*$R270)),IF(payfreq=\"Semiannually\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/2*$R270)),IF(payfreq=\"Quarterly\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/4*$R270)),IF(payfreq=\"Monthly\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/12*$R270)),\"\"))))","v":{"$error":"#N/A"}}]
[null,252,{"$error":"#N/A"},{"$f":"+IF(AND(B271<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B271=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($S$19:S270),VLOOKUP($P271,$B$12:$L325,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate*$R271)),IF(payfreq=\"Semiannually\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/2*$R271)),IF(payfreq=\"Quarterly\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/4*$R271)),IF(payfreq=\"Monthly\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/12*$R271)),\"\"))))","v":{"$error":"#N/A"}}]
[null,253,{"$error":"#N/A"},{"$f":"+IF(AND(B272<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B272=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($S$19:S271),VLOOKUP($P272,$B$12:$L326,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate*$R272)),IF(payfreq=\"Semiannually\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/2*$R272)),IF(payfreq=\"Quarterly\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/4*$R272)),IF(payfreq=\"Monthly\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/12*$R272)),\"\"))))","v":{"$error":"#N/A"}}]
[null,254,{"$error":"#N/A"},{"$f":"+IF(AND(B273<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B273=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($S$19:S272),VLOOKUP($P273,$B$12:$L327,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate*$R273)),IF(payfreq=\"Semiannually\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/2*$R273)),IF(payfreq=\"Quarterly\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/4*$R273)),IF(payfreq=\"Monthly\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/12*$R273)),\"\"))))","v":{"$error":"#N/A"}}]
[null,255,{"$error":"#N/A"},{"$f":"+IF(AND(B274<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B274=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($S$19:S273),VLOOKUP($P274,$B$12:$L328,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate*$R274)),IF(payfreq=\"Semiannually\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/2*$R274)),IF(payfreq=\"Quarterly\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/4*$R274)),IF(payfreq=\"Monthly\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/12*$R274)),\"\"))))","v":{"$error":"#N/A"}}]
[null,256,{"$error":"#N/A"},{"$f":"+IF(AND(B275<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B275=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate)^($B275),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/2)^($B275),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/4)^($B275),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/12)^($B275),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate)^($B275),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/2)^($B275),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/4)^($B275),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/12)^($B275),\"\"))))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($S$19:S274),VLOOKUP($P275,$B$12:$L329,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate*$R275)),IF(payfreq=\"Semiannually\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/2*$R275)),IF(payfreq=\"Quarterly\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/4*$R275)),IF(payfreq=\"Monthly\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/12*$R275)),\"\"))))","v":{"$error":"#N/A"}}]
[null,257,{"$error":"#N/A"},{"$f":"+IF(AND(B276<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B276=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"SUM(D276:K276)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(P276=\"\",\"\",IF(P276=term,\"Last Period\",IF(P276=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q275)+1,MONTH(Q275),DAY(Q275)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q275),MONTH(Q275)+6,DAY(Q275)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q275),MONTH(Q275)+3,DAY(Q275)),IF(payfreq=\"Monthly\",DATE(YEAR(Q275),MONTH(Q275)+1,DAY(Q275)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($S$19:S275),VLOOKUP($P276,$B$12:$L330,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate*$R276)),IF(payfreq=\"Semiannually\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/2*$R276)),IF(payfreq=\"Quarterly\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/4*$R276)),IF(payfreq=\"Monthly\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/12*$R276)),\"\"))))","v":{"$error":"#N/A"}}]
[null,258,{"$f":"IF(Q277 <> \"\",Q277, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B277<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B277=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P276<term,P276+1,IF(P276=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($S$19:S276),VLOOKUP($P277,$B$12:$L331,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate*$R277)),IF(payfreq=\"Semiannually\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/2*$R277)),IF(payfreq=\"Quarterly\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/4*$R277)),IF(payfreq=\"Monthly\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/12*$R277)),\"\"))))","v":{"$error":"#N/A"}}]
[null,259,{"$error":"#N/A"},{"$f":"+IF(AND(B278<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B278=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($S$19:S277),VLOOKUP($P278,$B$12:$L332,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate*$R278)),IF(payfreq=\"Semiannually\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/2*$R278)),IF(payfreq=\"Quarterly\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/4*$R278)),IF(payfreq=\"Monthly\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/12*$R278)),\"\"))))","v":{"$error":"#N/A"}}]
[null,260,{"$error":"#N/A"},{"$f":"+IF(AND(B279<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B279=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($S$19:S278),VLOOKUP($P279,$B$12:$L333,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate*$R279)),IF(payfreq=\"Semiannually\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/2*$R279)),IF(payfreq=\"Quarterly\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/4*$R279)),IF(payfreq=\"Monthly\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/12*$R279)),\"\"))))","v":{"$error":"#N/A"}}]
[null,261,{"$error":"#N/A"},{"$f":"+IF(AND(B280<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B280=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($S$19:S279),VLOOKUP($P280,$B$12:$L334,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate*$R280)),IF(payfreq=\"Semiannually\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/2*$R280)),IF(payfreq=\"Quarterly\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/4*$R280)),IF(payfreq=\"Monthly\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/12*$R280)),\"\"))))","v":{"$error":"#N/A"}}]
[null,262,{"$error":"#N/A"},{"$f":"+IF(AND(B281<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B281=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($S$19:S280),VLOOKUP($P281,$B$12:$L335,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate*$R281)),IF(payfreq=\"Semiannually\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/2*$R281)),IF(payfreq=\"Quarterly\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/4*$R281)),IF(payfreq=\"Monthly\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/12*$R281)),\"\"))))","v":{"$error":"#N/A"}}]
[null,263,{"$error":"#N/A"},{"$f":"+IF(AND(B282<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B282=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($S$19:S281),VLOOKUP($P282,$B$12:$L336,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate*$R282)),IF(payfreq=\"Semiannually\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/2*$R282)),IF(payfreq=\"Quarterly\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/4*$R282)),IF(payfreq=\"Monthly\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/12*$R282)),\"\"))))","v":{"$error":"#N/A"}}]
[null,264,{"$error":"#N/A"},{"$f":"+IF(AND(B283<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B283=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($S$19:S282),VLOOKUP($P283,$B$12:$L337,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate*$R283)),IF(payfreq=\"Semiannually\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/2*$R283)),IF(payfreq=\"Quarterly\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/4*$R283)),IF(payfreq=\"Monthly\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/12*$R283)),\"\"))))","v":{"$error":"#N/A"}}]
[null,265,{"$error":"#N/A"},{"$f":"+IF(AND(B284<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B284=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($S$19:S283),VLOOKUP($P284,$B$12:$L338,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate*$R284)),IF(payfreq=\"Semiannually\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/2*$R284)),IF(payfreq=\"Quarterly\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/4*$R284)),IF(payfreq=\"Monthly\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/12*$R284)),\"\"))))","v":{"$error":"#N/A"}}]
[null,266,{"$error":"#N/A"},{"$f":"+IF(AND(B285<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B285=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($S$19:S284),VLOOKUP($P285,$B$12:$L339,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate*$R285)),IF(payfreq=\"Semiannually\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/2*$R285)),IF(payfreq=\"Quarterly\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/4*$R285)),IF(payfreq=\"Monthly\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/12*$R285)),\"\"))))","v":{"$error":"#N/A"}}]
[null,267,{"$error":"#N/A"},{"$f":"+IF(AND(B286<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B286=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($S$19:S285),VLOOKUP($P286,$B$12:$L340,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate*$R286)),IF(payfreq=\"Semiannually\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/2*$R286)),IF(payfreq=\"Quarterly\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/4*$R286)),IF(payfreq=\"Monthly\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/12*$R286)),\"\"))))","v":{"$error":"#N/A"}}]
[null,268,{"$error":"#N/A"},{"$f":"+IF(AND(B287<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B287=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($S$19:S286),VLOOKUP($P287,$B$12:$L341,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate*$R287)),IF(payfreq=\"Semiannually\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/2*$R287)),IF(payfreq=\"Quarterly\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/4*$R287)),IF(payfreq=\"Monthly\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/12*$R287)),\"\"))))","v":{"$error":"#N/A"}}]
[null,269,{"$error":"#N/A"},{"$f":"+IF(AND(B288<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B288=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($S$19:S287),VLOOKUP($P288,$B$12:$L342,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate*$R288)),IF(payfreq=\"Semiannually\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/2*$R288)),IF(payfreq=\"Quarterly\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/4*$R288)),IF(payfreq=\"Monthly\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/12*$R288)),\"\"))))","v":{"$error":"#N/A"}}]
[null,270,{"$error":"#N/A"},{"$f":"+IF(AND(B289<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B289=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($S$19:S288),VLOOKUP($P289,$B$12:$L343,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate*$R289)),IF(payfreq=\"Semiannually\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/2*$R289)),IF(payfreq=\"Quarterly\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/4*$R289)),IF(payfreq=\"Monthly\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/12*$R289)),\"\"))))","v":{"$error":"#N/A"}}]
[null,271,{"$error":"#N/A"},{"$f":"+IF(AND(B290<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B290=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($S$19:S289),VLOOKUP($P290,$B$12:$L344,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate*$R290)),IF(payfreq=\"Semiannually\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/2*$R290)),IF(payfreq=\"Quarterly\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/4*$R290)),IF(payfreq=\"Monthly\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/12*$R290)),\"\"))))","v":{"$error":"#N/A"}}]
[null,272,{"$error":"#N/A"},{"$f":"+IF(AND(B291<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B291=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($S$19:S290),VLOOKUP($P291,$B$12:$L345,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate*$R291)),IF(payfreq=\"Semiannually\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/2*$R291)),IF(payfreq=\"Quarterly\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/4*$R291)),IF(payfreq=\"Monthly\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/12*$R291)),\"\"))))","v":{"$error":"#N/A"}}]
[null,273,{"$error":"#N/A"},{"$f":"+IF(AND(B292<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B292=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($S$19:S291),VLOOKUP($P292,$B$12:$L346,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate*$R292)),IF(payfreq=\"Semiannually\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/2*$R292)),IF(payfreq=\"Quarterly\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/4*$R292)),IF(payfreq=\"Monthly\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/12*$R292)),\"\"))))","v":{"$error":"#N/A"}}]
[null,274,{"$error":"#N/A"},{"$f":"+IF(AND(B293<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B293=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($S$19:S292),VLOOKUP($P293,$B$12:$L347,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate*$R293)),IF(payfreq=\"Semiannually\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/2*$R293)),IF(payfreq=\"Quarterly\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/4*$R293)),IF(payfreq=\"Monthly\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/12*$R293)),\"\"))))","v":{"$error":"#N/A"}}]
[null,275,{"$error":"#N/A"},{"$f":"+IF(AND(B294<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B294=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($S$19:S293),VLOOKUP($P294,$B$12:$L348,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate*$R294)),IF(payfreq=\"Semiannually\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/2*$R294)),IF(payfreq=\"Quarterly\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/4*$R294)),IF(payfreq=\"Monthly\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/12*$R294)),\"\"))))","v":{"$error":"#N/A"}}]
[null,276,{"$error":"#N/A"},{"$f":"+IF(AND(B295<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B295=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($S$19:S294),VLOOKUP($P295,$B$12:$L349,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate*$R295)),IF(payfreq=\"Semiannually\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/2*$R295)),IF(payfreq=\"Quarterly\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/4*$R295)),IF(payfreq=\"Monthly\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/12*$R295)),\"\"))))","v":{"$error":"#N/A"}}]
[null,277,{"$error":"#N/A"},{"$f":"+IF(AND(B296<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B296=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($S$19:S295),VLOOKUP($P296,$B$12:$L350,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate*$R296)),IF(payfreq=\"Semiannually\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/2*$R296)),IF(payfreq=\"Quarterly\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/4*$R296)),IF(payfreq=\"Monthly\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/12*$R296)),\"\"))))","v":{"$error":"#N/A"}}]
[null,278,{"$error":"#N/A"},{"$f":"+IF(AND(B297<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B297=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($S$19:S296),VLOOKUP($P297,$B$12:$L351,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate*$R297)),IF(payfreq=\"Semiannually\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/2*$R297)),IF(payfreq=\"Quarterly\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/4*$R297)),IF(payfreq=\"Monthly\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/12*$R297)),\"\"))))","v":{"$error":"#N/A"}}]
[null,279,{"$error":"#N/A"},{"$f":"+IF(AND(B298<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B298=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($S$19:S297),VLOOKUP($P298,$B$12:$L352,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate*$R298)),IF(payfreq=\"Semiannually\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/2*$R298)),IF(payfreq=\"Quarterly\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/4*$R298)),IF(payfreq=\"Monthly\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/12*$R298)),\"\"))))","v":{"$error":"#N/A"}}]
[null,280,{"$error":"#N/A"},{"$f":"+IF(AND(B299<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B299=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($S$19:S298),VLOOKUP($P299,$B$12:$L353,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate*$R299)),IF(payfreq=\"Semiannually\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/2*$R299)),IF(payfreq=\"Quarterly\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/4*$R299)),IF(payfreq=\"Monthly\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/12*$R299)),\"\"))))","v":{"$error":"#N/A"}}]
[null,281,{"$error":"#N/A"},{"$f":"+IF(AND(B300<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B300=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($S$19:S299),VLOOKUP($P300,$B$12:$L354,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate*$R300)),IF(payfreq=\"Semiannually\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/2*$R300)),IF(payfreq=\"Quarterly\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/4*$R300)),IF(payfreq=\"Monthly\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/12*$R300)),\"\"))))","v":{"$error":"#N/A"}}]
[null,282,{"$error":"#N/A"},{"$f":"+IF(AND(B301<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B301=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($S$19:S300),VLOOKUP($P301,$B$12:$L355,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate*$R301)),IF(payfreq=\"Semiannually\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/2*$R301)),IF(payfreq=\"Quarterly\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/4*$R301)),IF(payfreq=\"Monthly\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/12*$R301)),\"\"))))","v":{"$error":"#N/A"}}]
[null,283,{"$error":"#N/A"},{"$f":"+IF(AND(B302<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B302=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($S$19:S301),VLOOKUP($P302,$B$12:$L356,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate*$R302)),IF(payfreq=\"Semiannually\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/2*$R302)),IF(payfreq=\"Quarterly\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/4*$R302)),IF(payfreq=\"Monthly\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/12*$R302)),\"\"))))","v":{"$error":"#N/A"}}]
[null,284,{"$error":"#N/A"},{"$f":"+IF(AND(B303<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B303=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($S$19:S302),VLOOKUP($P303,$B$12:$L357,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate*$R303)),IF(payfreq=\"Semiannually\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/2*$R303)),IF(payfreq=\"Quarterly\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/4*$R303)),IF(payfreq=\"Monthly\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/12*$R303)),\"\"))))","v":{"$error":"#N/A"}}]
[null,285,{"$error":"#N/A"},{"$f":"+IF(AND(B304<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B304=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($S$19:S303),VLOOKUP($P304,$B$12:$L358,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate*$R304)),IF(payfreq=\"Semiannually\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/2*$R304)),IF(payfreq=\"Quarterly\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/4*$R304)),IF(payfreq=\"Monthly\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/12*$R304)),\"\"))))","v":{"$error":"#N/A"}}]
[null,286,{"$error":"#N/A"},{"$f":"+IF(AND(B305<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B305=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($S$19:S304),VLOOKUP($P305,$B$12:$L359,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate*$R305)),IF(payfreq=\"Semiannually\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/2*$R305)),IF(payfreq=\"Quarterly\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/4*$R305)),IF(payfreq=\"Monthly\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/12*$R305)),\"\"))))","v":{"$error":"#N/A"}}]
[null,287,{"$error":"#N/A"},{"$f":"+IF(AND(B306<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B306=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($S$19:S305),VLOOKUP($P306,$B$12:$L360,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate*$R306)),IF(payfreq=\"Semiannually\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/2*$R306)),IF(payfreq=\"Quarterly\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/4*$R306)),IF(payfreq=\"Monthly\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/12*$R306)),\"\"))))","v":{"$error":"#N/A"}}]
[null,288,{"$error":"#N/A"},{"$f":"+IF(AND(B307<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B307=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($S$19:S306),VLOOKUP($P307,$B$12:$L361,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate*$R307)),IF(payfreq=\"Semiannually\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/2*$R307)),IF(payfreq=\"Quarterly\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/4*$R307)),IF(payfreq=\"Monthly\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/12*$R307)),\"\"))))","v":{"$error":"#N/A"}}]
[null,289,{"$error":"#N/A"},{"$f":"+IF(AND(B308<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B308=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($S$19:S307),VLOOKUP($P308,$B$12:$L362,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate*$R308)),IF(payfreq=\"Semiannually\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/2*$R308)),IF(payfreq=\"Quarterly\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/4*$R308)),IF(payfreq=\"Monthly\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/12*$R308)),\"\"))))","v":{"$error":"#N/A"}}]
[null,290,{"$error":"#N/A"},{"$f":"+IF(AND(B309<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B309=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($S$19:S308),VLOOKUP($P309,$B$12:$L363,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate*$R309)),IF(payfreq=\"Semiannually\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/2*$R309)),IF(payfreq=\"Quarterly\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/4*$R309)),IF(payfreq=\"Monthly\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/12*$R309)),\"\"))))","v":{"$error":"#N/A"}}]
[null,291,{"$error":"#N/A"},{"$f":"+IF(AND(B310<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B310=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($S$19:S309),VLOOKUP($P310,$B$12:$L364,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate*$R310)),IF(payfreq=\"Semiannually\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/2*$R310)),IF(payfreq=\"Quarterly\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/4*$R310)),IF(payfreq=\"Monthly\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/12*$R310)),\"\"))))","v":{"$error":"#N/A"}}]
[null,292,{"$error":"#N/A"},{"$f":"+IF(AND(B311<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B311=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($S$19:S310),VLOOKUP($P311,$B$12:$L365,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate*$R311)),IF(payfreq=\"Semiannually\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/2*$R311)),IF(payfreq=\"Quarterly\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/4*$R311)),IF(payfreq=\"Monthly\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/12*$R311)),\"\"))))","v":{"$error":"#N/A"}}]
[null,293,{"$error":"#N/A"},{"$f":"+IF(AND(B312<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B312=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($S$19:S311),VLOOKUP($P312,$B$12:$L366,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate*$R312)),IF(payfreq=\"Semiannually\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/2*$R312)),IF(payfreq=\"Quarterly\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/4*$R312)),IF(payfreq=\"Monthly\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/12*$R312)),\"\"))))","v":{"$error":"#N/A"}}]
[null,294,{"$error":"#N/A"},{"$f":"+IF(AND(B313<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B313=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($S$19:S312),VLOOKUP($P313,$B$12:$L367,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate*$R313)),IF(payfreq=\"Semiannually\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/2*$R313)),IF(payfreq=\"Quarterly\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/4*$R313)),IF(payfreq=\"Monthly\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/12*$R313)),\"\"))))","v":{"$error":"#N/A"}}]
[null,295,{"$error":"#N/A"},{"$f":"+IF(AND(B314<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B314=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($S$19:S313),VLOOKUP($P314,$B$12:$L368,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate*$R314)),IF(payfreq=\"Semiannually\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/2*$R314)),IF(payfreq=\"Quarterly\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/4*$R314)),IF(payfreq=\"Monthly\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/12*$R314)),\"\"))))","v":{"$error":"#N/A"}}]
[null,296,{"$error":"#N/A"},{"$f":"+IF(AND(B315<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B315=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($S$19:S314),VLOOKUP($P315,$B$12:$L369,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate*$R315)),IF(payfreq=\"Semiannually\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/2*$R315)),IF(payfreq=\"Quarterly\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/4*$R315)),IF(payfreq=\"Monthly\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/12*$R315)),\"\"))))","v":{"$error":"#N/A"}}]
[null,297,{"$error":"#N/A"},{"$f":"+IF(AND(B316<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B316=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($S$19:S315),VLOOKUP($P316,$B$12:$L370,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate*$R316)),IF(payfreq=\"Semiannually\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/2*$R316)),IF(payfreq=\"Quarterly\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/4*$R316)),IF(payfreq=\"Monthly\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/12*$R316)),\"\"))))","v":{"$error":"#N/A"}}]
[null,298,{"$error":"#N/A"},{"$f":"+IF(AND(B317<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B317=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($S$19:S316),VLOOKUP($P317,$B$12:$L371,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate*$R317)),IF(payfreq=\"Semiannually\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/2*$R317)),IF(payfreq=\"Quarterly\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/4*$R317)),IF(payfreq=\"Monthly\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/12*$R317)),\"\"))))","v":{"$error":"#N/A"}}]
[null,299,{"$error":"#N/A"},{"$f":"+IF(AND(B318<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B318=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($S$19:S317),VLOOKUP($P318,$B$12:$L372,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate*$R318)),IF(payfreq=\"Semiannually\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/2*$R318)),IF(payfreq=\"Quarterly\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/4*$R318)),IF(payfreq=\"Monthly\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/12*$R318)),\"\"))))","v":{"$error":"#N/A"}}]
[null,300,{"$error":"#N/A"},{"$f":"+IF(AND(B319<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B319=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($S$19:S318),VLOOKUP($P319,$B$12:$L373,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate*$R319)),IF(payfreq=\"Semiannually\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/2*$R319)),IF(payfreq=\"Quarterly\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/4*$R319)),IF(payfreq=\"Monthly\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/12*$R319)),\"\"))))","v":{"$error":"#N/A"}}]
[null,301,{"$error":"#N/A"},{"$f":"+IF(AND(B320<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B320=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($S$19:S319),VLOOKUP($P320,$B$12:$L374,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate*$R320)),IF(payfreq=\"Semiannually\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/2*$R320)),IF(payfreq=\"Quarterly\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/4*$R320)),IF(payfreq=\"Monthly\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/12*$R320)),\"\"))))","v":{"$error":"#N/A"}}]
[null,302,{"$error":"#N/A"},{"$f":"+IF(AND(B321<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B321=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($S$19:S320),VLOOKUP($P321,$B$12:$L375,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate*$R321)),IF(payfreq=\"Semiannually\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/2*$R321)),IF(payfreq=\"Quarterly\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/4*$R321)),IF(payfreq=\"Monthly\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/12*$R321)),\"\"))))","v":{"$error":"#N/A"}}]
[null,303,{"$error":"#N/A"},{"$f":"+IF(AND(B322<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B322=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($S$19:S321),VLOOKUP($P322,$B$12:$L376,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate*$R322)),IF(payfreq=\"Semiannually\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/2*$R322)),IF(payfreq=\"Quarterly\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/4*$R322)),IF(payfreq=\"Monthly\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/12*$R322)),\"\"))))","v":{"$error":"#N/A"}}]
[null,304,{"$error":"#N/A"},{"$f":"+IF(AND(B323<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B323=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($S$19:S322),VLOOKUP($P323,$B$12:$L377,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate*$R323)),IF(payfreq=\"Semiannually\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/2*$R323)),IF(payfreq=\"Quarterly\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/4*$R323)),IF(payfreq=\"Monthly\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/12*$R323)),\"\"))))","v":{"$error":"#N/A"}}]
[null,305,{"$error":"#N/A"},{"$f":"+IF(AND(B324<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B324=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($S$19:S323),VLOOKUP($P324,$B$12:$L378,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate*$R324)),IF(payfreq=\"Semiannually\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/2*$R324)),IF(payfreq=\"Quarterly\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/4*$R324)),IF(payfreq=\"Monthly\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/12*$R324)),\"\"))))","v":{"$error":"#N/A"}}]
[null,306,{"$error":"#N/A"},{"$f":"+IF(AND(B325<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B325=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($S$19:S324),VLOOKUP($P325,$B$12:$L379,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate*$R325)),IF(payfreq=\"Semiannually\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/2*$R325)),IF(payfreq=\"Quarterly\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/4*$R325)),IF(payfreq=\"Monthly\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/12*$R325)),\"\"))))","v":{"$error":"#N/A"}}]
[null,307,{"$error":"#N/A"},{"$f":"+IF(AND(B326<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B326=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($S$19:S325),VLOOKUP($P326,$B$12:$L380,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate*$R326)),IF(payfreq=\"Semiannually\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/2*$R326)),IF(payfreq=\"Quarterly\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/4*$R326)),IF(payfreq=\"Monthly\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/12*$R326)),\"\"))))","v":{"$error":"#N/A"}}]
[null,308,{"$error":"#N/A"},{"$f":"+IF(AND(B327<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B327=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($S$19:S326),VLOOKUP($P327,$B$12:$L381,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate*$R327)),IF(payfreq=\"Semiannually\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/2*$R327)),IF(payfreq=\"Quarterly\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/4*$R327)),IF(payfreq=\"Monthly\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/12*$R327)),\"\"))))","v":{"$error":"#N/A"}}]
[null,309,{"$error":"#N/A"},{"$f":"+IF(AND(B328<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B328=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($S$19:S327),VLOOKUP($P328,$B$12:$L382,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate*$R328)),IF(payfreq=\"Semiannually\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/2*$R328)),IF(payfreq=\"Quarterly\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/4*$R328)),IF(payfreq=\"Monthly\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/12*$R328)),\"\"))))","v":{"$error":"#N/A"}}]
[null,310,{"$error":"#N/A"},{"$f":"+IF(AND(B329<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B329=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($S$19:S328),VLOOKUP($P329,$B$12:$L383,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate*$R329)),IF(payfreq=\"Semiannually\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/2*$R329)),IF(payfreq=\"Quarterly\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/4*$R329)),IF(payfreq=\"Monthly\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/12*$R329)),\"\"))))","v":{"$error":"#N/A"}}]
[null,311,{"$error":"#N/A"},{"$f":"+IF(AND(B330<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B330=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($S$19:S329),VLOOKUP($P330,$B$12:$L384,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate*$R330)),IF(payfreq=\"Semiannually\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/2*$R330)),IF(payfreq=\"Quarterly\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/4*$R330)),IF(payfreq=\"Monthly\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/12*$R330)),\"\"))))","v":{"$error":"#N/A"}}]
[null,312,{"$error":"#N/A"},{"$f":"+IF(AND(B331<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B331=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($S$19:S330),VLOOKUP($P331,$B$12:$L385,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate*$R331)),IF(payfreq=\"Semiannually\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/2*$R331)),IF(payfreq=\"Quarterly\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/4*$R331)),IF(payfreq=\"Monthly\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/12*$R331)),\"\"))))","v":{"$error":"#N/A"}}]
[null,313,{"$error":"#N/A"},{"$f":"+IF(AND(B332<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B332=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($S$19:S331),VLOOKUP($P332,$B$12:$L386,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate*$R332)),IF(payfreq=\"Semiannually\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/2*$R332)),IF(payfreq=\"Quarterly\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/4*$R332)),IF(payfreq=\"Monthly\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/12*$R332)),\"\"))))","v":{"$error":"#N/A"}}]
[null,314,{"$error":"#N/A"},{"$f":"+IF(AND(B333<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B333=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($S$19:S332),VLOOKUP($P333,$B$12:$L387,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate*$R333)),IF(payfreq=\"Semiannually\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/2*$R333)),IF(payfreq=\"Quarterly\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/4*$R333)),IF(payfreq=\"Monthly\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/12*$R333)),\"\"))))","v":{"$error":"#N/A"}}]
[null,315,{"$error":"#N/A"},{"$f":"+IF(AND(B334<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B334=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($S$19:S333),VLOOKUP($P334,$B$12:$L388,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate*$R334)),IF(payfreq=\"Semiannually\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/2*$R334)),IF(payfreq=\"Quarterly\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/4*$R334)),IF(payfreq=\"Monthly\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/12*$R334)),\"\"))))","v":{"$error":"#N/A"}}]
[null,316,{"$error":"#N/A"},{"$f":"+IF(AND(B335<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B335=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($S$19:S334),VLOOKUP($P335,$B$12:$L389,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate*$R335)),IF(payfreq=\"Semiannually\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/2*$R335)),IF(payfreq=\"Quarterly\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/4*$R335)),IF(payfreq=\"Monthly\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/12*$R335)),\"\"))))","v":{"$error":"#N/A"}}]
[null,317,{"$error":"#N/A"},{"$f":"+IF(AND(B336<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B336=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($S$19:S335),VLOOKUP($P336,$B$12:$L390,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate*$R336)),IF(payfreq=\"Semiannually\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/2*$R336)),IF(payfreq=\"Quarterly\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/4*$R336)),IF(payfreq=\"Monthly\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/12*$R336)),\"\"))))","v":{"$error":"#N/A"}}]
[null,318,{"$error":"#N/A"},{"$f":"+IF(AND(B337<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B337=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($S$19:S336),VLOOKUP($P337,$B$12:$L391,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate*$R337)),IF(payfreq=\"Semiannually\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/2*$R337)),IF(payfreq=\"Quarterly\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/4*$R337)),IF(payfreq=\"Monthly\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/12*$R337)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B337<term,B337+1,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(AND(B338<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B338=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(pmt_timing=\"End\",IF($B338>term, \"\",$L338/(1+Adj_Rate/12)^B338),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"A\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate)^($B338),IF(AND(payfreq=\"S\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate/2)^($B338),IF(AND(payfreq=\"Q\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate/4)^($B338),IF(AND(payfreq=\"M\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate/12)^($B338),\"\"))))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($S$19:S337),VLOOKUP($P338,$B$12:$L392,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate*$R338)),IF(payfreq=\"Semiannually\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/2*$R338)),IF(payfreq=\"Quarterly\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/4*$R338)),IF(payfreq=\"Monthly\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/12*$R338)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B339<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B339=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($S$19:S338),VLOOKUP($P339,$B$12:$L393,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate*$R339)),IF(payfreq=\"Semiannually\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/2*$R339)),IF(payfreq=\"Quarterly\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/4*$R339)),IF(payfreq=\"Monthly\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/12*$R339)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B340<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B340=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(P340=\"\",\"\",IF(P340=term,\"Last Period\",IF(P340=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q339)+1,MONTH(Q339),DAY(Q339)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q339),MONTH(Q339)+6,DAY(Q339)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q339),MONTH(Q339)+3,DAY(Q339)),IF(payfreq=\"Monthly\",DATE(YEAR(Q339),MONTH(Q339)+1,DAY(Q339)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($S$19:S339),VLOOKUP($P340,$B$12:$L394,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate*$R340)),IF(payfreq=\"Semiannually\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/2*$R340)),IF(payfreq=\"Quarterly\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/4*$R340)),IF(payfreq=\"Monthly\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/12*$R340)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B340<term,B340+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q341 <> \"\",Q341, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B341<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B341=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P340<term,P340+1,IF(P340=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($S$19:S340),VLOOKUP($P341,$B$12:$L395,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate*$R341)),IF(payfreq=\"Semiannually\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/2*$R341)),IF(payfreq=\"Quarterly\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/4*$R341)),IF(payfreq=\"Monthly\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/12*$R341)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B342<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B342=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($S$19:S341),VLOOKUP($P342,$B$12:$L396,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate*$R342)),IF(payfreq=\"Semiannually\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/2*$R342)),IF(payfreq=\"Quarterly\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/4*$R342)),IF(payfreq=\"Monthly\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/12*$R342)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B343<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B343=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($S$19:S342),VLOOKUP($P343,$B$12:$L397,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate*$R343)),IF(payfreq=\"Semiannually\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/2*$R343)),IF(payfreq=\"Quarterly\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/4*$R343)),IF(payfreq=\"Monthly\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/12*$R343)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B344<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B344=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($S$19:S343),VLOOKUP($P344,$B$12:$L398,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate*$R344)),IF(payfreq=\"Semiannually\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/2*$R344)),IF(payfreq=\"Quarterly\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/4*$R344)),IF(payfreq=\"Monthly\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/12*$R344)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B345<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B345=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($S$19:S344),VLOOKUP($P345,$B$12:$L399,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate*$R345)),IF(payfreq=\"Semiannually\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/2*$R345)),IF(payfreq=\"Quarterly\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/4*$R345)),IF(payfreq=\"Monthly\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/12*$R345)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B346<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B346=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($S$19:S345),VLOOKUP($P346,$B$12:$L400,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate*$R346)),IF(payfreq=\"Semiannually\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/2*$R346)),IF(payfreq=\"Quarterly\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/4*$R346)),IF(payfreq=\"Monthly\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/12*$R346)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B347<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B347=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($S$19:S346),VLOOKUP($P347,$B$12:$L401,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate*$R347)),IF(payfreq=\"Semiannually\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/2*$R347)),IF(payfreq=\"Quarterly\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/4*$R347)),IF(payfreq=\"Monthly\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/12*$R347)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B348<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B348=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($S$19:S347),VLOOKUP($P348,$B$12:$L402,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate*$R348)),IF(payfreq=\"Semiannually\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/2*$R348)),IF(payfreq=\"Quarterly\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/4*$R348)),IF(payfreq=\"Monthly\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/12*$R348)),\"\"))))","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B349<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B349=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($S$19:S348),VLOOKUP($P349,$B$12:$L403,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate*$R349)),IF(payfreq=\"Semiannually\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/2*$R349)),IF(payfreq=\"Quarterly\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/4*$R349)),IF(payfreq=\"Monthly\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/12*$R349)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B350<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B350=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($S$19:S349),VLOOKUP($P350,$B$12:$L404,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate*$R350)),IF(payfreq=\"Semiannually\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/2*$R350)),IF(payfreq=\"Quarterly\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/4*$R350)),IF(payfreq=\"Monthly\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/12*$R350)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B351<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B351=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($S$19:S350),VLOOKUP($P351,$B$12:$L405,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate*$R351)),IF(payfreq=\"Semiannually\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/2*$R351)),IF(payfreq=\"Quarterly\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/4*$R351)),IF(payfreq=\"Monthly\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/12*$R351)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B352<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B352=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($S$19:S351),VLOOKUP($P352,$B$12:$L406,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate*$R352)),IF(payfreq=\"Semiannually\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/2*$R352)),IF(payfreq=\"Quarterly\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/4*$R352)),IF(payfreq=\"Monthly\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/12*$R352)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B353<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B353=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($S$19:S352),VLOOKUP($P353,$B$12:$L407,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate*$R353)),IF(payfreq=\"Semiannually\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/2*$R353)),IF(payfreq=\"Quarterly\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/4*$R353)),IF(payfreq=\"Monthly\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/12*$R353)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B354<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B354=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($S$19:S353),VLOOKUP($P354,$B$12:$L408,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate*$R354)),IF(payfreq=\"Semiannually\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/2*$R354)),IF(payfreq=\"Quarterly\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/4*$R354)),IF(payfreq=\"Monthly\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/12*$R354)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B355<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B355=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($S$19:S354),VLOOKUP($P355,$B$12:$L409,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate*$R355)),IF(payfreq=\"Semiannually\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/2*$R355)),IF(payfreq=\"Quarterly\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/4*$R355)),IF(payfreq=\"Monthly\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/12*$R355)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B356<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B356=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($S$19:S355),VLOOKUP($P356,$B$12:$L410,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate*$R356)),IF(payfreq=\"Semiannually\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/2*$R356)),IF(payfreq=\"Quarterly\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/4*$R356)),IF(payfreq=\"Monthly\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/12*$R356)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B357<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B357=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($S$19:S356),VLOOKUP($P357,$B$12:$L411,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate*$R357)),IF(payfreq=\"Semiannually\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/2*$R357)),IF(payfreq=\"Quarterly\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/4*$R357)),IF(payfreq=\"Monthly\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/12*$R357)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B358<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B358=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($S$19:S357),VLOOKUP($P358,$B$12:$L412,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate*$R358)),IF(payfreq=\"Semiannually\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/2*$R358)),IF(payfreq=\"Quarterly\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/4*$R358)),IF(payfreq=\"Monthly\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/12*$R358)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B359<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B359=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($S$19:S358),VLOOKUP($P359,$B$12:$L413,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate*$R359)),IF(payfreq=\"Semiannually\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/2*$R359)),IF(payfreq=\"Quarterly\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/4*$R359)),IF(payfreq=\"Monthly\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/12*$R359)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B360<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B360=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($S$19:S359),VLOOKUP($P360,$B$12:$L414,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate*$R360)),IF(payfreq=\"Semiannually\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/2*$R360)),IF(payfreq=\"Quarterly\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/4*$R360)),IF(payfreq=\"Monthly\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/12*$R360)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B361<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B361=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($S$19:S360),VLOOKUP($P361,$B$12:$L415,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate*$R361)),IF(payfreq=\"Semiannually\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/2*$R361)),IF(payfreq=\"Quarterly\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/4*$R361)),IF(payfreq=\"Monthly\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/12*$R361)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B362<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B362=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($S$19:S361),VLOOKUP($P362,$B$12:$L416,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate*$R362)),IF(payfreq=\"Semiannually\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/2*$R362)),IF(payfreq=\"Quarterly\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/4*$R362)),IF(payfreq=\"Monthly\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/12*$R362)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B363<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B363=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($S$19:S362),VLOOKUP($P363,$B$12:$L417,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate*$R363)),IF(payfreq=\"Semiannually\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/2*$R363)),IF(payfreq=\"Quarterly\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/4*$R363)),IF(payfreq=\"Monthly\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/12*$R363)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B364<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B364=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($S$19:S363),VLOOKUP($P364,$B$12:$L418,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate*$R364)),IF(payfreq=\"Semiannually\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/2*$R364)),IF(payfreq=\"Quarterly\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/4*$R364)),IF(payfreq=\"Monthly\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/12*$R364)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B365<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B365=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($S$19:S364),VLOOKUP($P365,$B$12:$L419,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate*$R365)),IF(payfreq=\"Semiannually\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/2*$R365)),IF(payfreq=\"Quarterly\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/4*$R365)),IF(payfreq=\"Monthly\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/12*$R365)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B366<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B366=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($S$19:S365),VLOOKUP($P366,$B$12:$L420,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate*$R366)),IF(payfreq=\"Semiannually\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/2*$R366)),IF(payfreq=\"Quarterly\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/4*$R366)),IF(payfreq=\"Monthly\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/12*$R366)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B367<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B367=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($S$19:S366),VLOOKUP($P367,$B$12:$L421,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate*$R367)),IF(payfreq=\"Semiannually\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/2*$R367)),IF(payfreq=\"Quarterly\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/4*$R367)),IF(payfreq=\"Monthly\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/12*$R367)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B368<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B368=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($S$19:S367),VLOOKUP($P368,$B$12:$L422,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate*$R368)),IF(payfreq=\"Semiannually\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/2*$R368)),IF(payfreq=\"Quarterly\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/4*$R368)),IF(payfreq=\"Monthly\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/12*$R368)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B369<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B369=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($S$19:S368),VLOOKUP($P369,$B$12:$L423,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate*$R369)),IF(payfreq=\"Semiannually\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/2*$R369)),IF(payfreq=\"Quarterly\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/4*$R369)),IF(payfreq=\"Monthly\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/12*$R369)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B370<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B370=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($S$19:S369),VLOOKUP($P370,$B$12:$L424,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate*$R370)),IF(payfreq=\"Semiannually\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/2*$R370)),IF(payfreq=\"Quarterly\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/4*$R370)),IF(payfreq=\"Monthly\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/12*$R370)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B371<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B371=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($S$19:S370),VLOOKUP($P371,$B$12:$L425,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate*$R371)),IF(payfreq=\"Semiannually\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/2*$R371)),IF(payfreq=\"Quarterly\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/4*$R371)),IF(payfreq=\"Monthly\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/12*$R371)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B372<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B372=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($S$19:S371),VLOOKUP($P372,$B$12:$L426,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate*$R372)),IF(payfreq=\"Semiannually\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/2*$R372)),IF(payfreq=\"Quarterly\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/4*$R372)),IF(payfreq=\"Monthly\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/12*$R372)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B373<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B373=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($S$19:S372),VLOOKUP($P373,$B$12:$L427,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate*$R373)),IF(payfreq=\"Semiannually\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/2*$R373)),IF(payfreq=\"Quarterly\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/4*$R373)),IF(payfreq=\"Monthly\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/12*$R373)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B374<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B374=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($S$19:S373),VLOOKUP($P374,$B$12:$L428,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate*$R374)),IF(payfreq=\"Semiannually\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/2*$R374)),IF(payfreq=\"Quarterly\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/4*$R374)),IF(payfreq=\"Monthly\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/12*$R374)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B375<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B375=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($S$19:S374),VLOOKUP($P375,$B$12:$L429,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate*$R375)),IF(payfreq=\"Semiannually\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/2*$R375)),IF(payfreq=\"Quarterly\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/4*$R375)),IF(payfreq=\"Monthly\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/12*$R375)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B376<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B376=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($S$19:S375),VLOOKUP($P376,$B$12:$L430,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate*$R376)),IF(payfreq=\"Semiannually\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/2*$R376)),IF(payfreq=\"Quarterly\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/4*$R376)),IF(payfreq=\"Monthly\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/12*$R376)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B377<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B377=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($S$19:S376),VLOOKUP($P377,$B$12:$L431,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate*$R377)),IF(payfreq=\"Semiannually\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/2*$R377)),IF(payfreq=\"Quarterly\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/4*$R377)),IF(payfreq=\"Monthly\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/12*$R377)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B378<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B378=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($S$19:S377),VLOOKUP($P378,$B$12:$L432,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate*$R378)),IF(payfreq=\"Semiannually\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/2*$R378)),IF(payfreq=\"Quarterly\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/4*$R378)),IF(payfreq=\"Monthly\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/12*$R378)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B379<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B379=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($S$19:S378),VLOOKUP($P379,$B$12:$L433,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate*$R379)),IF(payfreq=\"Semiannually\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/2*$R379)),IF(payfreq=\"Quarterly\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/4*$R379)),IF(payfreq=\"Monthly\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/12*$R379)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B380<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B380=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($S$19:S379),VLOOKUP($P380,$B$12:$L434,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate*$R380)),IF(payfreq=\"Semiannually\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/2*$R380)),IF(payfreq=\"Quarterly\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/4*$R380)),IF(payfreq=\"Monthly\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/12*$R380)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B381<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B381=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($S$19:S380),VLOOKUP($P381,$B$12:$L435,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate*$R381)),IF(payfreq=\"Semiannually\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/2*$R381)),IF(payfreq=\"Quarterly\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/4*$R381)),IF(payfreq=\"Monthly\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/12*$R381)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B382<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B382=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($S$19:S381),VLOOKUP($P382,$B$12:$L436,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate*$R382)),IF(payfreq=\"Semiannually\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/2*$R382)),IF(payfreq=\"Quarterly\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/4*$R382)),IF(payfreq=\"Monthly\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/12*$R382)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B383<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B383=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($S$19:S382),VLOOKUP($P383,$B$12:$L437,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate*$R383)),IF(payfreq=\"Semiannually\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/2*$R383)),IF(payfreq=\"Quarterly\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/4*$R383)),IF(payfreq=\"Monthly\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/12*$R383)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B384<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B384=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($S$19:S383),VLOOKUP($P384,$B$12:$L438,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate*$R384)),IF(payfreq=\"Semiannually\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/2*$R384)),IF(payfreq=\"Quarterly\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/4*$R384)),IF(payfreq=\"Monthly\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/12*$R384)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B385<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B385=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($S$19:S384),VLOOKUP($P385,$B$12:$L439,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate*$R385)),IF(payfreq=\"Semiannually\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/2*$R385)),IF(payfreq=\"Quarterly\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/4*$R385)),IF(payfreq=\"Monthly\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/12*$R385)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B386<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B386=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($S$19:S385),VLOOKUP($P386,$B$12:$L440,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate*$R386)),IF(payfreq=\"Semiannually\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/2*$R386)),IF(payfreq=\"Quarterly\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/4*$R386)),IF(payfreq=\"Monthly\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/12*$R386)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B387<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B387=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($S$19:S386),VLOOKUP($P387,$B$12:$L441,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate*$R387)),IF(payfreq=\"Semiannually\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/2*$R387)),IF(payfreq=\"Quarterly\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/4*$R387)),IF(payfreq=\"Monthly\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/12*$R387)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B388<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B388=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($S$19:S387),VLOOKUP($P388,$B$12:$L442,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate*$R388)),IF(payfreq=\"Semiannually\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/2*$R388)),IF(payfreq=\"Quarterly\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/4*$R388)),IF(payfreq=\"Monthly\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/12*$R388)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B389<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B389=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($S$19:S388),VLOOKUP($P389,$B$12:$L443,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate*$R389)),IF(payfreq=\"Semiannually\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/2*$R389)),IF(payfreq=\"Quarterly\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/4*$R389)),IF(payfreq=\"Monthly\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/12*$R389)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B390<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B390=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($S$19:S389),VLOOKUP($P390,$B$12:$L444,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate*$R390)),IF(payfreq=\"Semiannually\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/2*$R390)),IF(payfreq=\"Quarterly\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/4*$R390)),IF(payfreq=\"Monthly\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/12*$R390)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B391<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B391=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($S$19:S390),VLOOKUP($P391,$B$12:$L445,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate*$R391)),IF(payfreq=\"Semiannually\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/2*$R391)),IF(payfreq=\"Quarterly\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/4*$R391)),IF(payfreq=\"Monthly\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/12*$R391)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B392<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B392=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($S$19:S391),VLOOKUP($P392,$B$12:$L446,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate*$R392)),IF(payfreq=\"Semiannually\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/2*$R392)),IF(payfreq=\"Quarterly\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/4*$R392)),IF(payfreq=\"Monthly\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/12*$R392)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B393<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B393=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($S$19:S392),VLOOKUP($P393,$B$12:$L447,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate*$R393)),IF(payfreq=\"Semiannually\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/2*$R393)),IF(payfreq=\"Quarterly\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/4*$R393)),IF(payfreq=\"Monthly\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/12*$R393)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B394<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B394=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($S$19:S393),VLOOKUP($P394,$B$12:$L448,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate*$R394)),IF(payfreq=\"Semiannually\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/2*$R394)),IF(payfreq=\"Quarterly\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/4*$R394)),IF(payfreq=\"Monthly\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/12*$R394)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B395<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B395=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($S$19:S394),VLOOKUP($P395,$B$12:$L449,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate*$R395)),IF(payfreq=\"Semiannually\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/2*$R395)),IF(payfreq=\"Quarterly\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/4*$R395)),IF(payfreq=\"Monthly\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/12*$R395)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B396<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B396=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($S$19:S395),VLOOKUP($P396,$B$12:$L450,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate*$R396)),IF(payfreq=\"Semiannually\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/2*$R396)),IF(payfreq=\"Quarterly\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/4*$R396)),IF(payfreq=\"Monthly\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/12*$R396)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B397<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B397=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($S$19:S396),VLOOKUP($P397,$B$12:$L451,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate*$R397)),IF(payfreq=\"Semiannually\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/2*$R397)),IF(payfreq=\"Quarterly\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/4*$R397)),IF(payfreq=\"Monthly\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/12*$R397)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B398<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B398=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($S$19:S397),VLOOKUP($P398,$B$12:$L452,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate*$R398)),IF(payfreq=\"Semiannually\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/2*$R398)),IF(payfreq=\"Quarterly\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/4*$R398)),IF(payfreq=\"Monthly\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/12*$R398)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B399<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B399=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($S$19:S398),VLOOKUP($P399,$B$12:$L453,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate*$R399)),IF(payfreq=\"Semiannually\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/2*$R399)),IF(payfreq=\"Quarterly\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/4*$R399)),IF(payfreq=\"Monthly\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/12*$R399)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B400<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B400=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($S$19:S399),VLOOKUP($P400,$B$12:$L454,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate*$R400)),IF(payfreq=\"Semiannually\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/2*$R400)),IF(payfreq=\"Quarterly\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/4*$R400)),IF(payfreq=\"Monthly\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/12*$R400)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B401<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B401=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($S$19:S400),VLOOKUP($P401,$B$12:$L455,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate*$R401)),IF(payfreq=\"Semiannually\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/2*$R401)),IF(payfreq=\"Quarterly\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/4*$R401)),IF(payfreq=\"Monthly\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/12*$R401)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B402<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B402=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($S$19:S401),VLOOKUP($P402,$B$12:$L456,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate*$R402)),IF(payfreq=\"Semiannually\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/2*$R402)),IF(payfreq=\"Quarterly\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/4*$R402)),IF(payfreq=\"Monthly\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/12*$R402)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B403<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B403=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($S$19:S402),VLOOKUP($P403,$B$12:$L457,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate*$R403)),IF(payfreq=\"Semiannually\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/2*$R403)),IF(payfreq=\"Quarterly\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/4*$R403)),IF(payfreq=\"Monthly\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/12*$R403)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B404<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B404=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"IF(P404=\"\",\"\",IF(P404=term,\"Last Period\",IF(P404=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q403)+1,MONTH(Q403),DAY(Q403)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q403),MONTH(Q403)+6,DAY(Q403)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q403),MONTH(Q403)+3,DAY(Q403)),IF(payfreq=\"Monthly\",DATE(YEAR(Q403),MONTH(Q403)+1,DAY(Q403)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($S$19:S403),VLOOKUP($P404,$B$12:$L458,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate*$R404)),IF(payfreq=\"Semiannually\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/2*$R404)),IF(payfreq=\"Quarterly\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/4*$R404)),IF(payfreq=\"Monthly\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/12*$R404)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Q405 <> \"\",Q405, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B405<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B405=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P404<term,P404+1,IF(P404=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($S$19:S404),VLOOKUP($P405,$B$12:$L459,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate*$R405)),IF(payfreq=\"Semiannually\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/2*$R405)),IF(payfreq=\"Quarterly\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/4*$R405)),IF(payfreq=\"Monthly\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/12*$R405)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B406<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B406=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($S$19:S405),VLOOKUP($P406,$B$12:$L460,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate*$R406)),IF(payfreq=\"Semiannually\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/2*$R406)),IF(payfreq=\"Quarterly\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/4*$R406)),IF(payfreq=\"Monthly\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/12*$R406)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B407<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B407=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($S$19:S406),VLOOKUP($P407,$B$12:$L461,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate*$R407)),IF(payfreq=\"Semiannually\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/2*$R407)),IF(payfreq=\"Quarterly\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/4*$R407)),IF(payfreq=\"Monthly\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/12*$R407)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B408<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B408=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($S$19:S407),VLOOKUP($P408,$B$12:$L462,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate*$R408)),IF(payfreq=\"Semiannually\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/2*$R408)),IF(payfreq=\"Quarterly\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/4*$R408)),IF(payfreq=\"Monthly\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/12*$R408)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B409<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B409=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($S$19:S408),VLOOKUP($P409,$B$12:$L463,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate*$R409)),IF(payfreq=\"Semiannually\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/2*$R409)),IF(payfreq=\"Quarterly\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/4*$R409)),IF(payfreq=\"Monthly\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/12*$R409)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B410<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B410=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($S$19:S409),VLOOKUP($P410,$B$12:$L464,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate*$R410)),IF(payfreq=\"Semiannually\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/2*$R410)),IF(payfreq=\"Quarterly\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/4*$R410)),IF(payfreq=\"Monthly\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/12*$R410)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B411<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B411=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($S$19:S410),VLOOKUP($P411,$B$12:$L465,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate*$R411)),IF(payfreq=\"Semiannually\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/2*$R411)),IF(payfreq=\"Quarterly\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/4*$R411)),IF(payfreq=\"Monthly\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/12*$R411)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B412<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B412=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($S$19:S411),VLOOKUP($P412,$B$12:$L466,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate*$R412)),IF(payfreq=\"Semiannually\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/2*$R412)),IF(payfreq=\"Quarterly\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/4*$R412)),IF(payfreq=\"Monthly\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/12*$R412)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B413<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B413=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($S$19:S412),VLOOKUP($P413,$B$12:$L467,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate*$R413)),IF(payfreq=\"Semiannually\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/2*$R413)),IF(payfreq=\"Quarterly\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/4*$R413)),IF(payfreq=\"Monthly\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/12*$R413)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B414<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B414=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($S$19:S413),VLOOKUP($P414,$B$12:$L468,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate*$R414)),IF(payfreq=\"Semiannually\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/2*$R414)),IF(payfreq=\"Quarterly\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/4*$R414)),IF(payfreq=\"Monthly\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/12*$R414)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B415<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B415=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($S$19:S414),VLOOKUP($P415,$B$12:$L469,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate*$R415)),IF(payfreq=\"Semiannually\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/2*$R415)),IF(payfreq=\"Quarterly\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/4*$R415)),IF(payfreq=\"Monthly\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/12*$R415)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B416<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B416=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($S$19:S415),VLOOKUP($P416,$B$12:$L470,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate*$R416)),IF(payfreq=\"Semiannually\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/2*$R416)),IF(payfreq=\"Quarterly\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/4*$R416)),IF(payfreq=\"Monthly\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/12*$R416)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B417<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B417=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($S$19:S416),VLOOKUP($P417,$B$12:$L471,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate*$R417)),IF(payfreq=\"Semiannually\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/2*$R417)),IF(payfreq=\"Quarterly\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/4*$R417)),IF(payfreq=\"Monthly\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/12*$R417)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B418<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B418=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($S$19:S417),VLOOKUP($P418,$B$12:$L472,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate*$R418)),IF(payfreq=\"Semiannually\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/2*$R418)),IF(payfreq=\"Quarterly\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/4*$R418)),IF(payfreq=\"Monthly\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/12*$R418)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B419<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B419=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($S$19:S418),VLOOKUP($P419,$B$12:$L473,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate*$R419)),IF(payfreq=\"Semiannually\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/2*$R419)),IF(payfreq=\"Quarterly\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/4*$R419)),IF(payfreq=\"Monthly\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/12*$R419)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B420<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B420=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($S$19:S419),VLOOKUP($P420,$B$12:$L474,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate*$R420)),IF(payfreq=\"Semiannually\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/2*$R420)),IF(payfreq=\"Quarterly\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/4*$R420)),IF(payfreq=\"Monthly\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/12*$R420)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B421<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B421=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($S$19:S420),VLOOKUP($P421,$B$12:$L475,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate*$R421)),IF(payfreq=\"Semiannually\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/2*$R421)),IF(payfreq=\"Quarterly\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/4*$R421)),IF(payfreq=\"Monthly\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/12*$R421)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B422<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B422=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($S$19:S421),VLOOKUP($P422,$B$12:$L476,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate*$R422)),IF(payfreq=\"Semiannually\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/2*$R422)),IF(payfreq=\"Quarterly\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/4*$R422)),IF(payfreq=\"Monthly\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/12*$R422)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B423<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B423=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($S$19:S422),VLOOKUP($P423,$B$12:$L477,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate*$R423)),IF(payfreq=\"Semiannually\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/2*$R423)),IF(payfreq=\"Quarterly\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/4*$R423)),IF(payfreq=\"Monthly\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/12*$R423)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B424<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B424=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($S$19:S423),VLOOKUP($P424,$B$12:$L478,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate*$R424)),IF(payfreq=\"Semiannually\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/2*$R424)),IF(payfreq=\"Quarterly\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/4*$R424)),IF(payfreq=\"Monthly\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/12*$R424)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B425<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B425=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($S$19:S424),VLOOKUP($P425,$B$12:$L479,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate*$R425)),IF(payfreq=\"Semiannually\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/2*$R425)),IF(payfreq=\"Quarterly\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/4*$R425)),IF(payfreq=\"Monthly\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/12*$R425)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B426<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B426=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($S$19:S425),VLOOKUP($P426,$B$12:$L480,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate*$R426)),IF(payfreq=\"Semiannually\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/2*$R426)),IF(payfreq=\"Quarterly\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/4*$R426)),IF(payfreq=\"Monthly\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/12*$R426)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B427<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B427=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($S$19:S426),VLOOKUP($P427,$B$12:$L481,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate*$R427)),IF(payfreq=\"Semiannually\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/2*$R427)),IF(payfreq=\"Quarterly\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/4*$R427)),IF(payfreq=\"Monthly\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/12*$R427)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B428<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B428=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($S$19:S427),VLOOKUP($P428,$B$12:$L482,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate*$R428)),IF(payfreq=\"Semiannually\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/2*$R428)),IF(payfreq=\"Quarterly\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/4*$R428)),IF(payfreq=\"Monthly\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/12*$R428)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B429<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B429=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($S$19:S428),VLOOKUP($P429,$B$12:$L483,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate*$R429)),IF(payfreq=\"Semiannually\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/2*$R429)),IF(payfreq=\"Quarterly\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/4*$R429)),IF(payfreq=\"Monthly\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/12*$R429)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B430<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B430=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($S$19:S429),VLOOKUP($P430,$B$12:$L484,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate*$R430)),IF(payfreq=\"Semiannually\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/2*$R430)),IF(payfreq=\"Quarterly\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/4*$R430)),IF(payfreq=\"Monthly\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/12*$R430)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B431<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B431=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($S$19:S430),VLOOKUP($P431,$B$12:$L485,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate*$R431)),IF(payfreq=\"Semiannually\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/2*$R431)),IF(payfreq=\"Quarterly\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/4*$R431)),IF(payfreq=\"Monthly\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/12*$R431)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B432<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B432=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($S$19:S431),VLOOKUP($P432,$B$12:$L486,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate*$R432)),IF(payfreq=\"Semiannually\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/2*$R432)),IF(payfreq=\"Quarterly\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/4*$R432)),IF(payfreq=\"Monthly\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/12*$R432)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B433<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B433=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($S$19:S432),VLOOKUP($P433,$B$12:$L487,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate*$R433)),IF(payfreq=\"Semiannually\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/2*$R433)),IF(payfreq=\"Quarterly\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/4*$R433)),IF(payfreq=\"Monthly\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/12*$R433)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B434<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B434=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($S$19:S433),VLOOKUP($P434,$B$12:$L488,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate*$R434)),IF(payfreq=\"Semiannually\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/2*$R434)),IF(payfreq=\"Quarterly\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/4*$R434)),IF(payfreq=\"Monthly\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/12*$R434)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B435<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B435=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($S$19:S434),VLOOKUP($P435,$B$12:$L489,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate*$R435)),IF(payfreq=\"Semiannually\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/2*$R435)),IF(payfreq=\"Quarterly\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/4*$R435)),IF(payfreq=\"Monthly\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/12*$R435)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B436<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B436=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($S$19:S435),VLOOKUP($P436,$B$12:$L490,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate*$R436)),IF(payfreq=\"Semiannually\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/2*$R436)),IF(payfreq=\"Quarterly\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/4*$R436)),IF(payfreq=\"Monthly\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/12*$R436)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B437<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B437=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($S$19:S436),VLOOKUP($P437,$B$12:$L491,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate*$R437)),IF(payfreq=\"Semiannually\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/2*$R437)),IF(payfreq=\"Quarterly\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/4*$R437)),IF(payfreq=\"Monthly\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/12*$R437)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B438<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B438=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($S$19:S437),VLOOKUP($P438,$B$12:$L492,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate*$R438)),IF(payfreq=\"Semiannually\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/2*$R438)),IF(payfreq=\"Quarterly\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/4*$R438)),IF(payfreq=\"Monthly\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/12*$R438)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B439<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B439=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($S$19:S438),VLOOKUP($P439,$B$12:$L493,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate*$R439)),IF(payfreq=\"Semiannually\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/2*$R439)),IF(payfreq=\"Quarterly\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/4*$R439)),IF(payfreq=\"Monthly\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/12*$R439)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B440<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B440=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($S$19:S439),VLOOKUP($P440,$B$12:$L494,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate*$R440)),IF(payfreq=\"Semiannually\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/2*$R440)),IF(payfreq=\"Quarterly\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/4*$R440)),IF(payfreq=\"Monthly\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/12*$R440)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B441<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B441=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($S$19:S440),VLOOKUP($P441,$B$12:$L495,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate*$R441)),IF(payfreq=\"Semiannually\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/2*$R441)),IF(payfreq=\"Quarterly\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/4*$R441)),IF(payfreq=\"Monthly\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/12*$R441)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B442<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B442=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($S$19:S441),VLOOKUP($P442,$B$12:$L496,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate*$R442)),IF(payfreq=\"Semiannually\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/2*$R442)),IF(payfreq=\"Quarterly\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/4*$R442)),IF(payfreq=\"Monthly\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/12*$R442)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B443<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B443=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($S$19:S442),VLOOKUP($P443,$B$12:$L497,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate*$R443)),IF(payfreq=\"Semiannually\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/2*$R443)),IF(payfreq=\"Quarterly\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/4*$R443)),IF(payfreq=\"Monthly\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/12*$R443)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B444<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B444=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($S$19:S443),VLOOKUP($P444,$B$12:$L498,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate*$R444)),IF(payfreq=\"Semiannually\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/2*$R444)),IF(payfreq=\"Quarterly\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/4*$R444)),IF(payfreq=\"Monthly\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/12*$R444)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B445<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B445=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($S$19:S444),VLOOKUP($P445,$B$12:$L499,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate*$R445)),IF(payfreq=\"Semiannually\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/2*$R445)),IF(payfreq=\"Quarterly\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/4*$R445)),IF(payfreq=\"Monthly\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/12*$R445)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B446<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B446=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($S$19:S445),VLOOKUP($P446,$B$12:$L500,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate*$R446)),IF(payfreq=\"Semiannually\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/2*$R446)),IF(payfreq=\"Quarterly\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/4*$R446)),IF(payfreq=\"Monthly\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/12*$R446)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B447<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B447=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($S$19:S446),VLOOKUP($P447,$B$12:$L501,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate*$R447)),IF(payfreq=\"Semiannually\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/2*$R447)),IF(payfreq=\"Quarterly\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/4*$R447)),IF(payfreq=\"Monthly\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/12*$R447)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B448<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B448=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($S$19:S447),VLOOKUP($P448,$B$12:$L502,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate*$R448)),IF(payfreq=\"Semiannually\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/2*$R448)),IF(payfreq=\"Quarterly\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/4*$R448)),IF(payfreq=\"Monthly\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/12*$R448)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B449<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B449=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($S$19:S448),VLOOKUP($P449,$B$12:$L503,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate*$R449)),IF(payfreq=\"Semiannually\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/2*$R449)),IF(payfreq=\"Quarterly\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/4*$R449)),IF(payfreq=\"Monthly\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/12*$R449)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B450<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B450=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($S$19:S449),VLOOKUP($P450,$B$12:$L504,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate*$R450)),IF(payfreq=\"Semiannually\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/2*$R450)),IF(payfreq=\"Quarterly\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/4*$R450)),IF(payfreq=\"Monthly\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/12*$R450)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B451<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B451=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($S$19:S450),VLOOKUP($P451,$B$12:$L505,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate*$R451)),IF(payfreq=\"Semiannually\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/2*$R451)),IF(payfreq=\"Quarterly\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/4*$R451)),IF(payfreq=\"Monthly\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/12*$R451)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B452<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B452=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($S$19:S451),VLOOKUP($P452,$B$12:$L506,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate*$R452)),IF(payfreq=\"Semiannually\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/2*$R452)),IF(payfreq=\"Quarterly\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/4*$R452)),IF(payfreq=\"Monthly\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/12*$R452)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B453<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B453=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($S$19:S452),VLOOKUP($P453,$B$12:$L507,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate*$R453)),IF(payfreq=\"Semiannually\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/2*$R453)),IF(payfreq=\"Quarterly\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/4*$R453)),IF(payfreq=\"Monthly\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/12*$R453)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B454<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B454=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($S$19:S453),VLOOKUP($P454,$B$12:$L508,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate*$R454)),IF(payfreq=\"Semiannually\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/2*$R454)),IF(payfreq=\"Quarterly\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/4*$R454)),IF(payfreq=\"Monthly\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/12*$R454)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B455<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B455=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($S$19:S454),VLOOKUP($P455,$B$12:$L509,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate*$R455)),IF(payfreq=\"Semiannually\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/2*$R455)),IF(payfreq=\"Quarterly\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/4*$R455)),IF(payfreq=\"Monthly\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/12*$R455)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B456<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B456=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($S$19:S455),VLOOKUP($P456,$B$12:$L510,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate*$R456)),IF(payfreq=\"Semiannually\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/2*$R456)),IF(payfreq=\"Quarterly\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/4*$R456)),IF(payfreq=\"Monthly\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/12*$R456)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B457<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B457=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($S$19:S456),VLOOKUP($P457,$B$12:$L511,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate*$R457)),IF(payfreq=\"Semiannually\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/2*$R457)),IF(payfreq=\"Quarterly\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/4*$R457)),IF(payfreq=\"Monthly\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/12*$R457)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B458<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B458=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($S$19:S457),VLOOKUP($P458,$B$12:$L512,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate*$R458)),IF(payfreq=\"Semiannually\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/2*$R458)),IF(payfreq=\"Quarterly\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/4*$R458)),IF(payfreq=\"Monthly\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/12*$R458)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B459<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B459=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($S$19:S458),VLOOKUP($P459,$B$12:$L513,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate*$R459)),IF(payfreq=\"Semiannually\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/2*$R459)),IF(payfreq=\"Quarterly\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/4*$R459)),IF(payfreq=\"Monthly\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/12*$R459)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B460<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B460=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($S$19:S459),VLOOKUP($P460,$B$12:$L514,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate*$R460)),IF(payfreq=\"Semiannually\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/2*$R460)),IF(payfreq=\"Quarterly\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/4*$R460)),IF(payfreq=\"Monthly\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/12*$R460)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B461<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B461=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($S$19:S460),VLOOKUP($P461,$B$12:$L515,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate*$R461)),IF(payfreq=\"Semiannually\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/2*$R461)),IF(payfreq=\"Quarterly\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/4*$R461)),IF(payfreq=\"Monthly\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/12*$R461)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B462<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B462=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($S$19:S461),VLOOKUP($P462,$B$12:$L516,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate*$R462)),IF(payfreq=\"Semiannually\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/2*$R462)),IF(payfreq=\"Quarterly\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/4*$R462)),IF(payfreq=\"Monthly\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/12*$R462)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B463<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B463=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($S$19:S462),VLOOKUP($P463,$B$12:$L517,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate*$R463)),IF(payfreq=\"Semiannually\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/2*$R463)),IF(payfreq=\"Quarterly\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/4*$R463)),IF(payfreq=\"Monthly\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/12*$R463)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B464<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B464=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($S$19:S463),VLOOKUP($P464,$B$12:$L518,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate*$R464)),IF(payfreq=\"Semiannually\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/2*$R464)),IF(payfreq=\"Quarterly\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/4*$R464)),IF(payfreq=\"Monthly\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/12*$R464)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B465<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B465=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($S$19:S464),VLOOKUP($P465,$B$12:$L519,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate*$R465)),IF(payfreq=\"Semiannually\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/2*$R465)),IF(payfreq=\"Quarterly\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/4*$R465)),IF(payfreq=\"Monthly\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/12*$R465)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B466<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B466=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($S$19:S465),VLOOKUP($P466,$B$12:$L520,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate*$R466)),IF(payfreq=\"Semiannually\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/2*$R466)),IF(payfreq=\"Quarterly\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/4*$R466)),IF(payfreq=\"Monthly\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/12*$R466)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B467<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B467=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($S$19:S466),VLOOKUP($P467,$B$12:$L521,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate*$R467)),IF(payfreq=\"Semiannually\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/2*$R467)),IF(payfreq=\"Quarterly\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/4*$R467)),IF(payfreq=\"Monthly\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/12*$R467)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B468<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B468=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"IF(P468=\"\",\"\",IF(P468=term,\"Last Period\",IF(P468=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q467)+1,MONTH(Q467),DAY(Q467)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q467),MONTH(Q467)+6,DAY(Q467)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q467),MONTH(Q467)+3,DAY(Q467)),IF(payfreq=\"Monthly\",DATE(YEAR(Q467),MONTH(Q467)+1,DAY(Q467)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($S$19:S467),VLOOKUP($P468,$B$12:$L522,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate*$R468)),IF(payfreq=\"Semiannually\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/2*$R468)),IF(payfreq=\"Quarterly\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/4*$R468)),IF(payfreq=\"Monthly\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/12*$R468)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Q469 <> \"\",Q469, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B469<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B469=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P468<term,P468+1,IF(P468=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($S$19:S468),VLOOKUP($P469,$B$12:$L523,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate*$R469)),IF(payfreq=\"Semiannually\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/2*$R469)),IF(payfreq=\"Quarterly\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/4*$R469)),IF(payfreq=\"Monthly\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/12*$R469)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B470<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B470=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($S$19:S469),VLOOKUP($P470,$B$12:$L524,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate*$R470)),IF(payfreq=\"Semiannually\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/2*$R470)),IF(payfreq=\"Quarterly\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/4*$R470)),IF(payfreq=\"Monthly\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/12*$R470)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B471<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B471=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($S$19:S470),VLOOKUP($P471,$B$12:$L525,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate*$R471)),IF(payfreq=\"Semiannually\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/2*$R471)),IF(payfreq=\"Quarterly\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/4*$R471)),IF(payfreq=\"Monthly\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/12*$R471)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B472<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B472=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($S$19:S471),VLOOKUP($P472,$B$12:$L526,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate*$R472)),IF(payfreq=\"Semiannually\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/2*$R472)),IF(payfreq=\"Quarterly\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/4*$R472)),IF(payfreq=\"Monthly\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/12*$R472)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B473<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B473=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($S$19:S472),VLOOKUP($P473,$B$12:$L527,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate*$R473)),IF(payfreq=\"Semiannually\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/2*$R473)),IF(payfreq=\"Quarterly\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/4*$R473)),IF(payfreq=\"Monthly\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/12*$R473)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B474<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B474=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($S$19:S473),VLOOKUP($P474,$B$12:$L528,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate*$R474)),IF(payfreq=\"Semiannually\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/2*$R474)),IF(payfreq=\"Quarterly\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/4*$R474)),IF(payfreq=\"Monthly\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/12*$R474)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B475<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B475=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($S$19:S474),VLOOKUP($P475,$B$12:$L529,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate*$R475)),IF(payfreq=\"Semiannually\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/2*$R475)),IF(payfreq=\"Quarterly\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/4*$R475)),IF(payfreq=\"Monthly\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/12*$R475)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B476<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B476=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($S$19:S475),VLOOKUP($P476,$B$12:$L530,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate*$R476)),IF(payfreq=\"Semiannually\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/2*$R476)),IF(payfreq=\"Quarterly\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/4*$R476)),IF(payfreq=\"Monthly\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/12*$R476)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B477<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B477=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($S$19:S476),VLOOKUP($P477,$B$12:$L531,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate*$R477)),IF(payfreq=\"Semiannually\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/2*$R477)),IF(payfreq=\"Quarterly\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/4*$R477)),IF(payfreq=\"Monthly\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/12*$R477)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B478<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B478=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($S$19:S477),VLOOKUP($P478,$B$12:$L532,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate*$R478)),IF(payfreq=\"Semiannually\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/2*$R478)),IF(payfreq=\"Quarterly\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/4*$R478)),IF(payfreq=\"Monthly\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/12*$R478)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B479<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B479=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($S$19:S478),VLOOKUP($P479,$B$12:$L533,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate*$R479)),IF(payfreq=\"Semiannually\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/2*$R479)),IF(payfreq=\"Quarterly\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/4*$R479)),IF(payfreq=\"Monthly\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/12*$R479)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B480<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B480=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($S$19:S479),VLOOKUP($P480,$B$12:$L534,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate*$R480)),IF(payfreq=\"Semiannually\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/2*$R480)),IF(payfreq=\"Quarterly\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/4*$R480)),IF(payfreq=\"Monthly\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/12*$R480)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B481<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B481=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($S$19:S480),VLOOKUP($P481,$B$12:$L535,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate*$R481)),IF(payfreq=\"Semiannually\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/2*$R481)),IF(payfreq=\"Quarterly\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/4*$R481)),IF(payfreq=\"Monthly\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/12*$R481)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B482<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B482=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($S$19:S481),VLOOKUP($P482,$B$12:$L536,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate*$R482)),IF(payfreq=\"Semiannually\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/2*$R482)),IF(payfreq=\"Quarterly\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/4*$R482)),IF(payfreq=\"Monthly\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/12*$R482)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B483<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B483=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($S$19:S482),VLOOKUP($P483,$B$12:$L537,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate*$R483)),IF(payfreq=\"Semiannually\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/2*$R483)),IF(payfreq=\"Quarterly\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/4*$R483)),IF(payfreq=\"Monthly\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/12*$R483)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B484<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B484=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($S$19:S483),VLOOKUP($P484,$B$12:$L538,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate*$R484)),IF(payfreq=\"Semiannually\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/2*$R484)),IF(payfreq=\"Quarterly\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/4*$R484)),IF(payfreq=\"Monthly\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/12*$R484)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B485<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B485=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($S$19:S484),VLOOKUP($P485,$B$12:$L539,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate*$R485)),IF(payfreq=\"Semiannually\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/2*$R485)),IF(payfreq=\"Quarterly\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/4*$R485)),IF(payfreq=\"Monthly\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/12*$R485)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B486<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B486=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($S$19:S485),VLOOKUP($P486,$B$12:$L540,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate*$R486)),IF(payfreq=\"Semiannually\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/2*$R486)),IF(payfreq=\"Quarterly\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/4*$R486)),IF(payfreq=\"Monthly\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/12*$R486)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B487<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B487=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($S$19:S486),VLOOKUP($P487,$B$12:$L541,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate*$R487)),IF(payfreq=\"Semiannually\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/2*$R487)),IF(payfreq=\"Quarterly\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/4*$R487)),IF(payfreq=\"Monthly\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/12*$R487)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B488<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B488=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($S$19:S487),VLOOKUP($P488,$B$12:$L542,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate*$R488)),IF(payfreq=\"Semiannually\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/2*$R488)),IF(payfreq=\"Quarterly\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/4*$R488)),IF(payfreq=\"Monthly\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/12*$R488)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B489<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B489=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($S$19:S488),VLOOKUP($P489,$B$12:$L543,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate*$R489)),IF(payfreq=\"Semiannually\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/2*$R489)),IF(payfreq=\"Quarterly\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/4*$R489)),IF(payfreq=\"Monthly\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/12*$R489)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B490<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B490=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($S$19:S489),VLOOKUP($P490,$B$12:$L544,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate*$R490)),IF(payfreq=\"Semiannually\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/2*$R490)),IF(payfreq=\"Quarterly\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/4*$R490)),IF(payfreq=\"Monthly\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/12*$R490)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B491<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B491=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($S$19:S490),VLOOKUP($P491,$B$12:$L545,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate*$R491)),IF(payfreq=\"Semiannually\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/2*$R491)),IF(payfreq=\"Quarterly\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/4*$R491)),IF(payfreq=\"Monthly\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/12*$R491)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B492<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B492=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($S$19:S491),VLOOKUP($P492,$B$12:$L546,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate*$R492)),IF(payfreq=\"Semiannually\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/2*$R492)),IF(payfreq=\"Quarterly\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/4*$R492)),IF(payfreq=\"Monthly\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/12*$R492)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B493<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B493=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($S$19:S492),VLOOKUP($P493,$B$12:$L547,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate*$R493)),IF(payfreq=\"Semiannually\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/2*$R493)),IF(payfreq=\"Quarterly\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/4*$R493)),IF(payfreq=\"Monthly\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/12*$R493)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B494<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B494=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($S$19:S493),VLOOKUP($P494,$B$12:$L548,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate*$R494)),IF(payfreq=\"Semiannually\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/2*$R494)),IF(payfreq=\"Quarterly\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/4*$R494)),IF(payfreq=\"Monthly\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/12*$R494)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B495<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B495=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($S$19:S494),VLOOKUP($P495,$B$12:$L549,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate*$R495)),IF(payfreq=\"Semiannually\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/2*$R495)),IF(payfreq=\"Quarterly\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/4*$R495)),IF(payfreq=\"Monthly\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/12*$R495)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B496<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B496=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($S$19:S495),VLOOKUP($P496,$B$12:$L550,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate*$R496)),IF(payfreq=\"Semiannually\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/2*$R496)),IF(payfreq=\"Quarterly\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/4*$R496)),IF(payfreq=\"Monthly\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/12*$R496)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B497<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B497=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($S$19:S496),VLOOKUP($P497,$B$12:$L551,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate*$R497)),IF(payfreq=\"Semiannually\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/2*$R497)),IF(payfreq=\"Quarterly\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/4*$R497)),IF(payfreq=\"Monthly\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/12*$R497)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B498<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B498=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($S$19:S497),VLOOKUP($P498,$B$12:$L552,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate*$R498)),IF(payfreq=\"Semiannually\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/2*$R498)),IF(payfreq=\"Quarterly\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/4*$R498)),IF(payfreq=\"Monthly\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/12*$R498)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B499<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B499=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($S$19:S498),VLOOKUP($P499,$B$12:$L553,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate*$R499)),IF(payfreq=\"Semiannually\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/2*$R499)),IF(payfreq=\"Quarterly\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/4*$R499)),IF(payfreq=\"Monthly\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/12*$R499)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B500<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B500=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($S$19:S499),VLOOKUP($P500,$B$12:$L554,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate*$R500)),IF(payfreq=\"Semiannually\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/2*$R500)),IF(payfreq=\"Quarterly\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/4*$R500)),IF(payfreq=\"Monthly\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/12*$R500)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B501<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B501=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($S$19:S500),VLOOKUP($P501,$B$12:$L555,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate*$R501)),IF(payfreq=\"Semiannually\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/2*$R501)),IF(payfreq=\"Quarterly\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/4*$R501)),IF(payfreq=\"Monthly\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/12*$R501)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B502<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B502=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($S$19:S501),VLOOKUP($P502,$B$12:$L556,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate*$R502)),IF(payfreq=\"Semiannually\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/2*$R502)),IF(payfreq=\"Quarterly\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/4*$R502)),IF(payfreq=\"Monthly\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/12*$R502)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B503<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B503=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($S$19:S502),VLOOKUP($P503,$B$12:$L557,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate*$R503)),IF(payfreq=\"Semiannually\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/2*$R503)),IF(payfreq=\"Quarterly\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/4*$R503)),IF(payfreq=\"Monthly\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/12*$R503)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B504<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B504=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($S$19:S503),VLOOKUP($P504,$B$12:$L558,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate*$R504)),IF(payfreq=\"Semiannually\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/2*$R504)),IF(payfreq=\"Quarterly\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/4*$R504)),IF(payfreq=\"Monthly\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/12*$R504)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B505<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B505=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($S$19:S504),VLOOKUP($P505,$B$12:$L559,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate*$R505)),IF(payfreq=\"Semiannually\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/2*$R505)),IF(payfreq=\"Quarterly\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/4*$R505)),IF(payfreq=\"Monthly\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/12*$R505)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B506<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B506=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($S$19:S505),VLOOKUP($P506,$B$12:$L560,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate*$R506)),IF(payfreq=\"Semiannually\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/2*$R506)),IF(payfreq=\"Quarterly\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/4*$R506)),IF(payfreq=\"Monthly\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/12*$R506)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B507<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B507=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($S$19:S506),VLOOKUP($P507,$B$12:$L561,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate*$R507)),IF(payfreq=\"Semiannually\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/2*$R507)),IF(payfreq=\"Quarterly\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/4*$R507)),IF(payfreq=\"Monthly\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/12*$R507)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B508<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B508=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($S$19:S507),VLOOKUP($P508,$B$12:$L562,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate*$R508)),IF(payfreq=\"Semiannually\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/2*$R508)),IF(payfreq=\"Quarterly\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/4*$R508)),IF(payfreq=\"Monthly\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/12*$R508)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B509<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B509=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($S$19:S508),VLOOKUP($P509,$B$12:$L563,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate*$R509)),IF(payfreq=\"Semiannually\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/2*$R509)),IF(payfreq=\"Quarterly\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/4*$R509)),IF(payfreq=\"Monthly\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/12*$R509)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B510<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B510=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($S$19:S509),VLOOKUP($P510,$B$12:$L564,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate*$R510)),IF(payfreq=\"Semiannually\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/2*$R510)),IF(payfreq=\"Quarterly\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/4*$R510)),IF(payfreq=\"Monthly\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/12*$R510)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B511<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B511=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($S$19:S510),VLOOKUP($P511,$B$12:$L565,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate*$R511)),IF(payfreq=\"Semiannually\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/2*$R511)),IF(payfreq=\"Quarterly\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/4*$R511)),IF(payfreq=\"Monthly\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/12*$R511)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B512<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B512=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($S$19:S511),VLOOKUP($P512,$B$12:$L566,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate*$R512)),IF(payfreq=\"Semiannually\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/2*$R512)),IF(payfreq=\"Quarterly\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/4*$R512)),IF(payfreq=\"Monthly\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/12*$R512)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B513<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B513=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($S$19:S512),VLOOKUP($P513,$B$12:$L567,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate*$R513)),IF(payfreq=\"Semiannually\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/2*$R513)),IF(payfreq=\"Quarterly\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/4*$R513)),IF(payfreq=\"Monthly\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/12*$R513)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B514<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B514=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($S$19:S513),VLOOKUP($P514,$B$12:$L568,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate*$R514)),IF(payfreq=\"Semiannually\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/2*$R514)),IF(payfreq=\"Quarterly\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/4*$R514)),IF(payfreq=\"Monthly\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/12*$R514)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B515<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B515=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($S$19:S514),VLOOKUP($P515,$B$12:$L569,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate*$R515)),IF(payfreq=\"Semiannually\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/2*$R515)),IF(payfreq=\"Quarterly\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/4*$R515)),IF(payfreq=\"Monthly\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/12*$R515)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B516<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B516=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($S$19:S515),VLOOKUP($P516,$B$12:$L570,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate*$R516)),IF(payfreq=\"Semiannually\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/2*$R516)),IF(payfreq=\"Quarterly\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/4*$R516)),IF(payfreq=\"Monthly\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/12*$R516)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B517<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B517=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($S$19:S516),VLOOKUP($P517,$B$12:$L571,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate*$R517)),IF(payfreq=\"Semiannually\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/2*$R517)),IF(payfreq=\"Quarterly\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/4*$R517)),IF(payfreq=\"Monthly\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/12*$R517)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B518<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B518=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($S$19:S517),VLOOKUP($P518,$B$12:$L572,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate*$R518)),IF(payfreq=\"Semiannually\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/2*$R518)),IF(payfreq=\"Quarterly\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/4*$R518)),IF(payfreq=\"Monthly\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/12*$R518)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B519<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B519=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($S$19:S518),VLOOKUP($P519,$B$12:$L573,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate*$R519)),IF(payfreq=\"Semiannually\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/2*$R519)),IF(payfreq=\"Quarterly\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/4*$R519)),IF(payfreq=\"Monthly\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/12*$R519)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B520<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B520=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($S$19:S519),VLOOKUP($P520,$B$12:$L574,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate*$R520)),IF(payfreq=\"Semiannually\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/2*$R520)),IF(payfreq=\"Quarterly\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/4*$R520)),IF(payfreq=\"Monthly\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/12*$R520)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B521<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B521=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($S$19:S520),VLOOKUP($P521,$B$12:$L575,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate*$R521)),IF(payfreq=\"Semiannually\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/2*$R521)),IF(payfreq=\"Quarterly\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/4*$R521)),IF(payfreq=\"Monthly\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/12*$R521)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B522<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B522=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($S$19:S521),VLOOKUP($P522,$B$12:$L576,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate*$R522)),IF(payfreq=\"Semiannually\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/2*$R522)),IF(payfreq=\"Quarterly\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/4*$R522)),IF(payfreq=\"Monthly\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/12*$R522)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B523<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B523=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($S$19:S522),VLOOKUP($P523,$B$12:$L577,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate*$R523)),IF(payfreq=\"Semiannually\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/2*$R523)),IF(payfreq=\"Quarterly\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/4*$R523)),IF(payfreq=\"Monthly\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/12*$R523)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B524<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B524=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($S$19:S523),VLOOKUP($P524,$B$12:$L578,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate*$R524)),IF(payfreq=\"Semiannually\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/2*$R524)),IF(payfreq=\"Quarterly\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/4*$R524)),IF(payfreq=\"Monthly\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/12*$R524)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B525<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B525=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($S$19:S524),VLOOKUP($P525,$B$12:$L579,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate*$R525)),IF(payfreq=\"Semiannually\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/2*$R525)),IF(payfreq=\"Quarterly\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/4*$R525)),IF(payfreq=\"Monthly\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/12*$R525)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B526<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B526=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($S$19:S525),VLOOKUP($P526,$B$12:$L580,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate*$R526)),IF(payfreq=\"Semiannually\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/2*$R526)),IF(payfreq=\"Quarterly\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/4*$R526)),IF(payfreq=\"Monthly\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/12*$R526)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B527<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B527=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($S$19:S526),VLOOKUP($P527,$B$12:$L581,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate*$R527)),IF(payfreq=\"Semiannually\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/2*$R527)),IF(payfreq=\"Quarterly\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/4*$R527)),IF(payfreq=\"Monthly\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/12*$R527)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B528<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B528=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($S$19:S527),VLOOKUP($P528,$B$12:$L582,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate*$R528)),IF(payfreq=\"Semiannually\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/2*$R528)),IF(payfreq=\"Quarterly\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/4*$R528)),IF(payfreq=\"Monthly\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/12*$R528)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B529<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B529=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($S$19:S528),VLOOKUP($P529,$B$12:$L583,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate*$R529)),IF(payfreq=\"Semiannually\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/2*$R529)),IF(payfreq=\"Quarterly\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/4*$R529)),IF(payfreq=\"Monthly\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/12*$R529)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B530<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B530=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($S$19:S529),VLOOKUP($P530,$B$12:$L584,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate*$R530)),IF(payfreq=\"Semiannually\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/2*$R530)),IF(payfreq=\"Quarterly\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/4*$R530)),IF(payfreq=\"Monthly\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/12*$R530)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B531<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B531=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($S$19:S530),VLOOKUP($P531,$B$12:$L585,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate*$R531)),IF(payfreq=\"Semiannually\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/2*$R531)),IF(payfreq=\"Quarterly\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/4*$R531)),IF(payfreq=\"Monthly\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/12*$R531)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B532<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B532=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"IF(P532=\"\",\"\",IF(P532=term,\"Last Period\",IF(P532=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q531)+1,MONTH(Q531),DAY(Q531)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q531),MONTH(Q531)+6,DAY(Q531)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q531),MONTH(Q531)+3,DAY(Q531)),IF(payfreq=\"Monthly\",DATE(YEAR(Q531),MONTH(Q531)+1,DAY(Q531)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($S$19:S531),VLOOKUP($P532,$B$12:$L586,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate*$R532)),IF(payfreq=\"Semiannually\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/2*$R532)),IF(payfreq=\"Quarterly\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/4*$R532)),IF(payfreq=\"Monthly\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/12*$R532)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Q533 <> \"\",Q533, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B533<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B533=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P532<term,P532+1,IF(P532=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($S$19:S532),VLOOKUP($P533,$B$12:$L587,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate*$R533)),IF(payfreq=\"Semiannually\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/2*$R533)),IF(payfreq=\"Quarterly\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/4*$R533)),IF(payfreq=\"Monthly\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/12*$R533)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B534<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B534=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($S$19:S533),VLOOKUP($P534,$B$12:$L588,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate*$R534)),IF(payfreq=\"Semiannually\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/2*$R534)),IF(payfreq=\"Quarterly\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/4*$R534)),IF(payfreq=\"Monthly\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/12*$R534)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B535<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B535=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($S$19:S534),VLOOKUP($P535,$B$12:$L589,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate*$R535)),IF(payfreq=\"Semiannually\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/2*$R535)),IF(payfreq=\"Quarterly\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/4*$R535)),IF(payfreq=\"Monthly\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/12*$R535)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B536<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B536=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($S$19:S535),VLOOKUP($P536,$B$12:$L590,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate*$R536)),IF(payfreq=\"Semiannually\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/2*$R536)),IF(payfreq=\"Quarterly\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/4*$R536)),IF(payfreq=\"Monthly\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/12*$R536)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B537<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B537=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($S$19:S536),VLOOKUP($P537,$B$12:$L591,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate*$R537)),IF(payfreq=\"Semiannually\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/2*$R537)),IF(payfreq=\"Quarterly\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/4*$R537)),IF(payfreq=\"Monthly\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/12*$R537)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B538<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B538=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($S$19:S537),VLOOKUP($P538,$B$12:$L592,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate*$R538)),IF(payfreq=\"Semiannually\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/2*$R538)),IF(payfreq=\"Quarterly\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/4*$R538)),IF(payfreq=\"Monthly\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/12*$R538)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B539<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B539=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($S$19:S538),VLOOKUP($P539,$B$12:$L593,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate*$R539)),IF(payfreq=\"Semiannually\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/2*$R539)),IF(payfreq=\"Quarterly\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/4*$R539)),IF(payfreq=\"Monthly\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/12*$R539)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B540<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B540=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($S$19:S539),VLOOKUP($P540,$B$12:$L594,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate*$R540)),IF(payfreq=\"Semiannually\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/2*$R540)),IF(payfreq=\"Quarterly\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/4*$R540)),IF(payfreq=\"Monthly\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/12*$R540)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B541<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B541=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($S$19:S540),VLOOKUP($P541,$B$12:$L595,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate*$R541)),IF(payfreq=\"Semiannually\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/2*$R541)),IF(payfreq=\"Quarterly\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/4*$R541)),IF(payfreq=\"Monthly\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/12*$R541)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B542<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B542=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($S$19:S541),VLOOKUP($P542,$B$12:$L596,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate*$R542)),IF(payfreq=\"Semiannually\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/2*$R542)),IF(payfreq=\"Quarterly\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/4*$R542)),IF(payfreq=\"Monthly\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/12*$R542)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B543<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B543=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($S$19:S542),VLOOKUP($P543,$B$12:$L597,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate*$R543)),IF(payfreq=\"Semiannually\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/2*$R543)),IF(payfreq=\"Quarterly\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/4*$R543)),IF(payfreq=\"Monthly\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/12*$R543)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B544<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B544=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($S$19:S543),VLOOKUP($P544,$B$12:$L598,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate*$R544)),IF(payfreq=\"Semiannually\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/2*$R544)),IF(payfreq=\"Quarterly\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/4*$R544)),IF(payfreq=\"Monthly\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/12*$R544)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B545<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B545=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($S$19:S544),VLOOKUP($P545,$B$12:$L599,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate*$R545)),IF(payfreq=\"Semiannually\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/2*$R545)),IF(payfreq=\"Quarterly\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/4*$R545)),IF(payfreq=\"Monthly\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/12*$R545)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B546<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B546=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($S$19:S545),VLOOKUP($P546,$B$12:$L600,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate*$R546)),IF(payfreq=\"Semiannually\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/2*$R546)),IF(payfreq=\"Quarterly\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/4*$R546)),IF(payfreq=\"Monthly\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/12*$R546)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B547<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B547=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($S$19:S546),VLOOKUP($P547,$B$12:$L601,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate*$R547)),IF(payfreq=\"Semiannually\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/2*$R547)),IF(payfreq=\"Quarterly\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/4*$R547)),IF(payfreq=\"Monthly\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/12*$R547)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B548<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B548=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($S$19:S547),VLOOKUP($P548,$B$12:$L602,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate*$R548)),IF(payfreq=\"Semiannually\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/2*$R548)),IF(payfreq=\"Quarterly\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/4*$R548)),IF(payfreq=\"Monthly\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/12*$R548)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B549<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B549=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($S$19:S548),VLOOKUP($P549,$B$12:$L603,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate*$R549)),IF(payfreq=\"Semiannually\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/2*$R549)),IF(payfreq=\"Quarterly\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/4*$R549)),IF(payfreq=\"Monthly\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/12*$R549)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B550<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B550=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($S$19:S549),VLOOKUP($P550,$B$12:$L604,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate*$R550)),IF(payfreq=\"Semiannually\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/2*$R550)),IF(payfreq=\"Quarterly\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/4*$R550)),IF(payfreq=\"Monthly\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/12*$R550)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B551<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B551=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($S$19:S550),VLOOKUP($P551,$B$12:$L605,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate*$R551)),IF(payfreq=\"Semiannually\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/2*$R551)),IF(payfreq=\"Quarterly\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/4*$R551)),IF(payfreq=\"Monthly\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/12*$R551)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B552<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B552=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($S$19:S551),VLOOKUP($P552,$B$12:$L606,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate*$R552)),IF(payfreq=\"Semiannually\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/2*$R552)),IF(payfreq=\"Quarterly\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/4*$R552)),IF(payfreq=\"Monthly\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/12*$R552)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B553<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B553=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($S$19:S552),VLOOKUP($P553,$B$12:$L607,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate*$R553)),IF(payfreq=\"Semiannually\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/2*$R553)),IF(payfreq=\"Quarterly\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/4*$R553)),IF(payfreq=\"Monthly\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/12*$R553)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B554<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B554=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($S$19:S553),VLOOKUP($P554,$B$12:$L608,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate*$R554)),IF(payfreq=\"Semiannually\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/2*$R554)),IF(payfreq=\"Quarterly\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/4*$R554)),IF(payfreq=\"Monthly\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/12*$R554)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B555<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B555=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($S$19:S554),VLOOKUP($P555,$B$12:$L609,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate*$R555)),IF(payfreq=\"Semiannually\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/2*$R555)),IF(payfreq=\"Quarterly\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/4*$R555)),IF(payfreq=\"Monthly\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/12*$R555)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B556<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B556=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($S$19:S555),VLOOKUP($P556,$B$12:$L610,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate*$R556)),IF(payfreq=\"Semiannually\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/2*$R556)),IF(payfreq=\"Quarterly\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/4*$R556)),IF(payfreq=\"Monthly\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/12*$R556)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B557<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B557=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($S$19:S556),VLOOKUP($P557,$B$12:$L611,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate*$R557)),IF(payfreq=\"Semiannually\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/2*$R557)),IF(payfreq=\"Quarterly\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/4*$R557)),IF(payfreq=\"Monthly\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/12*$R557)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B558<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B558=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($S$19:S557),VLOOKUP($P558,$B$12:$L612,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate*$R558)),IF(payfreq=\"Semiannually\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/2*$R558)),IF(payfreq=\"Quarterly\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/4*$R558)),IF(payfreq=\"Monthly\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/12*$R558)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B559<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B559=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($S$19:S558),VLOOKUP($P559,$B$12:$L613,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate*$R559)),IF(payfreq=\"Semiannually\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/2*$R559)),IF(payfreq=\"Quarterly\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/4*$R559)),IF(payfreq=\"Monthly\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/12*$R559)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B560<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B560=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($S$19:S559),VLOOKUP($P560,$B$12:$L614,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate*$R560)),IF(payfreq=\"Semiannually\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/2*$R560)),IF(payfreq=\"Quarterly\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/4*$R560)),IF(payfreq=\"Monthly\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/12*$R560)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B561<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B561=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($S$19:S560),VLOOKUP($P561,$B$12:$L615,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate*$R561)),IF(payfreq=\"Semiannually\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/2*$R561)),IF(payfreq=\"Quarterly\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/4*$R561)),IF(payfreq=\"Monthly\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/12*$R561)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B562<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B562=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($S$19:S561),VLOOKUP($P562,$B$12:$L616,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate*$R562)),IF(payfreq=\"Semiannually\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/2*$R562)),IF(payfreq=\"Quarterly\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/4*$R562)),IF(payfreq=\"Monthly\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/12*$R562)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B563<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B563=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($S$19:S562),VLOOKUP($P563,$B$12:$L617,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate*$R563)),IF(payfreq=\"Semiannually\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/2*$R563)),IF(payfreq=\"Quarterly\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/4*$R563)),IF(payfreq=\"Monthly\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/12*$R563)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B564<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B564=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($S$19:S563),VLOOKUP($P564,$B$12:$L618,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate*$R564)),IF(payfreq=\"Semiannually\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/2*$R564)),IF(payfreq=\"Quarterly\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/4*$R564)),IF(payfreq=\"Monthly\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/12*$R564)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B565<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B565=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($S$19:S564),VLOOKUP($P565,$B$12:$L619,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate*$R565)),IF(payfreq=\"Semiannually\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/2*$R565)),IF(payfreq=\"Quarterly\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/4*$R565)),IF(payfreq=\"Monthly\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/12*$R565)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B566<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B566=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($S$19:S565),VLOOKUP($P566,$B$12:$L620,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate*$R566)),IF(payfreq=\"Semiannually\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/2*$R566)),IF(payfreq=\"Quarterly\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/4*$R566)),IF(payfreq=\"Monthly\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/12*$R566)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B567<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B567=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($S$19:S566),VLOOKUP($P567,$B$12:$L621,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate*$R567)),IF(payfreq=\"Semiannually\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/2*$R567)),IF(payfreq=\"Quarterly\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/4*$R567)),IF(payfreq=\"Monthly\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/12*$R567)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B568<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B568=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($S$19:S567),VLOOKUP($P568,$B$12:$L622,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate*$R568)),IF(payfreq=\"Semiannually\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/2*$R568)),IF(payfreq=\"Quarterly\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/4*$R568)),IF(payfreq=\"Monthly\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/12*$R568)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B569<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B569=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($S$19:S568),VLOOKUP($P569,$B$12:$L623,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate*$R569)),IF(payfreq=\"Semiannually\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/2*$R569)),IF(payfreq=\"Quarterly\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/4*$R569)),IF(payfreq=\"Monthly\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/12*$R569)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B570<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B570=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($S$19:S569),VLOOKUP($P570,$B$12:$L624,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate*$R570)),IF(payfreq=\"Semiannually\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/2*$R570)),IF(payfreq=\"Quarterly\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/4*$R570)),IF(payfreq=\"Monthly\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/12*$R570)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B571<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B571=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($S$19:S570),VLOOKUP($P571,$B$12:$L625,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate*$R571)),IF(payfreq=\"Semiannually\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/2*$R571)),IF(payfreq=\"Quarterly\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/4*$R571)),IF(payfreq=\"Monthly\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/12*$R571)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B572<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B572=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($S$19:S571),VLOOKUP($P572,$B$12:$L626,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate*$R572)),IF(payfreq=\"Semiannually\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/2*$R572)),IF(payfreq=\"Quarterly\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/4*$R572)),IF(payfreq=\"Monthly\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/12*$R572)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B573<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B573=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($S$19:S572),VLOOKUP($P573,$B$12:$L627,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate*$R573)),IF(payfreq=\"Semiannually\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/2*$R573)),IF(payfreq=\"Quarterly\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/4*$R573)),IF(payfreq=\"Monthly\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/12*$R573)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B574<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B574=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($S$19:S573),VLOOKUP($P574,$B$12:$L628,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate*$R574)),IF(payfreq=\"Semiannually\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/2*$R574)),IF(payfreq=\"Quarterly\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/4*$R574)),IF(payfreq=\"Monthly\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/12*$R574)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B575<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B575=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($S$19:S574),VLOOKUP($P575,$B$12:$L629,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate*$R575)),IF(payfreq=\"Semiannually\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/2*$R575)),IF(payfreq=\"Quarterly\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/4*$R575)),IF(payfreq=\"Monthly\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/12*$R575)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B576<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B576=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($S$19:S575),VLOOKUP($P576,$B$12:$L630,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate*$R576)),IF(payfreq=\"Semiannually\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/2*$R576)),IF(payfreq=\"Quarterly\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/4*$R576)),IF(payfreq=\"Monthly\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/12*$R576)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B577<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B577=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($S$19:S576),VLOOKUP($P577,$B$12:$L631,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate*$R577)),IF(payfreq=\"Semiannually\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/2*$R577)),IF(payfreq=\"Quarterly\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/4*$R577)),IF(payfreq=\"Monthly\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/12*$R577)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B578<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B578=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($S$19:S577),VLOOKUP($P578,$B$12:$L632,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate*$R578)),IF(payfreq=\"Semiannually\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/2*$R578)),IF(payfreq=\"Quarterly\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/4*$R578)),IF(payfreq=\"Monthly\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/12*$R578)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B579<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B579=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($S$19:S578),VLOOKUP($P579,$B$12:$L633,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate*$R579)),IF(payfreq=\"Semiannually\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/2*$R579)),IF(payfreq=\"Quarterly\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/4*$R579)),IF(payfreq=\"Monthly\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/12*$R579)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B580<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B580=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($S$19:S579),VLOOKUP($P580,$B$12:$L634,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate*$R580)),IF(payfreq=\"Semiannually\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/2*$R580)),IF(payfreq=\"Quarterly\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/4*$R580)),IF(payfreq=\"Monthly\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/12*$R580)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B581<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B581=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($S$19:S580),VLOOKUP($P581,$B$12:$L635,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate*$R581)),IF(payfreq=\"Semiannually\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/2*$R581)),IF(payfreq=\"Quarterly\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/4*$R581)),IF(payfreq=\"Monthly\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/12*$R581)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B582<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B582=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($S$19:S581),VLOOKUP($P582,$B$12:$L636,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate*$R582)),IF(payfreq=\"Semiannually\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/2*$R582)),IF(payfreq=\"Quarterly\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/4*$R582)),IF(payfreq=\"Monthly\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/12*$R582)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B583<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B583=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($S$19:S582),VLOOKUP($P583,$B$12:$L637,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate*$R583)),IF(payfreq=\"Semiannually\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/2*$R583)),IF(payfreq=\"Quarterly\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/4*$R583)),IF(payfreq=\"Monthly\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/12*$R583)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B584<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B584=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($S$19:S583),VLOOKUP($P584,$B$12:$L638,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate*$R584)),IF(payfreq=\"Semiannually\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/2*$R584)),IF(payfreq=\"Quarterly\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/4*$R584)),IF(payfreq=\"Monthly\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/12*$R584)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B585<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B585=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($S$19:S584),VLOOKUP($P585,$B$12:$L639,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate*$R585)),IF(payfreq=\"Semiannually\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/2*$R585)),IF(payfreq=\"Quarterly\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/4*$R585)),IF(payfreq=\"Monthly\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/12*$R585)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B586<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B586=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($S$19:S585),VLOOKUP($P586,$B$12:$L640,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate*$R586)),IF(payfreq=\"Semiannually\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/2*$R586)),IF(payfreq=\"Quarterly\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/4*$R586)),IF(payfreq=\"Monthly\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/12*$R586)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B587<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B587=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($S$19:S586),VLOOKUP($P587,$B$12:$L641,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate*$R587)),IF(payfreq=\"Semiannually\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/2*$R587)),IF(payfreq=\"Quarterly\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/4*$R587)),IF(payfreq=\"Monthly\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/12*$R587)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B588<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B588=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($S$19:S587),VLOOKUP($P588,$B$12:$L642,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate*$R588)),IF(payfreq=\"Semiannually\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/2*$R588)),IF(payfreq=\"Quarterly\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/4*$R588)),IF(payfreq=\"Monthly\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/12*$R588)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B589<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B589=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($S$19:S588),VLOOKUP($P589,$B$12:$L643,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate*$R589)),IF(payfreq=\"Semiannually\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/2*$R589)),IF(payfreq=\"Quarterly\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/4*$R589)),IF(payfreq=\"Monthly\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/12*$R589)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B590<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B590=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($S$19:S589),VLOOKUP($P590,$B$12:$L644,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate*$R590)),IF(payfreq=\"Semiannually\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/2*$R590)),IF(payfreq=\"Quarterly\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/4*$R590)),IF(payfreq=\"Monthly\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/12*$R590)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B591<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B591=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($S$19:S590),VLOOKUP($P591,$B$12:$L645,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate*$R591)),IF(payfreq=\"Semiannually\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/2*$R591)),IF(payfreq=\"Quarterly\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/4*$R591)),IF(payfreq=\"Monthly\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/12*$R591)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B592<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B592=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($S$19:S591),VLOOKUP($P592,$B$12:$L646,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate*$R592)),IF(payfreq=\"Semiannually\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/2*$R592)),IF(payfreq=\"Quarterly\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/4*$R592)),IF(payfreq=\"Monthly\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/12*$R592)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B593<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B593=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($S$19:S592),VLOOKUP($P593,$B$12:$L647,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate*$R593)),IF(payfreq=\"Semiannually\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/2*$R593)),IF(payfreq=\"Quarterly\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/4*$R593)),IF(payfreq=\"Monthly\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/12*$R593)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B594<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B594=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($S$19:S593),VLOOKUP($P594,$B$12:$L648,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate*$R594)),IF(payfreq=\"Semiannually\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/2*$R594)),IF(payfreq=\"Quarterly\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/4*$R594)),IF(payfreq=\"Monthly\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/12*$R594)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B595<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B595=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($S$19:S594),VLOOKUP($P595,$B$12:$L649,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate*$R595)),IF(payfreq=\"Semiannually\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/2*$R595)),IF(payfreq=\"Quarterly\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/4*$R595)),IF(payfreq=\"Monthly\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/12*$R595)),\"\"))))","v":{"$error":"#N/A"}}]
[null,null,{"$error":"#N/A"},{"$f":"+IF(AND(B596<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B596=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"IF(P596=\"\",\"\",IF(P596=term,\"Last Period\",IF(P596=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q595)+1,MONTH(Q595),DAY(Q595)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q595),MONTH(Q595)+6,DAY(Q595)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q595),MONTH(Q595)+3,DAY(Q595)),IF(payfreq=\"Monthly\",DATE(YEAR(Q595),MONTH(Q595)+1,DAY(Q595)))))))))","v":{"$error":"#N/A"}},null,{"$f":"IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($S$19:S595),VLOOKUP($P596,$B$12:$L650,11,FALSE)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Q597 <> \"\",Q597, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B597<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B597=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P596<term,P596+1,IF(P596=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($S$19:S596),VLOOKUP($P597,$B$12:$L651,11,FALSE)))","v":{"$error":"#N/A"}}]
[null,null,"",{"$f":"+IF(AND(B598<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B598=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($S$19:S597),VLOOKUP($P598,$B$12:$L652,11,FALSE)))","v":""}]
[null,null,"",{"$f":"+IF(AND(B599<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B599=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}}]
[null,null,"",{"$f":"+IF(AND(B600<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B600=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}}]
[null,null,"",{"$f":"+IF(AND(B601<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B601=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}}]
[null,null,"",{"$f":"+IF(AND(B602<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B602=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}}]
[null,null,"",{"$f":"+IF(AND(B603<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B603=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}}]
[null,null,"",{"$f":"+IF(AND(B604<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B604=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":{"$error":"#N/A"}}]
[null,null,""]

{"sheet":"Administrative Office ","index":4,"n_rows":605,"n_cols":22,"rows_kept":605,"cut":false,"hidden":false,"merged":[[12,17,14,21],[15,3,15,10],[16,1,17,1],[16,12,16,13],[16,15,17,15],[16,17,17,17],[16,18,17,18],[16,19,17,19],[16,21,17,21],[7,2,8,4],[8,9,8,11],[10,2,11,4],[11,9,11,11],[12,2,12,4],[12,9,12,11],[3,9,3,11],[3,15,3,17],[5,9,5,11],[5,16,5,18],[6,9,6,11],[6,15,6,19]]}
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Administrative Office "}]
[]
[null,null,"Lease Inputs (input information based on lease inventory tab)"]
[null,null,"Lease Commencement Date ",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,2,FALSE)","v":"2021-06-30"},null,null,"Inventory Lease tab - column B",null,null,null,null,null,"Scheule for a lessee or lessor arrangement?",null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,3,FALSE)","v":"Lessee"}]
[]
[null,null,"Lease Term",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,24,FALSE)","v":7},null,null,"Inventory Lease Term Column K",null,null,null,null,null,null,{"$f":"+B1","v":"Administrative Office "}]
[null,null,"Number of Payments ",null,null,null,{"$f":"IF($G$9=\"Monthly\",$G$6*12,IF($G$9=\"quarterly\",$G$6*4,IF($G$9=\"annually\",$G$6*1,IF($G$9=\"weekly\",$G$6*52,IF($G$9=\"semiannually\",$G$6*2,\" \")))))","v":7},null,null,"Inventory Lease Term ( * frequency)",null,null,null,null,null,{"$f":"+IF($S$4=\"lessee\",\"Finance Lease - Lease Liability Amortization Table\", \"Finance Lease - Leasor Receivable Amortization Table\")","v":"Finance Lease - Lease Liability Amortization Table"}]
[null,null,"What is the payment frequency? Annual / SemiAnnual / Quarterly / Monthly /Weekly"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,28,FALSE)","v":"Annually"},null,null,"Inventory Sheet - Column AB"]
[]
[null,null,"When are lease payments made? (B)eginning of the period in advance or (E)nd of the period in arrears"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,29,FALSE)","v":"End"},null,null,"Inventory Sheet - Column AC"]
[null,null,"Lease - Discount Rate",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,38,FALSE)","v":0.02},null,null,"Inventory Lease rate - column AL",null,null,null,null,null,null,null,"The below are automated calculations. Do not make any changes. Note the final lease liability figure may not equal zero due to rounding."]
[]
[]
[null,null,null,"Only populate period 0 if payments made at (B)eginning of period; only populate final period if payments made at (E)nd of period",null,null,null,null,null,null,null,null,null,null,null,null,null,"(a)","(b)","(c)","(b) - (c )","(a) + (c) - (b)"]
[null,"Payment #",null,null,null,null,null,null,null,null,null,null,"PV of Payments",null,null,"Payment #",null,{"$f":"+IF($S$4=\"lessee\",\"Lease Liability Opening Balance\", \"Lessor Receivable Opening Balance\")","v":"Lease Liability Opening Balance"},"Payments",{"$f":"+IF($S$4=\"lessee\",\"Interest Expense\", \"Interest Revenue\")","v":"Interest Expense"},null,{"$f":"+IF($S$4=\"lessee\",\"Lease Liability Closing Balance\", \"Lessor Receivable Closing Balance\")","v":"Lease Liability Closing Balance"}]
[null,null,"Payment Date","a. Fixed payments","b. Variable payments that depend on an index or a rate (such as the Consumer Price Index or a market interest rate)","c. Variable payments that are fixed in substance (See guidance to right)","d. Amounts that are reasonably certain of being required to be paid by THE LESSEE under residual value guarantees (RVGs)","e. The exercise price of a purchase option if it is reasonably certain that the LESSEE will exercise that option","f. Payments for penalties for terminating the lease reasonably certain ","g. Any lease incentives receivable from (by) the LESSOR ","h. Any other payments that are reasonably certain of being required based on an assessment of all relevant factors.","Total Payments","IF End of Period Pmts","IF Beginning of Period Pmts",null,null,"Date",null,null,null,"Principal"]
[null,0,{"$f":"+G4","v":"2021-06-30"},{"$f":"+IF(AND(B19<G7,pmt_timing=\"Beginning\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(D19:K19)","v":0},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate)^($B19),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/2)^($B19),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/4)^($B19),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/12)^($B19),\"\"))))","v":0},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate)^($B19),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/2)^($B19),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/4)^($B19),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/12)^($B19),\"\"))))","v":""},null,0,{"$f":"+C19","v":"2021-06-30"},{"$f":"IF(pmt_timing=\"End\",\"\",SUM('Administrative Office '!$N19:$N1206))","v":""},{"$f":"IF(P19=\"\",\"\",IF(P19=\"Total\",SUM($S$19:S19),VLOOKUP($P19,$B$12:$L73,11,FALSE)))","v":0},null,{"$f":"+S19-T19","v":0},{"$f":"IF(pmt_timing=\"End\",SUM(M19:M300),SUM(N19:N208)-U19)","v":122296.03764378812}]
[null,1,{"$f":"IF(Q20 <> \"\",Q20, \"\")","v":"2022-06-30"},{"$f":"+IF(AND(B20<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B20=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},0,0,0,0,0,0,0,{"$f":"SUM(D20:K20)","v":18896.2},18525.686274509804,"",null,1,{"$f":"IF(P20=\"\",\"\",IF(P20=term,\"Last Period\",IF(P20=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q19)+1,MONTH(Q19),DAY(Q19)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q19),MONTH(Q19)+6,DAY(Q19)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q19),MONTH(Q19)+3,DAY(Q19)),IF(payfreq=\"Monthly\",DATE(YEAR(Q19),MONTH(Q19)+1,DAY(Q19)))))))))","v":"2022-06-30"},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",V19)","v":122296.03764378812},{"$f":"IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($S$19:S19),VLOOKUP($P20,$B$12:$L74,11,FALSE)))","v":18896.2},{"$f":"IF(payfreq=\"Annually\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate*$R20)),IF(payfreq=\"Semiannually\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/2*$R20)),IF(payfreq=\"Quarterly\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/4*$R20)),IF(payfreq=\"Monthly\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/12*$R20)),\"\"))))","v":2445.9207528757624},{"$f":"+IF(S20=\"\",\"\",S20-T20)","v":16450.279247124239},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",R20+T20-S20)","v":105845.75839666389}]
[null,2,{"$f":"IF(Q21 <> \"\",Q21, \"\")","v":"2023-06-30"},{"$f":"+IF(AND(B21<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B21=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},0,0,0,0,0,0,0,18896.2,18162.437524029221,"",null,{"$f":"IF(P20<term,P20+1,IF(P20=term,\"Total\",\"\"))","v":2},"2023-06-30",105845.75839666389,{"$f":"IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($S$19:S20),VLOOKUP($P21,$B$12:$L75,11,FALSE)))","v":18896.2},{"$f":"IF(payfreq=\"Annually\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate*$R21)),IF(payfreq=\"Semiannually\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/2*$R21)),IF(payfreq=\"Quarterly\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/4*$R21)),IF(payfreq=\"Monthly\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/12*$R21)),\"\"))))","v":2116.9151679332781},16779.284832066722,{"$f":"IF(OR(P21=\"\",P21=\"Total\"),\"\",R21+T21-S21)","v":89066.473564597167}]
[null,3,"2024-06-30",{"$f":"+IF(AND(B22<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B22=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},0,0,0,0,0,null,0,18896.2,17806.311298067863,"",null,{"$f":"IF(P21<term,P21+1,IF(P21=term,\"Total\",\"\"))","v":3},"2024-06-30",89066.473564597167,{"$f":"IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($S$19:S21),VLOOKUP($P22,$B$12:$L76,11,FALSE)))","v":18896.2},{"$f":"IF(payfreq=\"Annually\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate*$R22)),IF(payfreq=\"Semiannually\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/2*$R22)),IF(payfreq=\"Quarterly\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/4*$R22)),IF(payfreq=\"Monthly\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/12*$R22)),\"\"))))","v":1781.3294712919433},17114.870528708059,71951.603035889115]
[null,4,"2025-06-30",{"$f":"+IF(AND(B23<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B23=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},0,0,0,0,0,0,0,18896.2,17457.167939282219,"",null,4,"2025-06-30",71951.603035889115,{"$f":"IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($S$19:S22),VLOOKUP($P23,$B$12:$L77,11,FALSE)))","v":18896.2},{"$f":"IF(payfreq=\"Annually\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate*$R23)),IF(payfreq=\"Semiannually\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/2*$R23)),IF(payfreq=\"Quarterly\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/4*$R23)),IF(payfreq=\"Monthly\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/12*$R23)),\"\"))))","v":1439.0320607177823},17457.167939282219,54494.435096606903]
[null,5,"2026-06-30",{"$f":"+IF(AND(B24<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B24=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},0,0,0,0,0,0,0,18896.2,17114.870528708056,"",null,5,"2026-06-30",54494.435096606903,{"$f":"IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($S$19:S23),VLOOKUP($P24,$B$12:$L78,11,FALSE)))","v":18896.2},{"$f":"IF(payfreq=\"Annually\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate*$R24)),IF(payfreq=\"Semiannually\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/2*$R24)),IF(payfreq=\"Quarterly\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/4*$R24)),IF(payfreq=\"Monthly\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/12*$R24)),\"\"))))","v":1089.888701932138},17806.311298067863,36688.123798539047]
[null,6,"2027-06-30",{"$f":"+IF(AND(B25<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B25=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},0,0,0,0,0,0,0,18896.2,16779.284832066722,"",null,6,"2027-06-30",36688.123798539047,{"$f":"IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($S$19:S24),VLOOKUP($P25,$B$12:$L79,11,FALSE)))","v":18896.2},{"$f":"IF(payfreq=\"Annually\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate*$R25)),IF(payfreq=\"Semiannually\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/2*$R25)),IF(payfreq=\"Quarterly\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/4*$R25)),IF(payfreq=\"Monthly\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/12*$R25)),\"\"))))","v":733.762475970781},18162.437524029221,18525.68627450983]
[null,7,"Last Period",{"$f":"+IF(AND(B26<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B26=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},0,0,0,0,0,0,0,18896.2,16450.279247124239,"",null,7,"Last Period",18525.68627450983,{"$f":"IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($S$19:S25),VLOOKUP($P26,$B$12:$L80,11,FALSE)))","v":18896.2},{"$f":"IF(payfreq=\"Annually\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate*$R26)),IF(payfreq=\"Semiannually\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/2*$R26)),IF(payfreq=\"Quarterly\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/4*$R26)),IF(payfreq=\"Monthly\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/12*$R26)),\"\"))))","v":370.51372549019658},18525.686274509804,2.5465851649641991E-11]
[null,8,"",{"$f":"+IF(AND(B27<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B27=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"Total","","",{"$f":"IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($S$19:S26),VLOOKUP($P27,$B$12:$L81,11,FALSE)))","v":132273.4},{"$f":"IF(payfreq=\"Annually\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate*$R27)),IF(payfreq=\"Semiannually\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/2*$R27)),IF(payfreq=\"Quarterly\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/4*$R27)),IF(payfreq=\"Monthly\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/12*$R27)),\"\"))))","v":9977.362356211881},122296.03764378812,""]
[null,9,"",{"$f":"+IF(AND(B28<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B28=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($S$19:S27),VLOOKUP($P28,$B$12:$L82,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate*$R28)),IF(payfreq=\"Semiannually\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/2*$R28)),IF(payfreq=\"Quarterly\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/4*$R28)),IF(payfreq=\"Monthly\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/12*$R28)),\"\"))))","v":""},"",""]
[null,10,"",{"$f":"+IF(AND(B29<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B29=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($S$19:S28),VLOOKUP($P29,$B$12:$L83,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate*$R29)),IF(payfreq=\"Semiannually\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/2*$R29)),IF(payfreq=\"Quarterly\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/4*$R29)),IF(payfreq=\"Monthly\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/12*$R29)),\"\"))))","v":""},"",""]
[null,11,"",{"$f":"+IF(AND(B30<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B30=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($S$19:S29),VLOOKUP($P30,$B$12:$L84,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate*$R30)),IF(payfreq=\"Semiannually\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/2*$R30)),IF(payfreq=\"Quarterly\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/4*$R30)),IF(payfreq=\"Monthly\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/12*$R30)),\"\"))))","v":""},"",""]
[null,12,"",{"$f":"+IF(AND(B31<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B31=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($S$19:S30),VLOOKUP($P31,$B$12:$L85,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate*$R31)),IF(payfreq=\"Semiannually\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/2*$R31)),IF(payfreq=\"Quarterly\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/4*$R31)),IF(payfreq=\"Monthly\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/12*$R31)),\"\"))))","v":""},"",""]
[null,13,"",{"$f":"+IF(AND(B32<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B32=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($S$19:S31),VLOOKUP($P32,$B$12:$L86,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate*$R32)),IF(payfreq=\"Semiannually\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/2*$R32)),IF(payfreq=\"Quarterly\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/4*$R32)),IF(payfreq=\"Monthly\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/12*$R32)),\"\"))))","v":""},"",""]
[null,14,"",{"$f":"+IF(AND(B33<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B33=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($S$19:S32),VLOOKUP($P33,$B$12:$L87,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate*$R33)),IF(payfreq=\"Semiannually\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/2*$R33)),IF(payfreq=\"Quarterly\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/4*$R33)),IF(payfreq=\"Monthly\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/12*$R33)),\"\"))))","v":""},"",""]
[null,15,"",{"$f":"+IF(AND(B34<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B34=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($S$19:S33),VLOOKUP($P34,$B$12:$L88,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate*$R34)),IF(payfreq=\"Semiannually\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/2*$R34)),IF(payfreq=\"Quarterly\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/4*$R34)),IF(payfreq=\"Monthly\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/12*$R34)),\"\"))))","v":""},"",""]
[null,16,"",{"$f":"+IF(AND(B35<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B35=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($S$19:S34),VLOOKUP($P35,$B$12:$L89,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate*$R35)),IF(payfreq=\"Semiannually\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/2*$R35)),IF(payfreq=\"Quarterly\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/4*$R35)),IF(payfreq=\"Monthly\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/12*$R35)),\"\"))))","v":""},"",""]
[null,17,"",{"$f":"+IF(AND(B36<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B36=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($S$19:S35),VLOOKUP($P36,$B$12:$L90,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate*$R36)),IF(payfreq=\"Semiannually\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/2*$R36)),IF(payfreq=\"Quarterly\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/4*$R36)),IF(payfreq=\"Monthly\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/12*$R36)),\"\"))))","v":""},"",""]
[null,18,"",{"$f":"+IF(AND(B37<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B37=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($S$19:S36),VLOOKUP($P37,$B$12:$L91,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate*$R37)),IF(payfreq=\"Semiannually\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/2*$R37)),IF(payfreq=\"Quarterly\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/4*$R37)),IF(payfreq=\"Monthly\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/12*$R37)),\"\"))))","v":""},"",""]
[null,19,"",{"$f":"+IF(AND(B38<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B38=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($S$19:S37),VLOOKUP($P38,$B$12:$L92,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate*$R38)),IF(payfreq=\"Semiannually\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/2*$R38)),IF(payfreq=\"Quarterly\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/4*$R38)),IF(payfreq=\"Monthly\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/12*$R38)),\"\"))))","v":""},"",""]
[null,20,"",{"$f":"+IF(AND(B39<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B39=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($S$19:S38),VLOOKUP($P39,$B$12:$L93,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate*$R39)),IF(payfreq=\"Semiannually\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/2*$R39)),IF(payfreq=\"Quarterly\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/4*$R39)),IF(payfreq=\"Monthly\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/12*$R39)),\"\"))))","v":""},"",""]
[null,21,"",{"$f":"+IF(AND(B40<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B40=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($S$19:S39),VLOOKUP($P40,$B$12:$L94,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate*$R40)),IF(payfreq=\"Semiannually\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/2*$R40)),IF(payfreq=\"Quarterly\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/4*$R40)),IF(payfreq=\"Monthly\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/12*$R40)),\"\"))))","v":""},"",""]
[null,22,"",{"$f":"+IF(AND(B41<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B41=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($S$19:S40),VLOOKUP($P41,$B$12:$L95,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate*$R41)),IF(payfreq=\"Semiannually\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/2*$R41)),IF(payfreq=\"Quarterly\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/4*$R41)),IF(payfreq=\"Monthly\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/12*$R41)),\"\"))))","v":""},"",""]
[null,23,"",{"$f":"+IF(AND(B42<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B42=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($S$19:S41),VLOOKUP($P42,$B$12:$L96,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate*$R42)),IF(payfreq=\"Semiannually\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/2*$R42)),IF(payfreq=\"Quarterly\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/4*$R42)),IF(payfreq=\"Monthly\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/12*$R42)),\"\"))))","v":""},"",""]
[null,24,"",{"$f":"+IF(AND(B43<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B43=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($S$19:S42),VLOOKUP($P43,$B$12:$L97,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate*$R43)),IF(payfreq=\"Semiannually\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/2*$R43)),IF(payfreq=\"Quarterly\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/4*$R43)),IF(payfreq=\"Monthly\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/12*$R43)),\"\"))))","v":""},"",""]
[null,25,"",{"$f":"+IF(AND(B44<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B44=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($S$19:S43),VLOOKUP($P44,$B$12:$L98,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate*$R44)),IF(payfreq=\"Semiannually\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/2*$R44)),IF(payfreq=\"Quarterly\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/4*$R44)),IF(payfreq=\"Monthly\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/12*$R44)),\"\"))))","v":""},"",""]
[null,26,"",{"$f":"+IF(AND(B45<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B45=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($S$19:S44),VLOOKUP($P45,$B$12:$L99,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate*$R45)),IF(payfreq=\"Semiannually\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/2*$R45)),IF(payfreq=\"Quarterly\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/4*$R45)),IF(payfreq=\"Monthly\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/12*$R45)),\"\"))))","v":""},"",""]
[null,27,"",{"$f":"+IF(AND(B46<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B46=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($S$19:S45),VLOOKUP($P46,$B$12:$L100,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate*$R46)),IF(payfreq=\"Semiannually\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/2*$R46)),IF(payfreq=\"Quarterly\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/4*$R46)),IF(payfreq=\"Monthly\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/12*$R46)),\"\"))))","v":""},"",""]
[null,28,"",{"$f":"+IF(AND(B47<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B47=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($S$19:S46),VLOOKUP($P47,$B$12:$L101,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate*$R47)),IF(payfreq=\"Semiannually\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/2*$R47)),IF(payfreq=\"Quarterly\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/4*$R47)),IF(payfreq=\"Monthly\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/12*$R47)),\"\"))))","v":""},"",""]
[null,29,"",{"$f":"+IF(AND(B48<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B48=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($S$19:S47),VLOOKUP($P48,$B$12:$L102,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate*$R48)),IF(payfreq=\"Semiannually\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/2*$R48)),IF(payfreq=\"Quarterly\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/4*$R48)),IF(payfreq=\"Monthly\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/12*$R48)),\"\"))))","v":""},"",""]
[null,30,"",{"$f":"+IF(AND(B49<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B49=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($S$19:S48),VLOOKUP($P49,$B$12:$L103,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate*$R49)),IF(payfreq=\"Semiannually\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/2*$R49)),IF(payfreq=\"Quarterly\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/4*$R49)),IF(payfreq=\"Monthly\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/12*$R49)),\"\"))))","v":""},"",""]
[null,31,"",{"$f":"+IF(AND(B50<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B50=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($S$19:S49),VLOOKUP($P50,$B$12:$L104,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate*$R50)),IF(payfreq=\"Semiannually\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/2*$R50)),IF(payfreq=\"Quarterly\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/4*$R50)),IF(payfreq=\"Monthly\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/12*$R50)),\"\"))))","v":""},"",""]
[null,32,"",{"$f":"+IF(AND(B51<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B51=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($S$19:S50),VLOOKUP($P51,$B$12:$L105,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate*$R51)),IF(payfreq=\"Semiannually\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/2*$R51)),IF(payfreq=\"Quarterly\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/4*$R51)),IF(payfreq=\"Monthly\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/12*$R51)),\"\"))))","v":""},"",""]
[null,33,"",{"$f":"+IF(AND(B52<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B52=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($S$19:S51),VLOOKUP($P52,$B$12:$L106,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate*$R52)),IF(payfreq=\"Semiannually\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/2*$R52)),IF(payfreq=\"Quarterly\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/4*$R52)),IF(payfreq=\"Monthly\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/12*$R52)),\"\"))))","v":""},"",""]
[null,34,"",{"$f":"+IF(AND(B53<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B53=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($S$19:S52),VLOOKUP($P53,$B$12:$L107,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate*$R53)),IF(payfreq=\"Semiannually\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/2*$R53)),IF(payfreq=\"Quarterly\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/4*$R53)),IF(payfreq=\"Monthly\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/12*$R53)),\"\"))))","v":""},"",""]
[null,35,"",{"$f":"+IF(AND(B54<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B54=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($S$19:S53),VLOOKUP($P54,$B$12:$L108,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate*$R54)),IF(payfreq=\"Semiannually\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/2*$R54)),IF(payfreq=\"Quarterly\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/4*$R54)),IF(payfreq=\"Monthly\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/12*$R54)),\"\"))))","v":""},"",""]
[null,36,"",{"$f":"+IF(AND(B55<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B55=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($S$19:S54),VLOOKUP($P55,$B$12:$L109,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate*$R55)),IF(payfreq=\"Semiannually\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/2*$R55)),IF(payfreq=\"Quarterly\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/4*$R55)),IF(payfreq=\"Monthly\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/12*$R55)),\"\"))))","v":""},"",""]
[null,37,"",{"$f":"+IF(AND(B56<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B56=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($S$19:S55),VLOOKUP($P56,$B$12:$L110,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate*$R56)),IF(payfreq=\"Semiannually\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/2*$R56)),IF(payfreq=\"Quarterly\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/4*$R56)),IF(payfreq=\"Monthly\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/12*$R56)),\"\"))))","v":""},"",""]
[null,38,"",{"$f":"+IF(AND(B57<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B57=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($S$19:S56),VLOOKUP($P57,$B$12:$L111,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate*$R57)),IF(payfreq=\"Semiannually\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/2*$R57)),IF(payfreq=\"Quarterly\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/4*$R57)),IF(payfreq=\"Monthly\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/12*$R57)),\"\"))))","v":""},"",""]
[null,39,"",{"$f":"+IF(AND(B58<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B58=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($S$19:S57),VLOOKUP($P58,$B$12:$L112,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate*$R58)),IF(payfreq=\"Semiannually\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/2*$R58)),IF(payfreq=\"Quarterly\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/4*$R58)),IF(payfreq=\"Monthly\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/12*$R58)),\"\"))))","v":""},"",""]
[null,40,"",{"$f":"+IF(AND(B59<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B59=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($S$19:S58),VLOOKUP($P59,$B$12:$L113,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate*$R59)),IF(payfreq=\"Semiannually\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/2*$R59)),IF(payfreq=\"Quarterly\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/4*$R59)),IF(payfreq=\"Monthly\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/12*$R59)),\"\"))))","v":""},"",""]
[null,41,"",{"$f":"+IF(AND(B60<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B60=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($S$19:S59),VLOOKUP($P60,$B$12:$L114,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate*$R60)),IF(payfreq=\"Semiannually\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/2*$R60)),IF(payfreq=\"Quarterly\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/4*$R60)),IF(payfreq=\"Monthly\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/12*$R60)),\"\"))))","v":""},"",""]
[null,42,"",{"$f":"+IF(AND(B61<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B61=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($S$19:S60),VLOOKUP($P61,$B$12:$L115,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate*$R61)),IF(payfreq=\"Semiannually\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/2*$R61)),IF(payfreq=\"Quarterly\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/4*$R61)),IF(payfreq=\"Monthly\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/12*$R61)),\"\"))))","v":""},"",""]
[null,43,"",{"$f":"+IF(AND(B62<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B62=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($S$19:S61),VLOOKUP($P62,$B$12:$L116,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate*$R62)),IF(payfreq=\"Semiannually\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/2*$R62)),IF(payfreq=\"Quarterly\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/4*$R62)),IF(payfreq=\"Monthly\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/12*$R62)),\"\"))))","v":""},"",""]
[null,44,"",{"$f":"+IF(AND(B63<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B63=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($S$19:S62),VLOOKUP($P63,$B$12:$L117,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate*$R63)),IF(payfreq=\"Semiannually\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/2*$R63)),IF(payfreq=\"Quarterly\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/4*$R63)),IF(payfreq=\"Monthly\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/12*$R63)),\"\"))))","v":""},"",""]
[null,45,"",{"$f":"+IF(AND(B64<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B64=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($S$19:S63),VLOOKUP($P64,$B$12:$L118,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate*$R64)),IF(payfreq=\"Semiannually\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/2*$R64)),IF(payfreq=\"Quarterly\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/4*$R64)),IF(payfreq=\"Monthly\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/12*$R64)),\"\"))))","v":""},"",""]
[null,46,"",{"$f":"+IF(AND(B65<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B65=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($S$19:S64),VLOOKUP($P65,$B$12:$L119,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate*$R65)),IF(payfreq=\"Semiannually\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/2*$R65)),IF(payfreq=\"Quarterly\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/4*$R65)),IF(payfreq=\"Monthly\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/12*$R65)),\"\"))))","v":""},"",""]
[null,47,"",{"$f":"+IF(AND(B66<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B66=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($S$19:S65),VLOOKUP($P66,$B$12:$L120,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate*$R66)),IF(payfreq=\"Semiannually\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/2*$R66)),IF(payfreq=\"Quarterly\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/4*$R66)),IF(payfreq=\"Monthly\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/12*$R66)),\"\"))))","v":""},"",""]
[null,48,"",{"$f":"+IF(AND(B67<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B67=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($S$19:S66),VLOOKUP($P67,$B$12:$L121,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate*$R67)),IF(payfreq=\"Semiannually\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/2*$R67)),IF(payfreq=\"Quarterly\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/4*$R67)),IF(payfreq=\"Monthly\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/12*$R67)),\"\"))))","v":""},"",""]
[null,49,"",{"$f":"+IF(AND(B68<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B68=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($S$19:S67),VLOOKUP($P68,$B$12:$L122,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate*$R68)),IF(payfreq=\"Semiannually\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/2*$R68)),IF(payfreq=\"Quarterly\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/4*$R68)),IF(payfreq=\"Monthly\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/12*$R68)),\"\"))))","v":""},"",""]
[null,50,"",{"$f":"+IF(AND(B69<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B69=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($S$19:S68),VLOOKUP($P69,$B$12:$L123,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate*$R69)),IF(payfreq=\"Semiannually\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/2*$R69)),IF(payfreq=\"Quarterly\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/4*$R69)),IF(payfreq=\"Monthly\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/12*$R69)),\"\"))))","v":""},"",""]
[null,51,"",{"$f":"+IF(AND(B70<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B70=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($S$19:S69),VLOOKUP($P70,$B$12:$L124,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate*$R70)),IF(payfreq=\"Semiannually\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/2*$R70)),IF(payfreq=\"Quarterly\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/4*$R70)),IF(payfreq=\"Monthly\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/12*$R70)),\"\"))))","v":""},"",""]
[null,52,"",{"$f":"+IF(AND(B71<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B71=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($S$19:S70),VLOOKUP($P71,$B$12:$L125,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate*$R71)),IF(payfreq=\"Semiannually\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/2*$R71)),IF(payfreq=\"Quarterly\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/4*$R71)),IF(payfreq=\"Monthly\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/12*$R71)),\"\"))))","v":""},"",""]
[null,53,"",{"$f":"+IF(AND(B72<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B72=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($S$19:S71),VLOOKUP($P72,$B$12:$L126,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate*$R72)),IF(payfreq=\"Semiannually\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/2*$R72)),IF(payfreq=\"Quarterly\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/4*$R72)),IF(payfreq=\"Monthly\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/12*$R72)),\"\"))))","v":""},"",""]
[null,54,"",{"$f":"+IF(AND(B73<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B73=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($S$19:S72),VLOOKUP($P73,$B$12:$L127,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate*$R73)),IF(payfreq=\"Semiannually\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/2*$R73)),IF(payfreq=\"Quarterly\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/4*$R73)),IF(payfreq=\"Monthly\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/12*$R73)),\"\"))))","v":""},"",""]
[null,55,"",{"$f":"+IF(AND(B74<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B74=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($S$19:S73),VLOOKUP($P74,$B$12:$L128,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate*$R74)),IF(payfreq=\"Semiannually\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/2*$R74)),IF(payfreq=\"Quarterly\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/4*$R74)),IF(payfreq=\"Monthly\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/12*$R74)),\"\"))))","v":""},"",""]
[null,56,"",{"$f":"+IF(AND(B75<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B75=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($S$19:S74),VLOOKUP($P75,$B$12:$L129,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate*$R75)),IF(payfreq=\"Semiannually\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/2*$R75)),IF(payfreq=\"Quarterly\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/4*$R75)),IF(payfreq=\"Monthly\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/12*$R75)),\"\"))))","v":""},"",""]
[null,57,"",{"$f":"+IF(AND(B76<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B76=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($S$19:S75),VLOOKUP($P76,$B$12:$L130,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate*$R76)),IF(payfreq=\"Semiannually\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/2*$R76)),IF(payfreq=\"Quarterly\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/4*$R76)),IF(payfreq=\"Monthly\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/12*$R76)),\"\"))))","v":""},"",""]
[null,58,"",{"$f":"+IF(AND(B77<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B77=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($S$19:S76),VLOOKUP($P77,$B$12:$L131,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate*$R77)),IF(payfreq=\"Semiannually\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/2*$R77)),IF(payfreq=\"Quarterly\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/4*$R77)),IF(payfreq=\"Monthly\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/12*$R77)),\"\"))))","v":""},"",""]
[null,59,"",{"$f":"+IF(AND(B78<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B78=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($S$19:S77),VLOOKUP($P78,$B$12:$L132,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate*$R78)),IF(payfreq=\"Semiannually\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/2*$R78)),IF(payfreq=\"Quarterly\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/4*$R78)),IF(payfreq=\"Monthly\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/12*$R78)),\"\"))))","v":""},"",""]
[null,60,"",{"$f":"+IF(AND(B79<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B79=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($S$19:S78),VLOOKUP($P79,$B$12:$L133,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate*$R79)),IF(payfreq=\"Semiannually\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/2*$R79)),IF(payfreq=\"Quarterly\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/4*$R79)),IF(payfreq=\"Monthly\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/12*$R79)),\"\"))))","v":""},"",""]
[null,61,"",{"$f":"+IF(AND(B80<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B80=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($S$19:S79),VLOOKUP($P80,$B$12:$L134,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate*$R80)),IF(payfreq=\"Semiannually\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/2*$R80)),IF(payfreq=\"Quarterly\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/4*$R80)),IF(payfreq=\"Monthly\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/12*$R80)),\"\"))))","v":""},"",""]
[null,62,"",{"$f":"+IF(AND(B81<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B81=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($S$19:S80),VLOOKUP($P81,$B$12:$L135,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate*$R81)),IF(payfreq=\"Semiannually\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/2*$R81)),IF(payfreq=\"Quarterly\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/4*$R81)),IF(payfreq=\"Monthly\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/12*$R81)),\"\"))))","v":""},"",""]
[null,63,"",{"$f":"+IF(AND(B82<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B82=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($S$19:S81),VLOOKUP($P82,$B$12:$L136,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate*$R82)),IF(payfreq=\"Semiannually\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/2*$R82)),IF(payfreq=\"Quarterly\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/4*$R82)),IF(payfreq=\"Monthly\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/12*$R82)),\"\"))))","v":""},"",""]
[null,64,"",{"$f":"+IF(AND(B83<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B83=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate)^($B83),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/2)^($B83),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/4)^($B83),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/12)^($B83),\"\"))))","v":""},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate)^($B83),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/2)^($B83),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/4)^($B83),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/12)^($B83),\"\"))))","v":""},null,"","","",{"$f":"IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($S$19:S82),VLOOKUP($P83,$B$12:$L137,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate*$R83)),IF(payfreq=\"Semiannually\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/2*$R83)),IF(payfreq=\"Quarterly\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/4*$R83)),IF(payfreq=\"Monthly\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/12*$R83)),\"\"))))","v":""},"",""]
[null,65,"",{"$f":"+IF(AND(B84<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B84=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(D84:K84)","v":0},"","",null,"",{"$f":"IF(P84=\"\",\"\",IF(P84=term,\"Last Period\",IF(P84=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q83)+1,MONTH(Q83),DAY(Q83)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q83),MONTH(Q83)+6,DAY(Q83)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q83),MONTH(Q83)+3,DAY(Q83)),IF(payfreq=\"Monthly\",DATE(YEAR(Q83),MONTH(Q83)+1,DAY(Q83)))))))))","v":""},{"$f":"IF(OR(P84=\"\",P84=\"Total\"),\"\",V83)","v":""},{"$f":"IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($S$19:S83),VLOOKUP($P84,$B$12:$L138,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate*$R84)),IF(payfreq=\"Semiannually\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/2*$R84)),IF(payfreq=\"Quarterly\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/4*$R84)),IF(payfreq=\"Monthly\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/12*$R84)),\"\"))))","v":""},{"$f":"+IF(S84=\"\",\"\",S84-T84)","v":""},""]
[null,66,{"$f":"IF(Q85 <> \"\",Q85, \"\")","v":""},{"$f":"+IF(AND(B85<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B85=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,{"$f":"IF(P84<term,P84+1,IF(P84=term,\"Total\",\"\"))","v":""},"","",{"$f":"IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($S$19:S84),VLOOKUP($P85,$B$12:$L139,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate*$R85)),IF(payfreq=\"Semiannually\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/2*$R85)),IF(payfreq=\"Quarterly\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/4*$R85)),IF(payfreq=\"Monthly\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/12*$R85)),\"\"))))","v":""},"",{"$f":"IF(OR(P85=\"\",P85=\"Total\"),\"\",R85+T85-S85)","v":""}]
[null,67,"",{"$f":"+IF(AND(B86<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B86=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($S$19:S85),VLOOKUP($P86,$B$12:$L140,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate*$R86)),IF(payfreq=\"Semiannually\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/2*$R86)),IF(payfreq=\"Quarterly\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/4*$R86)),IF(payfreq=\"Monthly\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/12*$R86)),\"\"))))","v":""},"",""]
[null,68,"",{"$f":"+IF(AND(B87<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B87=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($S$19:S86),VLOOKUP($P87,$B$12:$L141,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate*$R87)),IF(payfreq=\"Semiannually\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/2*$R87)),IF(payfreq=\"Quarterly\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/4*$R87)),IF(payfreq=\"Monthly\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/12*$R87)),\"\"))))","v":""},"",""]
[null,69,"",{"$f":"+IF(AND(B88<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B88=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($S$19:S87),VLOOKUP($P88,$B$12:$L142,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate*$R88)),IF(payfreq=\"Semiannually\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/2*$R88)),IF(payfreq=\"Quarterly\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/4*$R88)),IF(payfreq=\"Monthly\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/12*$R88)),\"\"))))","v":""},"",""]
[null,70,"",{"$f":"+IF(AND(B89<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B89=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($S$19:S88),VLOOKUP($P89,$B$12:$L143,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate*$R89)),IF(payfreq=\"Semiannually\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/2*$R89)),IF(payfreq=\"Quarterly\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/4*$R89)),IF(payfreq=\"Monthly\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/12*$R89)),\"\"))))","v":""},"",""]
[null,71,"",{"$f":"+IF(AND(B90<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B90=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($S$19:S89),VLOOKUP($P90,$B$12:$L144,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate*$R90)),IF(payfreq=\"Semiannually\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/2*$R90)),IF(payfreq=\"Quarterly\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/4*$R90)),IF(payfreq=\"Monthly\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/12*$R90)),\"\"))))","v":""},"",""]
[null,72,"",{"$f":"+IF(AND(B91<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B91=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($S$19:S90),VLOOKUP($P91,$B$12:$L145,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate*$R91)),IF(payfreq=\"Semiannually\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/2*$R91)),IF(payfreq=\"Quarterly\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/4*$R91)),IF(payfreq=\"Monthly\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/12*$R91)),\"\"))))","v":""},"",""]
[null,73,"",{"$f":"+IF(AND(B92<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B92=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($S$19:S91),VLOOKUP($P92,$B$12:$L146,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate*$R92)),IF(payfreq=\"Semiannually\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/2*$R92)),IF(payfreq=\"Quarterly\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/4*$R92)),IF(payfreq=\"Monthly\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/12*$R92)),\"\"))))","v":""},"",""]
[null,74,"",{"$f":"+IF(AND(B93<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B93=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($S$19:S92),VLOOKUP($P93,$B$12:$L147,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate*$R93)),IF(payfreq=\"Semiannually\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/2*$R93)),IF(payfreq=\"Quarterly\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/4*$R93)),IF(payfreq=\"Monthly\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/12*$R93)),\"\"))))","v":""},"",""]
[null,75,"",{"$f":"+IF(AND(B94<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B94=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($S$19:S93),VLOOKUP($P94,$B$12:$L148,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate*$R94)),IF(payfreq=\"Semiannually\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/2*$R94)),IF(payfreq=\"Quarterly\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/4*$R94)),IF(payfreq=\"Monthly\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/12*$R94)),\"\"))))","v":""},"",""]
[null,76,"",{"$f":"+IF(AND(B95<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B95=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($S$19:S94),VLOOKUP($P95,$B$12:$L149,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate*$R95)),IF(payfreq=\"Semiannually\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/2*$R95)),IF(payfreq=\"Quarterly\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/4*$R95)),IF(payfreq=\"Monthly\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/12*$R95)),\"\"))))","v":""},"",""]
[null,77,"",{"$f":"+IF(AND(B96<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B96=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($S$19:S95),VLOOKUP($P96,$B$12:$L150,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate*$R96)),IF(payfreq=\"Semiannually\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/2*$R96)),IF(payfreq=\"Quarterly\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/4*$R96)),IF(payfreq=\"Monthly\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/12*$R96)),\"\"))))","v":""},"",""]
[null,78,"",{"$f":"+IF(AND(B97<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B97=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($S$19:S96),VLOOKUP($P97,$B$12:$L151,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate*$R97)),IF(payfreq=\"Semiannually\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/2*$R97)),IF(payfreq=\"Quarterly\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/4*$R97)),IF(payfreq=\"Monthly\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/12*$R97)),\"\"))))","v":""},"",""]
[null,79,"",{"$f":"+IF(AND(B98<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B98=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($S$19:S97),VLOOKUP($P98,$B$12:$L152,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate*$R98)),IF(payfreq=\"Semiannually\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/2*$R98)),IF(payfreq=\"Quarterly\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/4*$R98)),IF(payfreq=\"Monthly\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/12*$R98)),\"\"))))","v":""},"",""]
[null,80,"",{"$f":"+IF(AND(B99<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B99=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($S$19:S98),VLOOKUP($P99,$B$12:$L153,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate*$R99)),IF(payfreq=\"Semiannually\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/2*$R99)),IF(payfreq=\"Quarterly\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/4*$R99)),IF(payfreq=\"Monthly\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/12*$R99)),\"\"))))","v":""},"",""]
[null,81,"",{"$f":"+IF(AND(B100<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B100=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($S$19:S99),VLOOKUP($P100,$B$12:$L154,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate*$R100)),IF(payfreq=\"Semiannually\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/2*$R100)),IF(payfreq=\"Quarterly\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/4*$R100)),IF(payfreq=\"Monthly\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/12*$R100)),\"\"))))","v":""},"",""]
[null,82,"",{"$f":"+IF(AND(B101<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B101=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($S$19:S100),VLOOKUP($P101,$B$12:$L155,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate*$R101)),IF(payfreq=\"Semiannually\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/2*$R101)),IF(payfreq=\"Quarterly\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/4*$R101)),IF(payfreq=\"Monthly\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/12*$R101)),\"\"))))","v":""},"",""]
[null,83,"",{"$f":"+IF(AND(B102<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B102=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($S$19:S101),VLOOKUP($P102,$B$12:$L156,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate*$R102)),IF(payfreq=\"Semiannually\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/2*$R102)),IF(payfreq=\"Quarterly\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/4*$R102)),IF(payfreq=\"Monthly\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/12*$R102)),\"\"))))","v":""},"",""]
[null,84,"",{"$f":"+IF(AND(B103<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B103=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($S$19:S102),VLOOKUP($P103,$B$12:$L157,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate*$R103)),IF(payfreq=\"Semiannually\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/2*$R103)),IF(payfreq=\"Quarterly\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/4*$R103)),IF(payfreq=\"Monthly\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/12*$R103)),\"\"))))","v":""},"",""]
[null,85,"",{"$f":"+IF(AND(B104<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B104=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($S$19:S103),VLOOKUP($P104,$B$12:$L158,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate*$R104)),IF(payfreq=\"Semiannually\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/2*$R104)),IF(payfreq=\"Quarterly\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/4*$R104)),IF(payfreq=\"Monthly\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/12*$R104)),\"\"))))","v":""},"",""]
[null,86,"",{"$f":"+IF(AND(B105<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B105=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($S$19:S104),VLOOKUP($P105,$B$12:$L159,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate*$R105)),IF(payfreq=\"Semiannually\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/2*$R105)),IF(payfreq=\"Quarterly\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/4*$R105)),IF(payfreq=\"Monthly\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/12*$R105)),\"\"))))","v":""},"",""]
[null,87,"",{"$f":"+IF(AND(B106<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B106=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($S$19:S105),VLOOKUP($P106,$B$12:$L160,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate*$R106)),IF(payfreq=\"Semiannually\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/2*$R106)),IF(payfreq=\"Quarterly\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/4*$R106)),IF(payfreq=\"Monthly\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/12*$R106)),\"\"))))","v":""},"",""]
[null,88,"",{"$f":"+IF(AND(B107<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B107=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($S$19:S106),VLOOKUP($P107,$B$12:$L161,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate*$R107)),IF(payfreq=\"Semiannually\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/2*$R107)),IF(payfreq=\"Quarterly\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/4*$R107)),IF(payfreq=\"Monthly\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/12*$R107)),\"\"))))","v":""},"",""]
[null,89,"",{"$f":"+IF(AND(B108<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B108=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($S$19:S107),VLOOKUP($P108,$B$12:$L162,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate*$R108)),IF(payfreq=\"Semiannually\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/2*$R108)),IF(payfreq=\"Quarterly\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/4*$R108)),IF(payfreq=\"Monthly\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/12*$R108)),\"\"))))","v":""},"",""]
[null,90,"",{"$f":"+IF(AND(B109<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B109=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($S$19:S108),VLOOKUP($P109,$B$12:$L163,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate*$R109)),IF(payfreq=\"Semiannually\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/2*$R109)),IF(payfreq=\"Quarterly\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/4*$R109)),IF(payfreq=\"Monthly\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/12*$R109)),\"\"))))","v":""},"",""]
[null,91,"",{"$f":"+IF(AND(B110<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B110=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($S$19:S109),VLOOKUP($P110,$B$12:$L164,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate*$R110)),IF(payfreq=\"Semiannually\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/2*$R110)),IF(payfreq=\"Quarterly\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/4*$R110)),IF(payfreq=\"Monthly\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/12*$R110)),\"\"))))","v":""},"",""]
[null,92,"",{"$f":"+IF(AND(B111<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B111=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($S$19:S110),VLOOKUP($P111,$B$12:$L165,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate*$R111)),IF(payfreq=\"Semiannually\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/2*$R111)),IF(payfreq=\"Quarterly\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/4*$R111)),IF(payfreq=\"Monthly\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/12*$R111)),\"\"))))","v":""},"",""]
[null,93,"",{"$f":"+IF(AND(B112<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B112=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($S$19:S111),VLOOKUP($P112,$B$12:$L166,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate*$R112)),IF(payfreq=\"Semiannually\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/2*$R112)),IF(payfreq=\"Quarterly\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/4*$R112)),IF(payfreq=\"Monthly\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/12*$R112)),\"\"))))","v":""},"",""]
[null,94,"",{"$f":"+IF(AND(B113<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B113=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($S$19:S112),VLOOKUP($P113,$B$12:$L167,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate*$R113)),IF(payfreq=\"Semiannually\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/2*$R113)),IF(payfreq=\"Quarterly\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/4*$R113)),IF(payfreq=\"Monthly\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/12*$R113)),\"\"))))","v":""},"",""]
[null,95,"",{"$f":"+IF(AND(B114<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B114=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($S$19:S113),VLOOKUP($P114,$B$12:$L168,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate*$R114)),IF(payfreq=\"Semiannually\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/2*$R114)),IF(payfreq=\"Quarterly\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/4*$R114)),IF(payfreq=\"Monthly\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/12*$R114)),\"\"))))","v":""},"",""]
[null,96,"",{"$f":"+IF(AND(B115<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B115=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($S$19:S114),VLOOKUP($P115,$B$12:$L169,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate*$R115)),IF(payfreq=\"Semiannually\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/2*$R115)),IF(payfreq=\"Quarterly\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/4*$R115)),IF(payfreq=\"Monthly\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/12*$R115)),\"\"))))","v":""},"",""]
[null,97,"",{"$f":"+IF(AND(B116<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B116=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($S$19:S115),VLOOKUP($P116,$B$12:$L170,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate*$R116)),IF(payfreq=\"Semiannually\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/2*$R116)),IF(payfreq=\"Quarterly\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/4*$R116)),IF(payfreq=\"Monthly\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/12*$R116)),\"\"))))","v":""},"",""]
[null,98,"",{"$f":"+IF(AND(B117<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B117=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($S$19:S116),VLOOKUP($P117,$B$12:$L171,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate*$R117)),IF(payfreq=\"Semiannually\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/2*$R117)),IF(payfreq=\"Quarterly\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/4*$R117)),IF(payfreq=\"Monthly\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/12*$R117)),\"\"))))","v":""},"",""]
[null,99,"",{"$f":"+IF(AND(B118<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B118=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($S$19:S117),VLOOKUP($P118,$B$12:$L172,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate*$R118)),IF(payfreq=\"Semiannually\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/2*$R118)),IF(payfreq=\"Quarterly\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/4*$R118)),IF(payfreq=\"Monthly\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/12*$R118)),\"\"))))","v":""},"",""]
[null,100,"",{"$f":"+IF(AND(B119<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B119=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($S$19:S118),VLOOKUP($P119,$B$12:$L173,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate*$R119)),IF(payfreq=\"Semiannually\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/2*$R119)),IF(payfreq=\"Quarterly\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/4*$R119)),IF(payfreq=\"Monthly\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/12*$R119)),\"\"))))","v":""},"",""]
[null,101,"",{"$f":"+IF(AND(B120<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B120=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($S$19:S119),VLOOKUP($P120,$B$12:$L174,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate*$R120)),IF(payfreq=\"Semiannually\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/2*$R120)),IF(payfreq=\"Quarterly\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/4*$R120)),IF(payfreq=\"Monthly\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/12*$R120)),\"\"))))","v":""},"",""]
[null,102,"",{"$f":"+IF(AND(B121<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B121=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($S$19:S120),VLOOKUP($P121,$B$12:$L175,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate*$R121)),IF(payfreq=\"Semiannually\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/2*$R121)),IF(payfreq=\"Quarterly\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/4*$R121)),IF(payfreq=\"Monthly\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/12*$R121)),\"\"))))","v":""},"",""]
[null,103,"",{"$f":"+IF(AND(B122<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B122=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($S$19:S121),VLOOKUP($P122,$B$12:$L176,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate*$R122)),IF(payfreq=\"Semiannually\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/2*$R122)),IF(payfreq=\"Quarterly\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/4*$R122)),IF(payfreq=\"Monthly\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/12*$R122)),\"\"))))","v":""},"",""]
[null,104,"",{"$f":"+IF(AND(B123<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B123=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($S$19:S122),VLOOKUP($P123,$B$12:$L177,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate*$R123)),IF(payfreq=\"Semiannually\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/2*$R123)),IF(payfreq=\"Quarterly\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/4*$R123)),IF(payfreq=\"Monthly\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/12*$R123)),\"\"))))","v":""},"",""]
[null,105,"",{"$f":"+IF(AND(B124<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B124=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($S$19:S123),VLOOKUP($P124,$B$12:$L178,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate*$R124)),IF(payfreq=\"Semiannually\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/2*$R124)),IF(payfreq=\"Quarterly\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/4*$R124)),IF(payfreq=\"Monthly\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/12*$R124)),\"\"))))","v":""},"",""]
[null,106,"",{"$f":"+IF(AND(B125<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B125=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($S$19:S124),VLOOKUP($P125,$B$12:$L179,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate*$R125)),IF(payfreq=\"Semiannually\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/2*$R125)),IF(payfreq=\"Quarterly\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/4*$R125)),IF(payfreq=\"Monthly\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/12*$R125)),\"\"))))","v":""},"",""]
[null,107,"",{"$f":"+IF(AND(B126<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B126=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($S$19:S125),VLOOKUP($P126,$B$12:$L180,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate*$R126)),IF(payfreq=\"Semiannually\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/2*$R126)),IF(payfreq=\"Quarterly\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/4*$R126)),IF(payfreq=\"Monthly\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/12*$R126)),\"\"))))","v":""},"",""]
[null,108,"",{"$f":"+IF(AND(B127<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B127=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($S$19:S126),VLOOKUP($P127,$B$12:$L181,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate*$R127)),IF(payfreq=\"Semiannually\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/2*$R127)),IF(payfreq=\"Quarterly\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/4*$R127)),IF(payfreq=\"Monthly\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/12*$R127)),\"\"))))","v":""},"",""]
[null,109,"",{"$f":"+IF(AND(B128<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B128=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($S$19:S127),VLOOKUP($P128,$B$12:$L182,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate*$R128)),IF(payfreq=\"Semiannually\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/2*$R128)),IF(payfreq=\"Quarterly\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/4*$R128)),IF(payfreq=\"Monthly\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/12*$R128)),\"\"))))","v":""},"",""]
[null,110,"",{"$f":"+IF(AND(B129<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B129=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($S$19:S128),VLOOKUP($P129,$B$12:$L183,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate*$R129)),IF(payfreq=\"Semiannually\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/2*$R129)),IF(payfreq=\"Quarterly\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/4*$R129)),IF(payfreq=\"Monthly\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/12*$R129)),\"\"))))","v":""},"",""]
[null,111,"",{"$f":"+IF(AND(B130<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B130=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($S$19:S129),VLOOKUP($P130,$B$12:$L184,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate*$R130)),IF(payfreq=\"Semiannually\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/2*$R130)),IF(payfreq=\"Quarterly\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/4*$R130)),IF(payfreq=\"Monthly\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/12*$R130)),\"\"))))","v":""},"",""]
[null,112,"",{"$f":"+IF(AND(B131<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B131=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($S$19:S130),VLOOKUP($P131,$B$12:$L185,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate*$R131)),IF(payfreq=\"Semiannually\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/2*$R131)),IF(payfreq=\"Quarterly\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/4*$R131)),IF(payfreq=\"Monthly\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/12*$R131)),\"\"))))","v":""},"",""]
[null,113,"",{"$f":"+IF(AND(B132<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B132=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($S$19:S131),VLOOKUP($P132,$B$12:$L186,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate*$R132)),IF(payfreq=\"Semiannually\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/2*$R132)),IF(payfreq=\"Quarterly\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/4*$R132)),IF(payfreq=\"Monthly\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/12*$R132)),\"\"))))","v":""},"",""]
[null,114,"",{"$f":"+IF(AND(B133<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B133=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($S$19:S132),VLOOKUP($P133,$B$12:$L187,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate*$R133)),IF(payfreq=\"Semiannually\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/2*$R133)),IF(payfreq=\"Quarterly\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/4*$R133)),IF(payfreq=\"Monthly\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/12*$R133)),\"\"))))","v":""},"",""]
[null,115,"",{"$f":"+IF(AND(B134<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B134=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($S$19:S133),VLOOKUP($P134,$B$12:$L188,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate*$R134)),IF(payfreq=\"Semiannually\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/2*$R134)),IF(payfreq=\"Quarterly\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/4*$R134)),IF(payfreq=\"Monthly\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/12*$R134)),\"\"))))","v":""}]
[null,116,"",{"$f":"+IF(AND(B135<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B135=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($S$19:S134),VLOOKUP($P135,$B$12:$L189,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate*$R135)),IF(payfreq=\"Semiannually\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/2*$R135)),IF(payfreq=\"Quarterly\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/4*$R135)),IF(payfreq=\"Monthly\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/12*$R135)),\"\"))))","v":""}]
[null,117,"",{"$f":"+IF(AND(B136<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B136=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($S$19:S135),VLOOKUP($P136,$B$12:$L190,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate*$R136)),IF(payfreq=\"Semiannually\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/2*$R136)),IF(payfreq=\"Quarterly\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/4*$R136)),IF(payfreq=\"Monthly\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/12*$R136)),\"\"))))","v":""}]
[null,118,"",{"$f":"+IF(AND(B137<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B137=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($S$19:S136),VLOOKUP($P137,$B$12:$L191,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate*$R137)),IF(payfreq=\"Semiannually\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/2*$R137)),IF(payfreq=\"Quarterly\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/4*$R137)),IF(payfreq=\"Monthly\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/12*$R137)),\"\"))))","v":""}]
[null,119,"",{"$f":"+IF(AND(B138<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B138=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($S$19:S137),VLOOKUP($P138,$B$12:$L192,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate*$R138)),IF(payfreq=\"Semiannually\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/2*$R138)),IF(payfreq=\"Quarterly\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/4*$R138)),IF(payfreq=\"Monthly\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/12*$R138)),\"\"))))","v":""}]
[null,120,"",{"$f":"+IF(AND(B139<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B139=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($S$19:S138),VLOOKUP($P139,$B$12:$L193,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate*$R139)),IF(payfreq=\"Semiannually\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/2*$R139)),IF(payfreq=\"Quarterly\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/4*$R139)),IF(payfreq=\"Monthly\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/12*$R139)),\"\"))))","v":""}]
[null,121,"",{"$f":"+IF(AND(B140<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B140=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($S$19:S139),VLOOKUP($P140,$B$12:$L194,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate*$R140)),IF(payfreq=\"Semiannually\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/2*$R140)),IF(payfreq=\"Quarterly\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/4*$R140)),IF(payfreq=\"Monthly\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/12*$R140)),\"\"))))","v":""}]
[null,122,"",{"$f":"+IF(AND(B141<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B141=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($S$19:S140),VLOOKUP($P141,$B$12:$L195,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate*$R141)),IF(payfreq=\"Semiannually\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/2*$R141)),IF(payfreq=\"Quarterly\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/4*$R141)),IF(payfreq=\"Monthly\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/12*$R141)),\"\"))))","v":""}]
[null,123,"",{"$f":"+IF(AND(B142<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B142=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($S$19:S141),VLOOKUP($P142,$B$12:$L196,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate*$R142)),IF(payfreq=\"Semiannually\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/2*$R142)),IF(payfreq=\"Quarterly\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/4*$R142)),IF(payfreq=\"Monthly\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/12*$R142)),\"\"))))","v":""}]
[null,124,"",{"$f":"+IF(AND(B143<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B143=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($S$19:S142),VLOOKUP($P143,$B$12:$L197,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate*$R143)),IF(payfreq=\"Semiannually\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/2*$R143)),IF(payfreq=\"Quarterly\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/4*$R143)),IF(payfreq=\"Monthly\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/12*$R143)),\"\"))))","v":""}]
[null,125,"",{"$f":"+IF(AND(B144<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B144=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($S$19:S143),VLOOKUP($P144,$B$12:$L198,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate*$R144)),IF(payfreq=\"Semiannually\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/2*$R144)),IF(payfreq=\"Quarterly\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/4*$R144)),IF(payfreq=\"Monthly\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/12*$R144)),\"\"))))","v":""}]
[null,126,"",{"$f":"+IF(AND(B145<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B145=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($S$19:S144),VLOOKUP($P145,$B$12:$L199,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate*$R145)),IF(payfreq=\"Semiannually\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/2*$R145)),IF(payfreq=\"Quarterly\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/4*$R145)),IF(payfreq=\"Monthly\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/12*$R145)),\"\"))))","v":""}]
[null,127,"",{"$f":"+IF(AND(B146<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B146=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($S$19:S145),VLOOKUP($P146,$B$12:$L200,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate*$R146)),IF(payfreq=\"Semiannually\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/2*$R146)),IF(payfreq=\"Quarterly\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/4*$R146)),IF(payfreq=\"Monthly\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/12*$R146)),\"\"))))","v":""}]
[null,128,"",{"$f":"+IF(AND(B147<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B147=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate)^($B147),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/2)^($B147),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/4)^($B147),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/12)^($B147),\"\"))))","v":""},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate)^($B147),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/2)^($B147),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/4)^($B147),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/12)^($B147),\"\"))))","v":""},null,"","",null,{"$f":"IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($S$19:S146),VLOOKUP($P147,$B$12:$L201,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate*$R147)),IF(payfreq=\"Semiannually\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/2*$R147)),IF(payfreq=\"Quarterly\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/4*$R147)),IF(payfreq=\"Monthly\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/12*$R147)),\"\"))))","v":""}]
[null,129,"",{"$f":"+IF(AND(B148<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B148=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D148:K148)","v":0},"","",null,"",{"$f":"IF(P148=\"\",\"\",IF(P148=term,\"Last Period\",IF(P148=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q147)+1,MONTH(Q147),DAY(Q147)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q147),MONTH(Q147)+6,DAY(Q147)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q147),MONTH(Q147)+3,DAY(Q147)),IF(payfreq=\"Monthly\",DATE(YEAR(Q147),MONTH(Q147)+1,DAY(Q147)))))))))","v":""},null,{"$f":"IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($S$19:S147),VLOOKUP($P148,$B$12:$L202,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate*$R148)),IF(payfreq=\"Semiannually\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/2*$R148)),IF(payfreq=\"Quarterly\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/4*$R148)),IF(payfreq=\"Monthly\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/12*$R148)),\"\"))))","v":""}]
[null,130,{"$f":"IF(Q149 <> \"\",Q149, \"\")","v":""},{"$f":"+IF(AND(B149<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B149=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,{"$f":"IF(P148<term,P148+1,IF(P148=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($S$19:S148),VLOOKUP($P149,$B$12:$L203,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate*$R149)),IF(payfreq=\"Semiannually\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/2*$R149)),IF(payfreq=\"Quarterly\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/4*$R149)),IF(payfreq=\"Monthly\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/12*$R149)),\"\"))))","v":""}]
[null,131,"",{"$f":"+IF(AND(B150<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B150=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($S$19:S149),VLOOKUP($P150,$B$12:$L204,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate*$R150)),IF(payfreq=\"Semiannually\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/2*$R150)),IF(payfreq=\"Quarterly\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/4*$R150)),IF(payfreq=\"Monthly\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/12*$R150)),\"\"))))","v":""}]
[null,132,"",{"$f":"+IF(AND(B151<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B151=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($S$19:S150),VLOOKUP($P151,$B$12:$L205,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate*$R151)),IF(payfreq=\"Semiannually\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/2*$R151)),IF(payfreq=\"Quarterly\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/4*$R151)),IF(payfreq=\"Monthly\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/12*$R151)),\"\"))))","v":""}]
[null,133,"",{"$f":"+IF(AND(B152<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B152=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($S$19:S151),VLOOKUP($P152,$B$12:$L206,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate*$R152)),IF(payfreq=\"Semiannually\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/2*$R152)),IF(payfreq=\"Quarterly\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/4*$R152)),IF(payfreq=\"Monthly\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/12*$R152)),\"\"))))","v":""}]
[null,134,"",{"$f":"+IF(AND(B153<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B153=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($S$19:S152),VLOOKUP($P153,$B$12:$L207,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate*$R153)),IF(payfreq=\"Semiannually\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/2*$R153)),IF(payfreq=\"Quarterly\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/4*$R153)),IF(payfreq=\"Monthly\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/12*$R153)),\"\"))))","v":""}]
[null,135,"",{"$f":"+IF(AND(B154<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B154=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($S$19:S153),VLOOKUP($P154,$B$12:$L208,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate*$R154)),IF(payfreq=\"Semiannually\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/2*$R154)),IF(payfreq=\"Quarterly\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/4*$R154)),IF(payfreq=\"Monthly\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/12*$R154)),\"\"))))","v":""}]
[null,136,"",{"$f":"+IF(AND(B155<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B155=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($S$19:S154),VLOOKUP($P155,$B$12:$L209,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate*$R155)),IF(payfreq=\"Semiannually\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/2*$R155)),IF(payfreq=\"Quarterly\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/4*$R155)),IF(payfreq=\"Monthly\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/12*$R155)),\"\"))))","v":""}]
[null,137,"",{"$f":"+IF(AND(B156<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B156=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($S$19:S155),VLOOKUP($P156,$B$12:$L210,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate*$R156)),IF(payfreq=\"Semiannually\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/2*$R156)),IF(payfreq=\"Quarterly\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/4*$R156)),IF(payfreq=\"Monthly\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/12*$R156)),\"\"))))","v":""}]
[null,138,"",{"$f":"+IF(AND(B157<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B157=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($S$19:S156),VLOOKUP($P157,$B$12:$L211,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate*$R157)),IF(payfreq=\"Semiannually\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/2*$R157)),IF(payfreq=\"Quarterly\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/4*$R157)),IF(payfreq=\"Monthly\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/12*$R157)),\"\"))))","v":""}]
[null,139,"",{"$f":"+IF(AND(B158<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B158=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($S$19:S157),VLOOKUP($P158,$B$12:$L212,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate*$R158)),IF(payfreq=\"Semiannually\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/2*$R158)),IF(payfreq=\"Quarterly\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/4*$R158)),IF(payfreq=\"Monthly\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/12*$R158)),\"\"))))","v":""}]
[null,140,"",{"$f":"+IF(AND(B159<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B159=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($S$19:S158),VLOOKUP($P159,$B$12:$L213,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate*$R159)),IF(payfreq=\"Semiannually\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/2*$R159)),IF(payfreq=\"Quarterly\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/4*$R159)),IF(payfreq=\"Monthly\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/12*$R159)),\"\"))))","v":""}]
[null,141,"",{"$f":"+IF(AND(B160<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B160=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($S$19:S159),VLOOKUP($P160,$B$12:$L214,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate*$R160)),IF(payfreq=\"Semiannually\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/2*$R160)),IF(payfreq=\"Quarterly\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/4*$R160)),IF(payfreq=\"Monthly\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/12*$R160)),\"\"))))","v":""}]
[null,142,"",{"$f":"+IF(AND(B161<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B161=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($S$19:S160),VLOOKUP($P161,$B$12:$L215,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate*$R161)),IF(payfreq=\"Semiannually\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/2*$R161)),IF(payfreq=\"Quarterly\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/4*$R161)),IF(payfreq=\"Monthly\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/12*$R161)),\"\"))))","v":""}]
[null,143,"",{"$f":"+IF(AND(B162<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B162=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($S$19:S161),VLOOKUP($P162,$B$12:$L216,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate*$R162)),IF(payfreq=\"Semiannually\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/2*$R162)),IF(payfreq=\"Quarterly\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/4*$R162)),IF(payfreq=\"Monthly\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/12*$R162)),\"\"))))","v":""}]
[null,144,"",{"$f":"+IF(AND(B163<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B163=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($S$19:S162),VLOOKUP($P163,$B$12:$L217,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate*$R163)),IF(payfreq=\"Semiannually\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/2*$R163)),IF(payfreq=\"Quarterly\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/4*$R163)),IF(payfreq=\"Monthly\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/12*$R163)),\"\"))))","v":""}]
[null,145,"",{"$f":"+IF(AND(B164<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B164=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($S$19:S163),VLOOKUP($P164,$B$12:$L218,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate*$R164)),IF(payfreq=\"Semiannually\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/2*$R164)),IF(payfreq=\"Quarterly\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/4*$R164)),IF(payfreq=\"Monthly\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/12*$R164)),\"\"))))","v":""}]
[null,146,"",{"$f":"+IF(AND(B165<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B165=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($S$19:S164),VLOOKUP($P165,$B$12:$L219,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate*$R165)),IF(payfreq=\"Semiannually\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/2*$R165)),IF(payfreq=\"Quarterly\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/4*$R165)),IF(payfreq=\"Monthly\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/12*$R165)),\"\"))))","v":""}]
[null,147,"",{"$f":"+IF(AND(B166<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B166=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($S$19:S165),VLOOKUP($P166,$B$12:$L220,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate*$R166)),IF(payfreq=\"Semiannually\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/2*$R166)),IF(payfreq=\"Quarterly\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/4*$R166)),IF(payfreq=\"Monthly\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/12*$R166)),\"\"))))","v":""}]
[null,148,"",{"$f":"+IF(AND(B167<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B167=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($S$19:S166),VLOOKUP($P167,$B$12:$L221,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate*$R167)),IF(payfreq=\"Semiannually\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/2*$R167)),IF(payfreq=\"Quarterly\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/4*$R167)),IF(payfreq=\"Monthly\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/12*$R167)),\"\"))))","v":""}]
[null,149,"",{"$f":"+IF(AND(B168<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B168=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($S$19:S167),VLOOKUP($P168,$B$12:$L222,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate*$R168)),IF(payfreq=\"Semiannually\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/2*$R168)),IF(payfreq=\"Quarterly\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/4*$R168)),IF(payfreq=\"Monthly\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/12*$R168)),\"\"))))","v":""}]
[null,150,"",{"$f":"+IF(AND(B169<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B169=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($S$19:S168),VLOOKUP($P169,$B$12:$L223,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate*$R169)),IF(payfreq=\"Semiannually\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/2*$R169)),IF(payfreq=\"Quarterly\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/4*$R169)),IF(payfreq=\"Monthly\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/12*$R169)),\"\"))))","v":""}]
[null,151,"",{"$f":"+IF(AND(B170<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B170=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($S$19:S169),VLOOKUP($P170,$B$12:$L224,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate*$R170)),IF(payfreq=\"Semiannually\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/2*$R170)),IF(payfreq=\"Quarterly\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/4*$R170)),IF(payfreq=\"Monthly\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/12*$R170)),\"\"))))","v":""}]
[null,152,"",{"$f":"+IF(AND(B171<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B171=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($S$19:S170),VLOOKUP($P171,$B$12:$L225,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate*$R171)),IF(payfreq=\"Semiannually\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/2*$R171)),IF(payfreq=\"Quarterly\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/4*$R171)),IF(payfreq=\"Monthly\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/12*$R171)),\"\"))))","v":""}]
[null,153,"",{"$f":"+IF(AND(B172<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B172=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($S$19:S171),VLOOKUP($P172,$B$12:$L226,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate*$R172)),IF(payfreq=\"Semiannually\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/2*$R172)),IF(payfreq=\"Quarterly\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/4*$R172)),IF(payfreq=\"Monthly\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/12*$R172)),\"\"))))","v":""}]
[null,154,"",{"$f":"+IF(AND(B173<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B173=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($S$19:S172),VLOOKUP($P173,$B$12:$L227,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate*$R173)),IF(payfreq=\"Semiannually\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/2*$R173)),IF(payfreq=\"Quarterly\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/4*$R173)),IF(payfreq=\"Monthly\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/12*$R173)),\"\"))))","v":""}]
[null,155,"",{"$f":"+IF(AND(B174<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B174=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($S$19:S173),VLOOKUP($P174,$B$12:$L228,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate*$R174)),IF(payfreq=\"Semiannually\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/2*$R174)),IF(payfreq=\"Quarterly\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/4*$R174)),IF(payfreq=\"Monthly\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/12*$R174)),\"\"))))","v":""}]
[null,156,"",{"$f":"+IF(AND(B175<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B175=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($S$19:S174),VLOOKUP($P175,$B$12:$L229,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate*$R175)),IF(payfreq=\"Semiannually\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/2*$R175)),IF(payfreq=\"Quarterly\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/4*$R175)),IF(payfreq=\"Monthly\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/12*$R175)),\"\"))))","v":""}]
[null,157,"",{"$f":"+IF(AND(B176<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B176=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($S$19:S175),VLOOKUP($P176,$B$12:$L230,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate*$R176)),IF(payfreq=\"Semiannually\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/2*$R176)),IF(payfreq=\"Quarterly\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/4*$R176)),IF(payfreq=\"Monthly\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/12*$R176)),\"\"))))","v":""}]
[null,158,"",{"$f":"+IF(AND(B177<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B177=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($S$19:S176),VLOOKUP($P177,$B$12:$L231,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate*$R177)),IF(payfreq=\"Semiannually\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/2*$R177)),IF(payfreq=\"Quarterly\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/4*$R177)),IF(payfreq=\"Monthly\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/12*$R177)),\"\"))))","v":""}]
[null,159,"",{"$f":"+IF(AND(B178<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B178=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($S$19:S177),VLOOKUP($P178,$B$12:$L232,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate*$R178)),IF(payfreq=\"Semiannually\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/2*$R178)),IF(payfreq=\"Quarterly\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/4*$R178)),IF(payfreq=\"Monthly\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/12*$R178)),\"\"))))","v":""}]
[null,160,"",{"$f":"+IF(AND(B179<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B179=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($S$19:S178),VLOOKUP($P179,$B$12:$L233,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate*$R179)),IF(payfreq=\"Semiannually\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/2*$R179)),IF(payfreq=\"Quarterly\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/4*$R179)),IF(payfreq=\"Monthly\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/12*$R179)),\"\"))))","v":""}]
[null,161,"",{"$f":"+IF(AND(B180<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B180=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($S$19:S179),VLOOKUP($P180,$B$12:$L234,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate*$R180)),IF(payfreq=\"Semiannually\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/2*$R180)),IF(payfreq=\"Quarterly\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/4*$R180)),IF(payfreq=\"Monthly\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/12*$R180)),\"\"))))","v":""}]
[null,162,"",{"$f":"+IF(AND(B181<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B181=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($S$19:S180),VLOOKUP($P181,$B$12:$L235,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate*$R181)),IF(payfreq=\"Semiannually\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/2*$R181)),IF(payfreq=\"Quarterly\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/4*$R181)),IF(payfreq=\"Monthly\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/12*$R181)),\"\"))))","v":""}]
[null,163,"",{"$f":"+IF(AND(B182<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B182=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($S$19:S181),VLOOKUP($P182,$B$12:$L236,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate*$R182)),IF(payfreq=\"Semiannually\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/2*$R182)),IF(payfreq=\"Quarterly\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/4*$R182)),IF(payfreq=\"Monthly\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/12*$R182)),\"\"))))","v":""}]
[null,164,"",{"$f":"+IF(AND(B183<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B183=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($S$19:S182),VLOOKUP($P183,$B$12:$L237,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate*$R183)),IF(payfreq=\"Semiannually\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/2*$R183)),IF(payfreq=\"Quarterly\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/4*$R183)),IF(payfreq=\"Monthly\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/12*$R183)),\"\"))))","v":""}]
[null,165,"",{"$f":"+IF(AND(B184<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B184=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($S$19:S183),VLOOKUP($P184,$B$12:$L238,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate*$R184)),IF(payfreq=\"Semiannually\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/2*$R184)),IF(payfreq=\"Quarterly\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/4*$R184)),IF(payfreq=\"Monthly\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/12*$R184)),\"\"))))","v":""}]
[null,166,"",{"$f":"+IF(AND(B185<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B185=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($S$19:S184),VLOOKUP($P185,$B$12:$L239,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate*$R185)),IF(payfreq=\"Semiannually\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/2*$R185)),IF(payfreq=\"Quarterly\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/4*$R185)),IF(payfreq=\"Monthly\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/12*$R185)),\"\"))))","v":""}]
[null,167,"",{"$f":"+IF(AND(B186<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B186=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($S$19:S185),VLOOKUP($P186,$B$12:$L240,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate*$R186)),IF(payfreq=\"Semiannually\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/2*$R186)),IF(payfreq=\"Quarterly\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/4*$R186)),IF(payfreq=\"Monthly\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/12*$R186)),\"\"))))","v":""}]
[null,168,"",{"$f":"+IF(AND(B187<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B187=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($S$19:S186),VLOOKUP($P187,$B$12:$L241,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate*$R187)),IF(payfreq=\"Semiannually\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/2*$R187)),IF(payfreq=\"Quarterly\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/4*$R187)),IF(payfreq=\"Monthly\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/12*$R187)),\"\"))))","v":""}]
[null,169,"",{"$f":"+IF(AND(B188<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B188=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($S$19:S187),VLOOKUP($P188,$B$12:$L242,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate*$R188)),IF(payfreq=\"Semiannually\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/2*$R188)),IF(payfreq=\"Quarterly\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/4*$R188)),IF(payfreq=\"Monthly\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/12*$R188)),\"\"))))","v":""}]
[null,170,"",{"$f":"+IF(AND(B189<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B189=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($S$19:S188),VLOOKUP($P189,$B$12:$L243,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate*$R189)),IF(payfreq=\"Semiannually\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/2*$R189)),IF(payfreq=\"Quarterly\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/4*$R189)),IF(payfreq=\"Monthly\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/12*$R189)),\"\"))))","v":""}]
[null,171,"",{"$f":"+IF(AND(B190<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B190=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($S$19:S189),VLOOKUP($P190,$B$12:$L244,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate*$R190)),IF(payfreq=\"Semiannually\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/2*$R190)),IF(payfreq=\"Quarterly\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/4*$R190)),IF(payfreq=\"Monthly\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/12*$R190)),\"\"))))","v":""}]
[null,172,"",{"$f":"+IF(AND(B191<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B191=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($S$19:S190),VLOOKUP($P191,$B$12:$L245,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate*$R191)),IF(payfreq=\"Semiannually\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/2*$R191)),IF(payfreq=\"Quarterly\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/4*$R191)),IF(payfreq=\"Monthly\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/12*$R191)),\"\"))))","v":""}]
[null,173,"",{"$f":"+IF(AND(B192<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B192=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($S$19:S191),VLOOKUP($P192,$B$12:$L246,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate*$R192)),IF(payfreq=\"Semiannually\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/2*$R192)),IF(payfreq=\"Quarterly\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/4*$R192)),IF(payfreq=\"Monthly\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/12*$R192)),\"\"))))","v":""}]
[null,174,"",{"$f":"+IF(AND(B193<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B193=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($S$19:S192),VLOOKUP($P193,$B$12:$L247,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate*$R193)),IF(payfreq=\"Semiannually\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/2*$R193)),IF(payfreq=\"Quarterly\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/4*$R193)),IF(payfreq=\"Monthly\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/12*$R193)),\"\"))))","v":""}]
[null,175,"",{"$f":"+IF(AND(B194<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B194=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($S$19:S193),VLOOKUP($P194,$B$12:$L248,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate*$R194)),IF(payfreq=\"Semiannually\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/2*$R194)),IF(payfreq=\"Quarterly\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/4*$R194)),IF(payfreq=\"Monthly\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/12*$R194)),\"\"))))","v":""}]
[null,176,"",{"$f":"+IF(AND(B195<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B195=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($S$19:S194),VLOOKUP($P195,$B$12:$L249,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate*$R195)),IF(payfreq=\"Semiannually\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/2*$R195)),IF(payfreq=\"Quarterly\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/4*$R195)),IF(payfreq=\"Monthly\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/12*$R195)),\"\"))))","v":""}]
[null,177,"",{"$f":"+IF(AND(B196<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B196=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($S$19:S195),VLOOKUP($P196,$B$12:$L250,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate*$R196)),IF(payfreq=\"Semiannually\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/2*$R196)),IF(payfreq=\"Quarterly\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/4*$R196)),IF(payfreq=\"Monthly\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/12*$R196)),\"\"))))","v":""}]
[null,178,"",{"$f":"+IF(AND(B197<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B197=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($S$19:S196),VLOOKUP($P197,$B$12:$L251,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate*$R197)),IF(payfreq=\"Semiannually\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/2*$R197)),IF(payfreq=\"Quarterly\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/4*$R197)),IF(payfreq=\"Monthly\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/12*$R197)),\"\"))))","v":""}]
[null,179,"",{"$f":"+IF(AND(B198<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B198=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($S$19:S197),VLOOKUP($P198,$B$12:$L252,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate*$R198)),IF(payfreq=\"Semiannually\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/2*$R198)),IF(payfreq=\"Quarterly\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/4*$R198)),IF(payfreq=\"Monthly\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/12*$R198)),\"\"))))","v":""}]
[null,180,"",{"$f":"+IF(AND(B199<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B199=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($S$19:S198),VLOOKUP($P199,$B$12:$L253,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate*$R199)),IF(payfreq=\"Semiannually\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/2*$R199)),IF(payfreq=\"Quarterly\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/4*$R199)),IF(payfreq=\"Monthly\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/12*$R199)),\"\"))))","v":""}]
[null,181,"",{"$f":"+IF(AND(B200<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B200=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($S$19:S199),VLOOKUP($P200,$B$12:$L254,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate*$R200)),IF(payfreq=\"Semiannually\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/2*$R200)),IF(payfreq=\"Quarterly\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/4*$R200)),IF(payfreq=\"Monthly\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/12*$R200)),\"\"))))","v":""}]
[null,182,"",{"$f":"+IF(AND(B201<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B201=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($S$19:S200),VLOOKUP($P201,$B$12:$L255,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate*$R201)),IF(payfreq=\"Semiannually\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/2*$R201)),IF(payfreq=\"Quarterly\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/4*$R201)),IF(payfreq=\"Monthly\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/12*$R201)),\"\"))))","v":""}]
[null,183,"",{"$f":"+IF(AND(B202<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B202=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($S$19:S201),VLOOKUP($P202,$B$12:$L256,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate*$R202)),IF(payfreq=\"Semiannually\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/2*$R202)),IF(payfreq=\"Quarterly\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/4*$R202)),IF(payfreq=\"Monthly\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/12*$R202)),\"\"))))","v":""}]
[null,184,"",{"$f":"+IF(AND(B203<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B203=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($S$19:S202),VLOOKUP($P203,$B$12:$L257,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate*$R203)),IF(payfreq=\"Semiannually\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/2*$R203)),IF(payfreq=\"Quarterly\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/4*$R203)),IF(payfreq=\"Monthly\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/12*$R203)),\"\"))))","v":""}]
[null,185,"",{"$f":"+IF(AND(B204<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B204=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($S$19:S203),VLOOKUP($P204,$B$12:$L258,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate*$R204)),IF(payfreq=\"Semiannually\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/2*$R204)),IF(payfreq=\"Quarterly\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/4*$R204)),IF(payfreq=\"Monthly\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/12*$R204)),\"\"))))","v":""}]
[null,186,"",{"$f":"+IF(AND(B205<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B205=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($S$19:S204),VLOOKUP($P205,$B$12:$L259,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate*$R205)),IF(payfreq=\"Semiannually\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/2*$R205)),IF(payfreq=\"Quarterly\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/4*$R205)),IF(payfreq=\"Monthly\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/12*$R205)),\"\"))))","v":""}]
[null,187,"",{"$f":"+IF(AND(B206<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B206=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($S$19:S205),VLOOKUP($P206,$B$12:$L260,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate*$R206)),IF(payfreq=\"Semiannually\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/2*$R206)),IF(payfreq=\"Quarterly\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/4*$R206)),IF(payfreq=\"Monthly\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/12*$R206)),\"\"))))","v":""}]
[null,188,"",{"$f":"+IF(AND(B207<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B207=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($S$19:S206),VLOOKUP($P207,$B$12:$L261,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate*$R207)),IF(payfreq=\"Semiannually\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/2*$R207)),IF(payfreq=\"Quarterly\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/4*$R207)),IF(payfreq=\"Monthly\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/12*$R207)),\"\"))))","v":""}]
[null,189,"",{"$f":"+IF(AND(B208<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B208=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($S$19:S207),VLOOKUP($P208,$B$12:$L262,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate*$R208)),IF(payfreq=\"Semiannually\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/2*$R208)),IF(payfreq=\"Quarterly\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/4*$R208)),IF(payfreq=\"Monthly\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/12*$R208)),\"\"))))","v":""}]
[null,190,"",{"$f":"+IF(AND(B209<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B209=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($S$19:S208),VLOOKUP($P209,$B$12:$L263,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate*$R209)),IF(payfreq=\"Semiannually\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/2*$R209)),IF(payfreq=\"Quarterly\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/4*$R209)),IF(payfreq=\"Monthly\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/12*$R209)),\"\"))))","v":""}]
[null,191,"",{"$f":"+IF(AND(B210<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B210=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($S$19:S209),VLOOKUP($P210,$B$12:$L264,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate*$R210)),IF(payfreq=\"Semiannually\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/2*$R210)),IF(payfreq=\"Quarterly\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/4*$R210)),IF(payfreq=\"Monthly\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/12*$R210)),\"\"))))","v":""}]
[null,192,"",{"$f":"+IF(AND(B211<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B211=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate)^($B211),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/2)^($B211),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/4)^($B211),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/12)^($B211),\"\"))))","v":""},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate)^($B211),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/2)^($B211),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/4)^($B211),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/12)^($B211),\"\"))))","v":""},null,"","",null,{"$f":"IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($S$19:S210),VLOOKUP($P211,$B$12:$L265,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate*$R211)),IF(payfreq=\"Semiannually\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/2*$R211)),IF(payfreq=\"Quarterly\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/4*$R211)),IF(payfreq=\"Monthly\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/12*$R211)),\"\"))))","v":""}]
[null,193,"",{"$f":"+IF(AND(B212<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B212=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D212:K212)","v":0},"","",null,"",{"$f":"IF(P212=\"\",\"\",IF(P212=term,\"Last Period\",IF(P212=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q211)+1,MONTH(Q211),DAY(Q211)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q211),MONTH(Q211)+6,DAY(Q211)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q211),MONTH(Q211)+3,DAY(Q211)),IF(payfreq=\"Monthly\",DATE(YEAR(Q211),MONTH(Q211)+1,DAY(Q211)))))))))","v":""},null,{"$f":"IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($S$19:S211),VLOOKUP($P212,$B$12:$L266,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate*$R212)),IF(payfreq=\"Semiannually\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/2*$R212)),IF(payfreq=\"Quarterly\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/4*$R212)),IF(payfreq=\"Monthly\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/12*$R212)),\"\"))))","v":""}]
[null,194,{"$f":"IF(Q213 <> \"\",Q213, \"\")","v":""},{"$f":"+IF(AND(B213<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B213=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,{"$f":"IF(P212<term,P212+1,IF(P212=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($S$19:S212),VLOOKUP($P213,$B$12:$L267,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate*$R213)),IF(payfreq=\"Semiannually\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/2*$R213)),IF(payfreq=\"Quarterly\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/4*$R213)),IF(payfreq=\"Monthly\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/12*$R213)),\"\"))))","v":""}]
[null,195,"",{"$f":"+IF(AND(B214<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B214=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($S$19:S213),VLOOKUP($P214,$B$12:$L268,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate*$R214)),IF(payfreq=\"Semiannually\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/2*$R214)),IF(payfreq=\"Quarterly\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/4*$R214)),IF(payfreq=\"Monthly\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/12*$R214)),\"\"))))","v":""}]
[null,196,"",{"$f":"+IF(AND(B215<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B215=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($S$19:S214),VLOOKUP($P215,$B$12:$L269,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate*$R215)),IF(payfreq=\"Semiannually\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/2*$R215)),IF(payfreq=\"Quarterly\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/4*$R215)),IF(payfreq=\"Monthly\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/12*$R215)),\"\"))))","v":""}]
[null,197,"",{"$f":"+IF(AND(B216<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B216=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($S$19:S215),VLOOKUP($P216,$B$12:$L270,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate*$R216)),IF(payfreq=\"Semiannually\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/2*$R216)),IF(payfreq=\"Quarterly\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/4*$R216)),IF(payfreq=\"Monthly\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/12*$R216)),\"\"))))","v":""}]
[null,198,"",{"$f":"+IF(AND(B217<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B217=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($S$19:S216),VLOOKUP($P217,$B$12:$L271,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate*$R217)),IF(payfreq=\"Semiannually\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/2*$R217)),IF(payfreq=\"Quarterly\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/4*$R217)),IF(payfreq=\"Monthly\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/12*$R217)),\"\"))))","v":""}]
[null,199,"",{"$f":"+IF(AND(B218<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B218=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($S$19:S217),VLOOKUP($P218,$B$12:$L272,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate*$R218)),IF(payfreq=\"Semiannually\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/2*$R218)),IF(payfreq=\"Quarterly\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/4*$R218)),IF(payfreq=\"Monthly\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/12*$R218)),\"\"))))","v":""}]
[null,200,"",{"$f":"+IF(AND(B219<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B219=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($S$19:S218),VLOOKUP($P219,$B$12:$L273,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate*$R219)),IF(payfreq=\"Semiannually\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/2*$R219)),IF(payfreq=\"Quarterly\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/4*$R219)),IF(payfreq=\"Monthly\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/12*$R219)),\"\"))))","v":""}]
[null,201,"",{"$f":"+IF(AND(B220<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B220=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($S$19:S219),VLOOKUP($P220,$B$12:$L274,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate*$R220)),IF(payfreq=\"Semiannually\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/2*$R220)),IF(payfreq=\"Quarterly\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/4*$R220)),IF(payfreq=\"Monthly\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/12*$R220)),\"\"))))","v":""}]
[null,202,"",{"$f":"+IF(AND(B221<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B221=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($S$19:S220),VLOOKUP($P221,$B$12:$L275,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate*$R221)),IF(payfreq=\"Semiannually\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/2*$R221)),IF(payfreq=\"Quarterly\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/4*$R221)),IF(payfreq=\"Monthly\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/12*$R221)),\"\"))))","v":""}]
[null,203,"",{"$f":"+IF(AND(B222<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B222=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($S$19:S221),VLOOKUP($P222,$B$12:$L276,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate*$R222)),IF(payfreq=\"Semiannually\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/2*$R222)),IF(payfreq=\"Quarterly\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/4*$R222)),IF(payfreq=\"Monthly\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/12*$R222)),\"\"))))","v":""}]
[null,204,"",{"$f":"+IF(AND(B223<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B223=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($S$19:S222),VLOOKUP($P223,$B$12:$L277,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate*$R223)),IF(payfreq=\"Semiannually\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/2*$R223)),IF(payfreq=\"Quarterly\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/4*$R223)),IF(payfreq=\"Monthly\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/12*$R223)),\"\"))))","v":""}]
[null,205,"",{"$f":"+IF(AND(B224<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B224=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($S$19:S223),VLOOKUP($P224,$B$12:$L278,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate*$R224)),IF(payfreq=\"Semiannually\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/2*$R224)),IF(payfreq=\"Quarterly\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/4*$R224)),IF(payfreq=\"Monthly\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/12*$R224)),\"\"))))","v":""}]
[null,206,"",{"$f":"+IF(AND(B225<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B225=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($S$19:S224),VLOOKUP($P225,$B$12:$L279,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate*$R225)),IF(payfreq=\"Semiannually\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/2*$R225)),IF(payfreq=\"Quarterly\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/4*$R225)),IF(payfreq=\"Monthly\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/12*$R225)),\"\"))))","v":""}]
[null,207,"",{"$f":"+IF(AND(B226<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B226=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($S$19:S225),VLOOKUP($P226,$B$12:$L280,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate*$R226)),IF(payfreq=\"Semiannually\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/2*$R226)),IF(payfreq=\"Quarterly\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/4*$R226)),IF(payfreq=\"Monthly\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/12*$R226)),\"\"))))","v":""}]
[null,208,"",{"$f":"+IF(AND(B227<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B227=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($S$19:S226),VLOOKUP($P227,$B$12:$L281,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate*$R227)),IF(payfreq=\"Semiannually\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/2*$R227)),IF(payfreq=\"Quarterly\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/4*$R227)),IF(payfreq=\"Monthly\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/12*$R227)),\"\"))))","v":""}]
[null,209,"",{"$f":"+IF(AND(B228<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B228=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($S$19:S227),VLOOKUP($P228,$B$12:$L282,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate*$R228)),IF(payfreq=\"Semiannually\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/2*$R228)),IF(payfreq=\"Quarterly\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/4*$R228)),IF(payfreq=\"Monthly\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/12*$R228)),\"\"))))","v":""}]
[null,210,"",{"$f":"+IF(AND(B229<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B229=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($S$19:S228),VLOOKUP($P229,$B$12:$L283,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate*$R229)),IF(payfreq=\"Semiannually\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/2*$R229)),IF(payfreq=\"Quarterly\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/4*$R229)),IF(payfreq=\"Monthly\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/12*$R229)),\"\"))))","v":""}]
[null,211,"",{"$f":"+IF(AND(B230<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B230=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($S$19:S229),VLOOKUP($P230,$B$12:$L284,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate*$R230)),IF(payfreq=\"Semiannually\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/2*$R230)),IF(payfreq=\"Quarterly\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/4*$R230)),IF(payfreq=\"Monthly\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/12*$R230)),\"\"))))","v":""}]
[null,212,"",{"$f":"+IF(AND(B231<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B231=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($S$19:S230),VLOOKUP($P231,$B$12:$L285,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate*$R231)),IF(payfreq=\"Semiannually\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/2*$R231)),IF(payfreq=\"Quarterly\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/4*$R231)),IF(payfreq=\"Monthly\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/12*$R231)),\"\"))))","v":""}]
[null,213,"",{"$f":"+IF(AND(B232<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B232=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($S$19:S231),VLOOKUP($P232,$B$12:$L286,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate*$R232)),IF(payfreq=\"Semiannually\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/2*$R232)),IF(payfreq=\"Quarterly\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/4*$R232)),IF(payfreq=\"Monthly\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/12*$R232)),\"\"))))","v":""}]
[null,214,"",{"$f":"+IF(AND(B233<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B233=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($S$19:S232),VLOOKUP($P233,$B$12:$L287,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate*$R233)),IF(payfreq=\"Semiannually\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/2*$R233)),IF(payfreq=\"Quarterly\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/4*$R233)),IF(payfreq=\"Monthly\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/12*$R233)),\"\"))))","v":""}]
[null,215,"",{"$f":"+IF(AND(B234<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B234=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($S$19:S233),VLOOKUP($P234,$B$12:$L288,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate*$R234)),IF(payfreq=\"Semiannually\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/2*$R234)),IF(payfreq=\"Quarterly\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/4*$R234)),IF(payfreq=\"Monthly\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/12*$R234)),\"\"))))","v":""}]
[null,216,"",{"$f":"+IF(AND(B235<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B235=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($S$19:S234),VLOOKUP($P235,$B$12:$L289,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate*$R235)),IF(payfreq=\"Semiannually\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/2*$R235)),IF(payfreq=\"Quarterly\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/4*$R235)),IF(payfreq=\"Monthly\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/12*$R235)),\"\"))))","v":""}]
[null,217,"",{"$f":"+IF(AND(B236<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B236=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($S$19:S235),VLOOKUP($P236,$B$12:$L290,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate*$R236)),IF(payfreq=\"Semiannually\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/2*$R236)),IF(payfreq=\"Quarterly\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/4*$R236)),IF(payfreq=\"Monthly\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/12*$R236)),\"\"))))","v":""}]
[null,218,"",{"$f":"+IF(AND(B237<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B237=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($S$19:S236),VLOOKUP($P237,$B$12:$L291,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate*$R237)),IF(payfreq=\"Semiannually\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/2*$R237)),IF(payfreq=\"Quarterly\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/4*$R237)),IF(payfreq=\"Monthly\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/12*$R237)),\"\"))))","v":""}]
[null,219,"",{"$f":"+IF(AND(B238<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B238=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($S$19:S237),VLOOKUP($P238,$B$12:$L292,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate*$R238)),IF(payfreq=\"Semiannually\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/2*$R238)),IF(payfreq=\"Quarterly\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/4*$R238)),IF(payfreq=\"Monthly\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/12*$R238)),\"\"))))","v":""}]
[null,220,"",{"$f":"+IF(AND(B239<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B239=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($S$19:S238),VLOOKUP($P239,$B$12:$L293,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate*$R239)),IF(payfreq=\"Semiannually\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/2*$R239)),IF(payfreq=\"Quarterly\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/4*$R239)),IF(payfreq=\"Monthly\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/12*$R239)),\"\"))))","v":""}]
[null,221,"",{"$f":"+IF(AND(B240<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B240=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($S$19:S239),VLOOKUP($P240,$B$12:$L294,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate*$R240)),IF(payfreq=\"Semiannually\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/2*$R240)),IF(payfreq=\"Quarterly\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/4*$R240)),IF(payfreq=\"Monthly\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/12*$R240)),\"\"))))","v":""}]
[null,222,"",{"$f":"+IF(AND(B241<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B241=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($S$19:S240),VLOOKUP($P241,$B$12:$L295,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate*$R241)),IF(payfreq=\"Semiannually\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/2*$R241)),IF(payfreq=\"Quarterly\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/4*$R241)),IF(payfreq=\"Monthly\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/12*$R241)),\"\"))))","v":""}]
[null,223,"",{"$f":"+IF(AND(B242<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B242=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($S$19:S241),VLOOKUP($P242,$B$12:$L296,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate*$R242)),IF(payfreq=\"Semiannually\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/2*$R242)),IF(payfreq=\"Quarterly\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/4*$R242)),IF(payfreq=\"Monthly\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/12*$R242)),\"\"))))","v":""}]
[null,224,"",{"$f":"+IF(AND(B243<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B243=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($S$19:S242),VLOOKUP($P243,$B$12:$L297,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate*$R243)),IF(payfreq=\"Semiannually\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/2*$R243)),IF(payfreq=\"Quarterly\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/4*$R243)),IF(payfreq=\"Monthly\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/12*$R243)),\"\"))))","v":""}]
[null,225,"",{"$f":"+IF(AND(B244<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B244=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($S$19:S243),VLOOKUP($P244,$B$12:$L298,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate*$R244)),IF(payfreq=\"Semiannually\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/2*$R244)),IF(payfreq=\"Quarterly\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/4*$R244)),IF(payfreq=\"Monthly\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/12*$R244)),\"\"))))","v":""}]
[null,226,"",{"$f":"+IF(AND(B245<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B245=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($S$19:S244),VLOOKUP($P245,$B$12:$L299,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate*$R245)),IF(payfreq=\"Semiannually\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/2*$R245)),IF(payfreq=\"Quarterly\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/4*$R245)),IF(payfreq=\"Monthly\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/12*$R245)),\"\"))))","v":""}]
[null,227,"",{"$f":"+IF(AND(B246<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B246=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($S$19:S245),VLOOKUP($P246,$B$12:$L300,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate*$R246)),IF(payfreq=\"Semiannually\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/2*$R246)),IF(payfreq=\"Quarterly\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/4*$R246)),IF(payfreq=\"Monthly\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/12*$R246)),\"\"))))","v":""}]
[null,228,"",{"$f":"+IF(AND(B247<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B247=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($S$19:S246),VLOOKUP($P247,$B$12:$L301,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate*$R247)),IF(payfreq=\"Semiannually\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/2*$R247)),IF(payfreq=\"Quarterly\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/4*$R247)),IF(payfreq=\"Monthly\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/12*$R247)),\"\"))))","v":""}]
[null,229,"",{"$f":"+IF(AND(B248<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B248=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($S$19:S247),VLOOKUP($P248,$B$12:$L302,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate*$R248)),IF(payfreq=\"Semiannually\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/2*$R248)),IF(payfreq=\"Quarterly\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/4*$R248)),IF(payfreq=\"Monthly\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/12*$R248)),\"\"))))","v":""}]
[null,230,"",{"$f":"+IF(AND(B249<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B249=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($S$19:S248),VLOOKUP($P249,$B$12:$L303,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate*$R249)),IF(payfreq=\"Semiannually\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/2*$R249)),IF(payfreq=\"Quarterly\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/4*$R249)),IF(payfreq=\"Monthly\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/12*$R249)),\"\"))))","v":""}]
[null,231,"",{"$f":"+IF(AND(B250<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B250=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($S$19:S249),VLOOKUP($P250,$B$12:$L304,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate*$R250)),IF(payfreq=\"Semiannually\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/2*$R250)),IF(payfreq=\"Quarterly\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/4*$R250)),IF(payfreq=\"Monthly\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/12*$R250)),\"\"))))","v":""}]
[null,232,"",{"$f":"+IF(AND(B251<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B251=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($S$19:S250),VLOOKUP($P251,$B$12:$L305,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate*$R251)),IF(payfreq=\"Semiannually\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/2*$R251)),IF(payfreq=\"Quarterly\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/4*$R251)),IF(payfreq=\"Monthly\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/12*$R251)),\"\"))))","v":""}]
[null,233,"",{"$f":"+IF(AND(B252<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B252=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($S$19:S251),VLOOKUP($P252,$B$12:$L306,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate*$R252)),IF(payfreq=\"Semiannually\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/2*$R252)),IF(payfreq=\"Quarterly\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/4*$R252)),IF(payfreq=\"Monthly\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/12*$R252)),\"\"))))","v":""}]
[null,234,"",{"$f":"+IF(AND(B253<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B253=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($S$19:S252),VLOOKUP($P253,$B$12:$L307,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate*$R253)),IF(payfreq=\"Semiannually\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/2*$R253)),IF(payfreq=\"Quarterly\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/4*$R253)),IF(payfreq=\"Monthly\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/12*$R253)),\"\"))))","v":""}]
[null,235,"",{"$f":"+IF(AND(B254<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B254=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($S$19:S253),VLOOKUP($P254,$B$12:$L308,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate*$R254)),IF(payfreq=\"Semiannually\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/2*$R254)),IF(payfreq=\"Quarterly\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/4*$R254)),IF(payfreq=\"Monthly\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/12*$R254)),\"\"))))","v":""}]
[null,236,"",{"$f":"+IF(AND(B255<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B255=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($S$19:S254),VLOOKUP($P255,$B$12:$L309,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate*$R255)),IF(payfreq=\"Semiannually\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/2*$R255)),IF(payfreq=\"Quarterly\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/4*$R255)),IF(payfreq=\"Monthly\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/12*$R255)),\"\"))))","v":""}]
[null,237,"",{"$f":"+IF(AND(B256<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B256=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($S$19:S255),VLOOKUP($P256,$B$12:$L310,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate*$R256)),IF(payfreq=\"Semiannually\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/2*$R256)),IF(payfreq=\"Quarterly\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/4*$R256)),IF(payfreq=\"Monthly\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/12*$R256)),\"\"))))","v":""}]
[null,238,"",{"$f":"+IF(AND(B257<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B257=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($S$19:S256),VLOOKUP($P257,$B$12:$L311,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate*$R257)),IF(payfreq=\"Semiannually\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/2*$R257)),IF(payfreq=\"Quarterly\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/4*$R257)),IF(payfreq=\"Monthly\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/12*$R257)),\"\"))))","v":""}]
[null,239,"",{"$f":"+IF(AND(B258<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B258=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($S$19:S257),VLOOKUP($P258,$B$12:$L312,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate*$R258)),IF(payfreq=\"Semiannually\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/2*$R258)),IF(payfreq=\"Quarterly\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/4*$R258)),IF(payfreq=\"Monthly\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/12*$R258)),\"\"))))","v":""}]
[null,240,"",{"$f":"+IF(AND(B259<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B259=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($S$19:S258),VLOOKUP($P259,$B$12:$L313,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate*$R259)),IF(payfreq=\"Semiannually\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/2*$R259)),IF(payfreq=\"Quarterly\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/4*$R259)),IF(payfreq=\"Monthly\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/12*$R259)),\"\"))))","v":""}]
[null,241,"",{"$f":"+IF(AND(B260<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B260=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($S$19:S259),VLOOKUP($P260,$B$12:$L314,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate*$R260)),IF(payfreq=\"Semiannually\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/2*$R260)),IF(payfreq=\"Quarterly\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/4*$R260)),IF(payfreq=\"Monthly\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/12*$R260)),\"\"))))","v":""}]
[null,242,"",{"$f":"+IF(AND(B261<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B261=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($S$19:S260),VLOOKUP($P261,$B$12:$L315,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate*$R261)),IF(payfreq=\"Semiannually\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/2*$R261)),IF(payfreq=\"Quarterly\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/4*$R261)),IF(payfreq=\"Monthly\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/12*$R261)),\"\"))))","v":""}]
[null,243,"",{"$f":"+IF(AND(B262<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B262=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($S$19:S261),VLOOKUP($P262,$B$12:$L316,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate*$R262)),IF(payfreq=\"Semiannually\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/2*$R262)),IF(payfreq=\"Quarterly\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/4*$R262)),IF(payfreq=\"Monthly\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/12*$R262)),\"\"))))","v":""}]
[null,244,"",{"$f":"+IF(AND(B263<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B263=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($S$19:S262),VLOOKUP($P263,$B$12:$L317,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate*$R263)),IF(payfreq=\"Semiannually\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/2*$R263)),IF(payfreq=\"Quarterly\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/4*$R263)),IF(payfreq=\"Monthly\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/12*$R263)),\"\"))))","v":""}]
[null,245,"",{"$f":"+IF(AND(B264<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B264=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($S$19:S263),VLOOKUP($P264,$B$12:$L318,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate*$R264)),IF(payfreq=\"Semiannually\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/2*$R264)),IF(payfreq=\"Quarterly\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/4*$R264)),IF(payfreq=\"Monthly\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/12*$R264)),\"\"))))","v":""}]
[null,246,"",{"$f":"+IF(AND(B265<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B265=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($S$19:S264),VLOOKUP($P265,$B$12:$L319,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate*$R265)),IF(payfreq=\"Semiannually\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/2*$R265)),IF(payfreq=\"Quarterly\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/4*$R265)),IF(payfreq=\"Monthly\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/12*$R265)),\"\"))))","v":""}]
[null,247,"",{"$f":"+IF(AND(B266<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B266=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($S$19:S265),VLOOKUP($P266,$B$12:$L320,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate*$R266)),IF(payfreq=\"Semiannually\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/2*$R266)),IF(payfreq=\"Quarterly\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/4*$R266)),IF(payfreq=\"Monthly\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/12*$R266)),\"\"))))","v":""}]
[null,248,"",{"$f":"+IF(AND(B267<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B267=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($S$19:S266),VLOOKUP($P267,$B$12:$L321,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate*$R267)),IF(payfreq=\"Semiannually\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/2*$R267)),IF(payfreq=\"Quarterly\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/4*$R267)),IF(payfreq=\"Monthly\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/12*$R267)),\"\"))))","v":""}]
[null,249,"",{"$f":"+IF(AND(B268<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B268=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($S$19:S267),VLOOKUP($P268,$B$12:$L322,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate*$R268)),IF(payfreq=\"Semiannually\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/2*$R268)),IF(payfreq=\"Quarterly\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/4*$R268)),IF(payfreq=\"Monthly\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/12*$R268)),\"\"))))","v":""}]
[null,250,"",{"$f":"+IF(AND(B269<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B269=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($S$19:S268),VLOOKUP($P269,$B$12:$L323,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate*$R269)),IF(payfreq=\"Semiannually\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/2*$R269)),IF(payfreq=\"Quarterly\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/4*$R269)),IF(payfreq=\"Monthly\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/12*$R269)),\"\"))))","v":""}]
[null,251,"",{"$f":"+IF(AND(B270<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B270=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($S$19:S269),VLOOKUP($P270,$B$12:$L324,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate*$R270)),IF(payfreq=\"Semiannually\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/2*$R270)),IF(payfreq=\"Quarterly\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/4*$R270)),IF(payfreq=\"Monthly\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/12*$R270)),\"\"))))","v":""}]
[null,252,"",{"$f":"+IF(AND(B271<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B271=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($S$19:S270),VLOOKUP($P271,$B$12:$L325,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate*$R271)),IF(payfreq=\"Semiannually\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/2*$R271)),IF(payfreq=\"Quarterly\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/4*$R271)),IF(payfreq=\"Monthly\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/12*$R271)),\"\"))))","v":""}]
[null,253,"",{"$f":"+IF(AND(B272<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B272=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($S$19:S271),VLOOKUP($P272,$B$12:$L326,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate*$R272)),IF(payfreq=\"Semiannually\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/2*$R272)),IF(payfreq=\"Quarterly\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/4*$R272)),IF(payfreq=\"Monthly\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/12*$R272)),\"\"))))","v":""}]
[null,254,"",{"$f":"+IF(AND(B273<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B273=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($S$19:S272),VLOOKUP($P273,$B$12:$L327,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate*$R273)),IF(payfreq=\"Semiannually\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/2*$R273)),IF(payfreq=\"Quarterly\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/4*$R273)),IF(payfreq=\"Monthly\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/12*$R273)),\"\"))))","v":""}]
[null,255,"",{"$f":"+IF(AND(B274<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B274=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($S$19:S273),VLOOKUP($P274,$B$12:$L328,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate*$R274)),IF(payfreq=\"Semiannually\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/2*$R274)),IF(payfreq=\"Quarterly\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/4*$R274)),IF(payfreq=\"Monthly\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/12*$R274)),\"\"))))","v":""}]
[null,256,"",{"$f":"+IF(AND(B275<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B275=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate)^($B275),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/2)^($B275),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/4)^($B275),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/12)^($B275),\"\"))))","v":""},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate)^($B275),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/2)^($B275),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/4)^($B275),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/12)^($B275),\"\"))))","v":""},null,"","",null,{"$f":"IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($S$19:S274),VLOOKUP($P275,$B$12:$L329,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate*$R275)),IF(payfreq=\"Semiannually\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/2*$R275)),IF(payfreq=\"Quarterly\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/4*$R275)),IF(payfreq=\"Monthly\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/12*$R275)),\"\"))))","v":""}]
[null,257,"",{"$f":"+IF(AND(B276<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B276=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D276:K276)","v":0},"","",null,"",{"$f":"IF(P276=\"\",\"\",IF(P276=term,\"Last Period\",IF(P276=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q275)+1,MONTH(Q275),DAY(Q275)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q275),MONTH(Q275)+6,DAY(Q275)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q275),MONTH(Q275)+3,DAY(Q275)),IF(payfreq=\"Monthly\",DATE(YEAR(Q275),MONTH(Q275)+1,DAY(Q275)))))))))","v":""},null,{"$f":"IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($S$19:S275),VLOOKUP($P276,$B$12:$L330,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate*$R276)),IF(payfreq=\"Semiannually\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/2*$R276)),IF(payfreq=\"Quarterly\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/4*$R276)),IF(payfreq=\"Monthly\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/12*$R276)),\"\"))))","v":""}]
[null,258,{"$f":"IF(Q277 <> \"\",Q277, \"\")","v":""},{"$f":"+IF(AND(B277<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B277=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,{"$f":"IF(P276<term,P276+1,IF(P276=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($S$19:S276),VLOOKUP($P277,$B$12:$L331,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate*$R277)),IF(payfreq=\"Semiannually\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/2*$R277)),IF(payfreq=\"Quarterly\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/4*$R277)),IF(payfreq=\"Monthly\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/12*$R277)),\"\"))))","v":""}]
[null,259,"",{"$f":"+IF(AND(B278<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B278=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($S$19:S277),VLOOKUP($P278,$B$12:$L332,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate*$R278)),IF(payfreq=\"Semiannually\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/2*$R278)),IF(payfreq=\"Quarterly\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/4*$R278)),IF(payfreq=\"Monthly\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/12*$R278)),\"\"))))","v":""}]
[null,260,"",{"$f":"+IF(AND(B279<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B279=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($S$19:S278),VLOOKUP($P279,$B$12:$L333,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate*$R279)),IF(payfreq=\"Semiannually\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/2*$R279)),IF(payfreq=\"Quarterly\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/4*$R279)),IF(payfreq=\"Monthly\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/12*$R279)),\"\"))))","v":""}]
[null,261,"",{"$f":"+IF(AND(B280<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B280=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($S$19:S279),VLOOKUP($P280,$B$12:$L334,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate*$R280)),IF(payfreq=\"Semiannually\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/2*$R280)),IF(payfreq=\"Quarterly\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/4*$R280)),IF(payfreq=\"Monthly\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/12*$R280)),\"\"))))","v":""}]
[null,262,"",{"$f":"+IF(AND(B281<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B281=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($S$19:S280),VLOOKUP($P281,$B$12:$L335,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate*$R281)),IF(payfreq=\"Semiannually\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/2*$R281)),IF(payfreq=\"Quarterly\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/4*$R281)),IF(payfreq=\"Monthly\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/12*$R281)),\"\"))))","v":""}]
[null,263,"",{"$f":"+IF(AND(B282<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B282=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($S$19:S281),VLOOKUP($P282,$B$12:$L336,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate*$R282)),IF(payfreq=\"Semiannually\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/2*$R282)),IF(payfreq=\"Quarterly\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/4*$R282)),IF(payfreq=\"Monthly\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/12*$R282)),\"\"))))","v":""}]
[null,264,"",{"$f":"+IF(AND(B283<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B283=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($S$19:S282),VLOOKUP($P283,$B$12:$L337,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate*$R283)),IF(payfreq=\"Semiannually\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/2*$R283)),IF(payfreq=\"Quarterly\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/4*$R283)),IF(payfreq=\"Monthly\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/12*$R283)),\"\"))))","v":""}]
[null,265,"",{"$f":"+IF(AND(B284<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B284=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($S$19:S283),VLOOKUP($P284,$B$12:$L338,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate*$R284)),IF(payfreq=\"Semiannually\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/2*$R284)),IF(payfreq=\"Quarterly\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/4*$R284)),IF(payfreq=\"Monthly\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/12*$R284)),\"\"))))","v":""}]
[null,266,"",{"$f":"+IF(AND(B285<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B285=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($S$19:S284),VLOOKUP($P285,$B$12:$L339,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate*$R285)),IF(payfreq=\"Semiannually\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/2*$R285)),IF(payfreq=\"Quarterly\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/4*$R285)),IF(payfreq=\"Monthly\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/12*$R285)),\"\"))))","v":""}]
[null,267,"",{"$f":"+IF(AND(B286<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B286=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($S$19:S285),VLOOKUP($P286,$B$12:$L340,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate*$R286)),IF(payfreq=\"Semiannually\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/2*$R286)),IF(payfreq=\"Quarterly\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/4*$R286)),IF(payfreq=\"Monthly\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/12*$R286)),\"\"))))","v":""}]
[null,268,"",{"$f":"+IF(AND(B287<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B287=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($S$19:S286),VLOOKUP($P287,$B$12:$L341,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate*$R287)),IF(payfreq=\"Semiannually\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/2*$R287)),IF(payfreq=\"Quarterly\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/4*$R287)),IF(payfreq=\"Monthly\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/12*$R287)),\"\"))))","v":""}]
[null,269,"",{"$f":"+IF(AND(B288<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B288=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($S$19:S287),VLOOKUP($P288,$B$12:$L342,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate*$R288)),IF(payfreq=\"Semiannually\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/2*$R288)),IF(payfreq=\"Quarterly\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/4*$R288)),IF(payfreq=\"Monthly\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/12*$R288)),\"\"))))","v":""}]
[null,270,"",{"$f":"+IF(AND(B289<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B289=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($S$19:S288),VLOOKUP($P289,$B$12:$L343,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate*$R289)),IF(payfreq=\"Semiannually\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/2*$R289)),IF(payfreq=\"Quarterly\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/4*$R289)),IF(payfreq=\"Monthly\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/12*$R289)),\"\"))))","v":""}]
[null,271,"",{"$f":"+IF(AND(B290<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B290=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($S$19:S289),VLOOKUP($P290,$B$12:$L344,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate*$R290)),IF(payfreq=\"Semiannually\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/2*$R290)),IF(payfreq=\"Quarterly\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/4*$R290)),IF(payfreq=\"Monthly\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/12*$R290)),\"\"))))","v":""}]
[null,272,"",{"$f":"+IF(AND(B291<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B291=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($S$19:S290),VLOOKUP($P291,$B$12:$L345,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate*$R291)),IF(payfreq=\"Semiannually\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/2*$R291)),IF(payfreq=\"Quarterly\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/4*$R291)),IF(payfreq=\"Monthly\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/12*$R291)),\"\"))))","v":""}]
[null,273,"",{"$f":"+IF(AND(B292<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B292=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($S$19:S291),VLOOKUP($P292,$B$12:$L346,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate*$R292)),IF(payfreq=\"Semiannually\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/2*$R292)),IF(payfreq=\"Quarterly\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/4*$R292)),IF(payfreq=\"Monthly\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/12*$R292)),\"\"))))","v":""}]
[null,274,"",{"$f":"+IF(AND(B293<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B293=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($S$19:S292),VLOOKUP($P293,$B$12:$L347,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate*$R293)),IF(payfreq=\"Semiannually\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/2*$R293)),IF(payfreq=\"Quarterly\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/4*$R293)),IF(payfreq=\"Monthly\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/12*$R293)),\"\"))))","v":""}]
[null,275,"",{"$f":"+IF(AND(B294<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B294=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($S$19:S293),VLOOKUP($P294,$B$12:$L348,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate*$R294)),IF(payfreq=\"Semiannually\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/2*$R294)),IF(payfreq=\"Quarterly\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/4*$R294)),IF(payfreq=\"Monthly\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/12*$R294)),\"\"))))","v":""}]
[null,276,"",{"$f":"+IF(AND(B295<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B295=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($S$19:S294),VLOOKUP($P295,$B$12:$L349,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate*$R295)),IF(payfreq=\"Semiannually\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/2*$R295)),IF(payfreq=\"Quarterly\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/4*$R295)),IF(payfreq=\"Monthly\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/12*$R295)),\"\"))))","v":""}]
[null,277,"",{"$f":"+IF(AND(B296<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B296=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($S$19:S295),VLOOKUP($P296,$B$12:$L350,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate*$R296)),IF(payfreq=\"Semiannually\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/2*$R296)),IF(payfreq=\"Quarterly\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/4*$R296)),IF(payfreq=\"Monthly\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/12*$R296)),\"\"))))","v":""}]
[null,278,"",{"$f":"+IF(AND(B297<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B297=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($S$19:S296),VLOOKUP($P297,$B$12:$L351,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate*$R297)),IF(payfreq=\"Semiannually\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/2*$R297)),IF(payfreq=\"Quarterly\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/4*$R297)),IF(payfreq=\"Monthly\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/12*$R297)),\"\"))))","v":""}]
[null,279,"",{"$f":"+IF(AND(B298<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B298=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($S$19:S297),VLOOKUP($P298,$B$12:$L352,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate*$R298)),IF(payfreq=\"Semiannually\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/2*$R298)),IF(payfreq=\"Quarterly\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/4*$R298)),IF(payfreq=\"Monthly\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/12*$R298)),\"\"))))","v":""}]
[null,280,"",{"$f":"+IF(AND(B299<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B299=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($S$19:S298),VLOOKUP($P299,$B$12:$L353,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate*$R299)),IF(payfreq=\"Semiannually\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/2*$R299)),IF(payfreq=\"Quarterly\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/4*$R299)),IF(payfreq=\"Monthly\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/12*$R299)),\"\"))))","v":""}]
[null,281,"",{"$f":"+IF(AND(B300<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B300=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($S$19:S299),VLOOKUP($P300,$B$12:$L354,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate*$R300)),IF(payfreq=\"Semiannually\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/2*$R300)),IF(payfreq=\"Quarterly\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/4*$R300)),IF(payfreq=\"Monthly\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/12*$R300)),\"\"))))","v":""}]
[null,282,"",{"$f":"+IF(AND(B301<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B301=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($S$19:S300),VLOOKUP($P301,$B$12:$L355,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate*$R301)),IF(payfreq=\"Semiannually\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/2*$R301)),IF(payfreq=\"Quarterly\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/4*$R301)),IF(payfreq=\"Monthly\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/12*$R301)),\"\"))))","v":""}]
[null,283,"",{"$f":"+IF(AND(B302<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B302=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($S$19:S301),VLOOKUP($P302,$B$12:$L356,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate*$R302)),IF(payfreq=\"Semiannually\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/2*$R302)),IF(payfreq=\"Quarterly\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/4*$R302)),IF(payfreq=\"Monthly\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/12*$R302)),\"\"))))","v":""}]
[null,284,"",{"$f":"+IF(AND(B303<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B303=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($S$19:S302),VLOOKUP($P303,$B$12:$L357,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate*$R303)),IF(payfreq=\"Semiannually\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/2*$R303)),IF(payfreq=\"Quarterly\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/4*$R303)),IF(payfreq=\"Monthly\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/12*$R303)),\"\"))))","v":""}]
[null,285,"",{"$f":"+IF(AND(B304<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B304=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($S$19:S303),VLOOKUP($P304,$B$12:$L358,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate*$R304)),IF(payfreq=\"Semiannually\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/2*$R304)),IF(payfreq=\"Quarterly\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/4*$R304)),IF(payfreq=\"Monthly\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/12*$R304)),\"\"))))","v":""}]
[null,286,"",{"$f":"+IF(AND(B305<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B305=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($S$19:S304),VLOOKUP($P305,$B$12:$L359,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate*$R305)),IF(payfreq=\"Semiannually\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/2*$R305)),IF(payfreq=\"Quarterly\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/4*$R305)),IF(payfreq=\"Monthly\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/12*$R305)),\"\"))))","v":""}]
[null,287,"",{"$f":"+IF(AND(B306<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B306=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($S$19:S305),VLOOKUP($P306,$B$12:$L360,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate*$R306)),IF(payfreq=\"Semiannually\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/2*$R306)),IF(payfreq=\"Quarterly\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/4*$R306)),IF(payfreq=\"Monthly\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/12*$R306)),\"\"))))","v":""}]
[null,288,"",{"$f":"+IF(AND(B307<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B307=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($S$19:S306),VLOOKUP($P307,$B$12:$L361,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate*$R307)),IF(payfreq=\"Semiannually\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/2*$R307)),IF(payfreq=\"Quarterly\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/4*$R307)),IF(payfreq=\"Monthly\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/12*$R307)),\"\"))))","v":""}]
[null,289,"",{"$f":"+IF(AND(B308<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B308=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($S$19:S307),VLOOKUP($P308,$B$12:$L362,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate*$R308)),IF(payfreq=\"Semiannually\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/2*$R308)),IF(payfreq=\"Quarterly\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/4*$R308)),IF(payfreq=\"Monthly\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/12*$R308)),\"\"))))","v":""}]
[null,290,"",{"$f":"+IF(AND(B309<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B309=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($S$19:S308),VLOOKUP($P309,$B$12:$L363,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate*$R309)),IF(payfreq=\"Semiannually\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/2*$R309)),IF(payfreq=\"Quarterly\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/4*$R309)),IF(payfreq=\"Monthly\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/12*$R309)),\"\"))))","v":""}]
[null,291,"",{"$f":"+IF(AND(B310<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B310=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($S$19:S309),VLOOKUP($P310,$B$12:$L364,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate*$R310)),IF(payfreq=\"Semiannually\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/2*$R310)),IF(payfreq=\"Quarterly\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/4*$R310)),IF(payfreq=\"Monthly\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/12*$R310)),\"\"))))","v":""}]
[null,292,"",{"$f":"+IF(AND(B311<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B311=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($S$19:S310),VLOOKUP($P311,$B$12:$L365,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate*$R311)),IF(payfreq=\"Semiannually\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/2*$R311)),IF(payfreq=\"Quarterly\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/4*$R311)),IF(payfreq=\"Monthly\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/12*$R311)),\"\"))))","v":""}]
[null,293,"",{"$f":"+IF(AND(B312<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B312=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($S$19:S311),VLOOKUP($P312,$B$12:$L366,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate*$R312)),IF(payfreq=\"Semiannually\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/2*$R312)),IF(payfreq=\"Quarterly\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/4*$R312)),IF(payfreq=\"Monthly\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/12*$R312)),\"\"))))","v":""}]
[null,294,"",{"$f":"+IF(AND(B313<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B313=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($S$19:S312),VLOOKUP($P313,$B$12:$L367,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate*$R313)),IF(payfreq=\"Semiannually\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/2*$R313)),IF(payfreq=\"Quarterly\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/4*$R313)),IF(payfreq=\"Monthly\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/12*$R313)),\"\"))))","v":""}]
[null,295,"",{"$f":"+IF(AND(B314<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B314=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($S$19:S313),VLOOKUP($P314,$B$12:$L368,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate*$R314)),IF(payfreq=\"Semiannually\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/2*$R314)),IF(payfreq=\"Quarterly\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/4*$R314)),IF(payfreq=\"Monthly\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/12*$R314)),\"\"))))","v":""}]
[null,296,"",{"$f":"+IF(AND(B315<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B315=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($S$19:S314),VLOOKUP($P315,$B$12:$L369,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate*$R315)),IF(payfreq=\"Semiannually\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/2*$R315)),IF(payfreq=\"Quarterly\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/4*$R315)),IF(payfreq=\"Monthly\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/12*$R315)),\"\"))))","v":""}]
[null,297,"",{"$f":"+IF(AND(B316<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B316=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($S$19:S315),VLOOKUP($P316,$B$12:$L370,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate*$R316)),IF(payfreq=\"Semiannually\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/2*$R316)),IF(payfreq=\"Quarterly\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/4*$R316)),IF(payfreq=\"Monthly\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/12*$R316)),\"\"))))","v":""}]
[null,298,"",{"$f":"+IF(AND(B317<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B317=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($S$19:S316),VLOOKUP($P317,$B$12:$L371,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate*$R317)),IF(payfreq=\"Semiannually\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/2*$R317)),IF(payfreq=\"Quarterly\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/4*$R317)),IF(payfreq=\"Monthly\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/12*$R317)),\"\"))))","v":""}]
[null,299,"",{"$f":"+IF(AND(B318<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B318=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($S$19:S317),VLOOKUP($P318,$B$12:$L372,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate*$R318)),IF(payfreq=\"Semiannually\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/2*$R318)),IF(payfreq=\"Quarterly\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/4*$R318)),IF(payfreq=\"Monthly\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/12*$R318)),\"\"))))","v":""}]
[null,300,"",{"$f":"+IF(AND(B319<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B319=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($S$19:S318),VLOOKUP($P319,$B$12:$L373,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate*$R319)),IF(payfreq=\"Semiannually\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/2*$R319)),IF(payfreq=\"Quarterly\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/4*$R319)),IF(payfreq=\"Monthly\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/12*$R319)),\"\"))))","v":""}]
[null,301,"",{"$f":"+IF(AND(B320<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B320=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($S$19:S319),VLOOKUP($P320,$B$12:$L374,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate*$R320)),IF(payfreq=\"Semiannually\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/2*$R320)),IF(payfreq=\"Quarterly\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/4*$R320)),IF(payfreq=\"Monthly\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/12*$R320)),\"\"))))","v":""}]
[null,302,"",{"$f":"+IF(AND(B321<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B321=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($S$19:S320),VLOOKUP($P321,$B$12:$L375,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate*$R321)),IF(payfreq=\"Semiannually\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/2*$R321)),IF(payfreq=\"Quarterly\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/4*$R321)),IF(payfreq=\"Monthly\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/12*$R321)),\"\"))))","v":""}]
[null,303,"",{"$f":"+IF(AND(B322<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B322=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($S$19:S321),VLOOKUP($P322,$B$12:$L376,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate*$R322)),IF(payfreq=\"Semiannually\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/2*$R322)),IF(payfreq=\"Quarterly\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/4*$R322)),IF(payfreq=\"Monthly\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/12*$R322)),\"\"))))","v":""}]
[null,304,"",{"$f":"+IF(AND(B323<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B323=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($S$19:S322),VLOOKUP($P323,$B$12:$L377,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate*$R323)),IF(payfreq=\"Semiannually\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/2*$R323)),IF(payfreq=\"Quarterly\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/4*$R323)),IF(payfreq=\"Monthly\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/12*$R323)),\"\"))))","v":""}]
[null,305,"",{"$f":"+IF(AND(B324<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B324=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($S$19:S323),VLOOKUP($P324,$B$12:$L378,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate*$R324)),IF(payfreq=\"Semiannually\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/2*$R324)),IF(payfreq=\"Quarterly\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/4*$R324)),IF(payfreq=\"Monthly\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/12*$R324)),\"\"))))","v":""}]
[null,306,"",{"$f":"+IF(AND(B325<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B325=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($S$19:S324),VLOOKUP($P325,$B$12:$L379,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate*$R325)),IF(payfreq=\"Semiannually\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/2*$R325)),IF(payfreq=\"Quarterly\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/4*$R325)),IF(payfreq=\"Monthly\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/12*$R325)),\"\"))))","v":""}]
[null,307,"",{"$f":"+IF(AND(B326<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B326=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($S$19:S325),VLOOKUP($P326,$B$12:$L380,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate*$R326)),IF(payfreq=\"Semiannually\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/2*$R326)),IF(payfreq=\"Quarterly\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/4*$R326)),IF(payfreq=\"Monthly\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/12*$R326)),\"\"))))","v":""}]
[null,308,"",{"$f":"+IF(AND(B327<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B327=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($S$19:S326),VLOOKUP($P327,$B$12:$L381,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate*$R327)),IF(payfreq=\"Semiannually\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/2*$R327)),IF(payfreq=\"Quarterly\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/4*$R327)),IF(payfreq=\"Monthly\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/12*$R327)),\"\"))))","v":""}]
[null,309,"",{"$f":"+IF(AND(B328<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B328=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($S$19:S327),VLOOKUP($P328,$B$12:$L382,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate*$R328)),IF(payfreq=\"Semiannually\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/2*$R328)),IF(payfreq=\"Quarterly\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/4*$R328)),IF(payfreq=\"Monthly\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/12*$R328)),\"\"))))","v":""}]
[null,310,"",{"$f":"+IF(AND(B329<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B329=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($S$19:S328),VLOOKUP($P329,$B$12:$L383,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate*$R329)),IF(payfreq=\"Semiannually\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/2*$R329)),IF(payfreq=\"Quarterly\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/4*$R329)),IF(payfreq=\"Monthly\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/12*$R329)),\"\"))))","v":""}]
[null,311,"",{"$f":"+IF(AND(B330<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B330=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($S$19:S329),VLOOKUP($P330,$B$12:$L384,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate*$R330)),IF(payfreq=\"Semiannually\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/2*$R330)),IF(payfreq=\"Quarterly\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/4*$R330)),IF(payfreq=\"Monthly\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/12*$R330)),\"\"))))","v":""}]
[null,312,"",{"$f":"+IF(AND(B331<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B331=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($S$19:S330),VLOOKUP($P331,$B$12:$L385,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate*$R331)),IF(payfreq=\"Semiannually\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/2*$R331)),IF(payfreq=\"Quarterly\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/4*$R331)),IF(payfreq=\"Monthly\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/12*$R331)),\"\"))))","v":""}]
[null,313,"",{"$f":"+IF(AND(B332<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B332=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($S$19:S331),VLOOKUP($P332,$B$12:$L386,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate*$R332)),IF(payfreq=\"Semiannually\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/2*$R332)),IF(payfreq=\"Quarterly\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/4*$R332)),IF(payfreq=\"Monthly\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/12*$R332)),\"\"))))","v":""}]
[null,314,"",{"$f":"+IF(AND(B333<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B333=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($S$19:S332),VLOOKUP($P333,$B$12:$L387,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate*$R333)),IF(payfreq=\"Semiannually\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/2*$R333)),IF(payfreq=\"Quarterly\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/4*$R333)),IF(payfreq=\"Monthly\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/12*$R333)),\"\"))))","v":""}]
[null,315,"",{"$f":"+IF(AND(B334<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B334=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($S$19:S333),VLOOKUP($P334,$B$12:$L388,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate*$R334)),IF(payfreq=\"Semiannually\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/2*$R334)),IF(payfreq=\"Quarterly\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/4*$R334)),IF(payfreq=\"Monthly\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/12*$R334)),\"\"))))","v":""}]
[null,316,"",{"$f":"+IF(AND(B335<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B335=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($S$19:S334),VLOOKUP($P335,$B$12:$L389,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate*$R335)),IF(payfreq=\"Semiannually\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/2*$R335)),IF(payfreq=\"Quarterly\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/4*$R335)),IF(payfreq=\"Monthly\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/12*$R335)),\"\"))))","v":""}]
[null,317,"",{"$f":"+IF(AND(B336<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B336=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($S$19:S335),VLOOKUP($P336,$B$12:$L390,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate*$R336)),IF(payfreq=\"Semiannually\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/2*$R336)),IF(payfreq=\"Quarterly\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/4*$R336)),IF(payfreq=\"Monthly\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/12*$R336)),\"\"))))","v":""}]
[null,318,"",{"$f":"+IF(AND(B337<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B337=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($S$19:S336),VLOOKUP($P337,$B$12:$L391,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate*$R337)),IF(payfreq=\"Semiannually\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/2*$R337)),IF(payfreq=\"Quarterly\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/4*$R337)),IF(payfreq=\"Monthly\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/12*$R337)),\"\"))))","v":""}]
[null,{"$f":"IF(B337<term,B337+1,\"\")","v":""},"",{"$f":"+IF(AND(B338<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B338=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(pmt_timing=\"End\",IF($B338>term, \"\",$L338/(1+Adj_Rate/12)^B338),\"\")","v":""},{"$f":"IF(AND(payfreq=\"A\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate)^($B338),IF(AND(payfreq=\"S\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate/2)^($B338),IF(AND(payfreq=\"Q\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate/4)^($B338),IF(AND(payfreq=\"M\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate/12)^($B338),\"\"))))","v":""},null,"","",null,{"$f":"IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($S$19:S337),VLOOKUP($P338,$B$12:$L392,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate*$R338)),IF(payfreq=\"Semiannually\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/2*$R338)),IF(payfreq=\"Quarterly\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/4*$R338)),IF(payfreq=\"Monthly\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/12*$R338)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B339<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B339=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($S$19:S338),VLOOKUP($P339,$B$12:$L393,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate*$R339)),IF(payfreq=\"Semiannually\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/2*$R339)),IF(payfreq=\"Quarterly\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/4*$R339)),IF(payfreq=\"Monthly\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/12*$R339)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B340<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B340=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"",{"$f":"IF(P340=\"\",\"\",IF(P340=term,\"Last Period\",IF(P340=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q339)+1,MONTH(Q339),DAY(Q339)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q339),MONTH(Q339)+6,DAY(Q339)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q339),MONTH(Q339)+3,DAY(Q339)),IF(payfreq=\"Monthly\",DATE(YEAR(Q339),MONTH(Q339)+1,DAY(Q339)))))))))","v":""},null,{"$f":"IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($S$19:S339),VLOOKUP($P340,$B$12:$L394,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate*$R340)),IF(payfreq=\"Semiannually\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/2*$R340)),IF(payfreq=\"Quarterly\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/4*$R340)),IF(payfreq=\"Monthly\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/12*$R340)),\"\"))))","v":""}]
[null,{"$f":"IF(B340<term,B340+1,\"\")","v":""},{"$f":"IF(Q341 <> \"\",Q341, \"\")","v":""},{"$f":"+IF(AND(B341<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B341=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P340<term,P340+1,IF(P340=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($S$19:S340),VLOOKUP($P341,$B$12:$L395,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate*$R341)),IF(payfreq=\"Semiannually\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/2*$R341)),IF(payfreq=\"Quarterly\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/4*$R341)),IF(payfreq=\"Monthly\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/12*$R341)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B342<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B342=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($S$19:S341),VLOOKUP($P342,$B$12:$L396,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate*$R342)),IF(payfreq=\"Semiannually\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/2*$R342)),IF(payfreq=\"Quarterly\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/4*$R342)),IF(payfreq=\"Monthly\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/12*$R342)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B343<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B343=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($S$19:S342),VLOOKUP($P343,$B$12:$L397,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate*$R343)),IF(payfreq=\"Semiannually\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/2*$R343)),IF(payfreq=\"Quarterly\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/4*$R343)),IF(payfreq=\"Monthly\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/12*$R343)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B344<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B344=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($S$19:S343),VLOOKUP($P344,$B$12:$L398,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate*$R344)),IF(payfreq=\"Semiannually\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/2*$R344)),IF(payfreq=\"Quarterly\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/4*$R344)),IF(payfreq=\"Monthly\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/12*$R344)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B345<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B345=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($S$19:S344),VLOOKUP($P345,$B$12:$L399,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate*$R345)),IF(payfreq=\"Semiannually\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/2*$R345)),IF(payfreq=\"Quarterly\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/4*$R345)),IF(payfreq=\"Monthly\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/12*$R345)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B346<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B346=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($S$19:S345),VLOOKUP($P346,$B$12:$L400,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate*$R346)),IF(payfreq=\"Semiannually\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/2*$R346)),IF(payfreq=\"Quarterly\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/4*$R346)),IF(payfreq=\"Monthly\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/12*$R346)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B347<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B347=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($S$19:S346),VLOOKUP($P347,$B$12:$L401,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate*$R347)),IF(payfreq=\"Semiannually\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/2*$R347)),IF(payfreq=\"Quarterly\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/4*$R347)),IF(payfreq=\"Monthly\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/12*$R347)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B348<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B348=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($S$19:S347),VLOOKUP($P348,$B$12:$L402,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate*$R348)),IF(payfreq=\"Semiannually\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/2*$R348)),IF(payfreq=\"Quarterly\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/4*$R348)),IF(payfreq=\"Monthly\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/12*$R348)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B349<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B349=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($S$19:S348),VLOOKUP($P349,$B$12:$L403,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate*$R349)),IF(payfreq=\"Semiannually\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/2*$R349)),IF(payfreq=\"Quarterly\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/4*$R349)),IF(payfreq=\"Monthly\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/12*$R349)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B350<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B350=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($S$19:S349),VLOOKUP($P350,$B$12:$L404,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate*$R350)),IF(payfreq=\"Semiannually\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/2*$R350)),IF(payfreq=\"Quarterly\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/4*$R350)),IF(payfreq=\"Monthly\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/12*$R350)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B351<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B351=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($S$19:S350),VLOOKUP($P351,$B$12:$L405,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate*$R351)),IF(payfreq=\"Semiannually\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/2*$R351)),IF(payfreq=\"Quarterly\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/4*$R351)),IF(payfreq=\"Monthly\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/12*$R351)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B352<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B352=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($S$19:S351),VLOOKUP($P352,$B$12:$L406,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate*$R352)),IF(payfreq=\"Semiannually\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/2*$R352)),IF(payfreq=\"Quarterly\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/4*$R352)),IF(payfreq=\"Monthly\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/12*$R352)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B353<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B353=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($S$19:S352),VLOOKUP($P353,$B$12:$L407,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate*$R353)),IF(payfreq=\"Semiannually\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/2*$R353)),IF(payfreq=\"Quarterly\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/4*$R353)),IF(payfreq=\"Monthly\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/12*$R353)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B354<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B354=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($S$19:S353),VLOOKUP($P354,$B$12:$L408,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate*$R354)),IF(payfreq=\"Semiannually\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/2*$R354)),IF(payfreq=\"Quarterly\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/4*$R354)),IF(payfreq=\"Monthly\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/12*$R354)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B355<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B355=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($S$19:S354),VLOOKUP($P355,$B$12:$L409,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate*$R355)),IF(payfreq=\"Semiannually\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/2*$R355)),IF(payfreq=\"Quarterly\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/4*$R355)),IF(payfreq=\"Monthly\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/12*$R355)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B356<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B356=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($S$19:S355),VLOOKUP($P356,$B$12:$L410,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate*$R356)),IF(payfreq=\"Semiannually\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/2*$R356)),IF(payfreq=\"Quarterly\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/4*$R356)),IF(payfreq=\"Monthly\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/12*$R356)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B357<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B357=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($S$19:S356),VLOOKUP($P357,$B$12:$L411,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate*$R357)),IF(payfreq=\"Semiannually\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/2*$R357)),IF(payfreq=\"Quarterly\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/4*$R357)),IF(payfreq=\"Monthly\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/12*$R357)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B358<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B358=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($S$19:S357),VLOOKUP($P358,$B$12:$L412,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate*$R358)),IF(payfreq=\"Semiannually\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/2*$R358)),IF(payfreq=\"Quarterly\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/4*$R358)),IF(payfreq=\"Monthly\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/12*$R358)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B359<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B359=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($S$19:S358),VLOOKUP($P359,$B$12:$L413,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate*$R359)),IF(payfreq=\"Semiannually\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/2*$R359)),IF(payfreq=\"Quarterly\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/4*$R359)),IF(payfreq=\"Monthly\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/12*$R359)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B360<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B360=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($S$19:S359),VLOOKUP($P360,$B$12:$L414,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate*$R360)),IF(payfreq=\"Semiannually\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/2*$R360)),IF(payfreq=\"Quarterly\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/4*$R360)),IF(payfreq=\"Monthly\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/12*$R360)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B361<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B361=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($S$19:S360),VLOOKUP($P361,$B$12:$L415,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate*$R361)),IF(payfreq=\"Semiannually\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/2*$R361)),IF(payfreq=\"Quarterly\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/4*$R361)),IF(payfreq=\"Monthly\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/12*$R361)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B362<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B362=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($S$19:S361),VLOOKUP($P362,$B$12:$L416,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate*$R362)),IF(payfreq=\"Semiannually\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/2*$R362)),IF(payfreq=\"Quarterly\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/4*$R362)),IF(payfreq=\"Monthly\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/12*$R362)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B363<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B363=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($S$19:S362),VLOOKUP($P363,$B$12:$L417,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate*$R363)),IF(payfreq=\"Semiannually\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/2*$R363)),IF(payfreq=\"Quarterly\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/4*$R363)),IF(payfreq=\"Monthly\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/12*$R363)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B364<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B364=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($S$19:S363),VLOOKUP($P364,$B$12:$L418,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate*$R364)),IF(payfreq=\"Semiannually\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/2*$R364)),IF(payfreq=\"Quarterly\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/4*$R364)),IF(payfreq=\"Monthly\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/12*$R364)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B365<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B365=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($S$19:S364),VLOOKUP($P365,$B$12:$L419,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate*$R365)),IF(payfreq=\"Semiannually\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/2*$R365)),IF(payfreq=\"Quarterly\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/4*$R365)),IF(payfreq=\"Monthly\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/12*$R365)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B366<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B366=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($S$19:S365),VLOOKUP($P366,$B$12:$L420,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate*$R366)),IF(payfreq=\"Semiannually\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/2*$R366)),IF(payfreq=\"Quarterly\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/4*$R366)),IF(payfreq=\"Monthly\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/12*$R366)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B367<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B367=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($S$19:S366),VLOOKUP($P367,$B$12:$L421,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate*$R367)),IF(payfreq=\"Semiannually\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/2*$R367)),IF(payfreq=\"Quarterly\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/4*$R367)),IF(payfreq=\"Monthly\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/12*$R367)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B368<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B368=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($S$19:S367),VLOOKUP($P368,$B$12:$L422,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate*$R368)),IF(payfreq=\"Semiannually\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/2*$R368)),IF(payfreq=\"Quarterly\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/4*$R368)),IF(payfreq=\"Monthly\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/12*$R368)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B369<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B369=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($S$19:S368),VLOOKUP($P369,$B$12:$L423,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate*$R369)),IF(payfreq=\"Semiannually\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/2*$R369)),IF(payfreq=\"Quarterly\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/4*$R369)),IF(payfreq=\"Monthly\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/12*$R369)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B370<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B370=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($S$19:S369),VLOOKUP($P370,$B$12:$L424,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate*$R370)),IF(payfreq=\"Semiannually\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/2*$R370)),IF(payfreq=\"Quarterly\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/4*$R370)),IF(payfreq=\"Monthly\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/12*$R370)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B371<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B371=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($S$19:S370),VLOOKUP($P371,$B$12:$L425,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate*$R371)),IF(payfreq=\"Semiannually\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/2*$R371)),IF(payfreq=\"Quarterly\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/4*$R371)),IF(payfreq=\"Monthly\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/12*$R371)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B372<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B372=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($S$19:S371),VLOOKUP($P372,$B$12:$L426,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate*$R372)),IF(payfreq=\"Semiannually\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/2*$R372)),IF(payfreq=\"Quarterly\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/4*$R372)),IF(payfreq=\"Monthly\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/12*$R372)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B373<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B373=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($S$19:S372),VLOOKUP($P373,$B$12:$L427,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate*$R373)),IF(payfreq=\"Semiannually\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/2*$R373)),IF(payfreq=\"Quarterly\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/4*$R373)),IF(payfreq=\"Monthly\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/12*$R373)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B374<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B374=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($S$19:S373),VLOOKUP($P374,$B$12:$L428,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate*$R374)),IF(payfreq=\"Semiannually\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/2*$R374)),IF(payfreq=\"Quarterly\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/4*$R374)),IF(payfreq=\"Monthly\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/12*$R374)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B375<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B375=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($S$19:S374),VLOOKUP($P375,$B$12:$L429,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate*$R375)),IF(payfreq=\"Semiannually\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/2*$R375)),IF(payfreq=\"Quarterly\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/4*$R375)),IF(payfreq=\"Monthly\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/12*$R375)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B376<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B376=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($S$19:S375),VLOOKUP($P376,$B$12:$L430,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate*$R376)),IF(payfreq=\"Semiannually\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/2*$R376)),IF(payfreq=\"Quarterly\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/4*$R376)),IF(payfreq=\"Monthly\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/12*$R376)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B377<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B377=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($S$19:S376),VLOOKUP($P377,$B$12:$L431,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate*$R377)),IF(payfreq=\"Semiannually\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/2*$R377)),IF(payfreq=\"Quarterly\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/4*$R377)),IF(payfreq=\"Monthly\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/12*$R377)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B378<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B378=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($S$19:S377),VLOOKUP($P378,$B$12:$L432,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate*$R378)),IF(payfreq=\"Semiannually\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/2*$R378)),IF(payfreq=\"Quarterly\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/4*$R378)),IF(payfreq=\"Monthly\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/12*$R378)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B379<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B379=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($S$19:S378),VLOOKUP($P379,$B$12:$L433,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate*$R379)),IF(payfreq=\"Semiannually\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/2*$R379)),IF(payfreq=\"Quarterly\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/4*$R379)),IF(payfreq=\"Monthly\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/12*$R379)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B380<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B380=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($S$19:S379),VLOOKUP($P380,$B$12:$L434,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate*$R380)),IF(payfreq=\"Semiannually\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/2*$R380)),IF(payfreq=\"Quarterly\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/4*$R380)),IF(payfreq=\"Monthly\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/12*$R380)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B381<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B381=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($S$19:S380),VLOOKUP($P381,$B$12:$L435,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate*$R381)),IF(payfreq=\"Semiannually\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/2*$R381)),IF(payfreq=\"Quarterly\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/4*$R381)),IF(payfreq=\"Monthly\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/12*$R381)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B382<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B382=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($S$19:S381),VLOOKUP($P382,$B$12:$L436,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate*$R382)),IF(payfreq=\"Semiannually\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/2*$R382)),IF(payfreq=\"Quarterly\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/4*$R382)),IF(payfreq=\"Monthly\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/12*$R382)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B383<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B383=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($S$19:S382),VLOOKUP($P383,$B$12:$L437,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate*$R383)),IF(payfreq=\"Semiannually\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/2*$R383)),IF(payfreq=\"Quarterly\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/4*$R383)),IF(payfreq=\"Monthly\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/12*$R383)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B384<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B384=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($S$19:S383),VLOOKUP($P384,$B$12:$L438,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate*$R384)),IF(payfreq=\"Semiannually\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/2*$R384)),IF(payfreq=\"Quarterly\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/4*$R384)),IF(payfreq=\"Monthly\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/12*$R384)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B385<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B385=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($S$19:S384),VLOOKUP($P385,$B$12:$L439,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate*$R385)),IF(payfreq=\"Semiannually\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/2*$R385)),IF(payfreq=\"Quarterly\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/4*$R385)),IF(payfreq=\"Monthly\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/12*$R385)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B386<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B386=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($S$19:S385),VLOOKUP($P386,$B$12:$L440,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate*$R386)),IF(payfreq=\"Semiannually\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/2*$R386)),IF(payfreq=\"Quarterly\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/4*$R386)),IF(payfreq=\"Monthly\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/12*$R386)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B387<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B387=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($S$19:S386),VLOOKUP($P387,$B$12:$L441,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate*$R387)),IF(payfreq=\"Semiannually\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/2*$R387)),IF(payfreq=\"Quarterly\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/4*$R387)),IF(payfreq=\"Monthly\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/12*$R387)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B388<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B388=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($S$19:S387),VLOOKUP($P388,$B$12:$L442,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate*$R388)),IF(payfreq=\"Semiannually\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/2*$R388)),IF(payfreq=\"Quarterly\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/4*$R388)),IF(payfreq=\"Monthly\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/12*$R388)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B389<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B389=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($S$19:S388),VLOOKUP($P389,$B$12:$L443,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate*$R389)),IF(payfreq=\"Semiannually\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/2*$R389)),IF(payfreq=\"Quarterly\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/4*$R389)),IF(payfreq=\"Monthly\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/12*$R389)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B390<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B390=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($S$19:S389),VLOOKUP($P390,$B$12:$L444,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate*$R390)),IF(payfreq=\"Semiannually\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/2*$R390)),IF(payfreq=\"Quarterly\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/4*$R390)),IF(payfreq=\"Monthly\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/12*$R390)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B391<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B391=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($S$19:S390),VLOOKUP($P391,$B$12:$L445,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate*$R391)),IF(payfreq=\"Semiannually\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/2*$R391)),IF(payfreq=\"Quarterly\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/4*$R391)),IF(payfreq=\"Monthly\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/12*$R391)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B392<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B392=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($S$19:S391),VLOOKUP($P392,$B$12:$L446,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate*$R392)),IF(payfreq=\"Semiannually\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/2*$R392)),IF(payfreq=\"Quarterly\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/4*$R392)),IF(payfreq=\"Monthly\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/12*$R392)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B393<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B393=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($S$19:S392),VLOOKUP($P393,$B$12:$L447,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate*$R393)),IF(payfreq=\"Semiannually\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/2*$R393)),IF(payfreq=\"Quarterly\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/4*$R393)),IF(payfreq=\"Monthly\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/12*$R393)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B394<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B394=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($S$19:S393),VLOOKUP($P394,$B$12:$L448,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate*$R394)),IF(payfreq=\"Semiannually\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/2*$R394)),IF(payfreq=\"Quarterly\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/4*$R394)),IF(payfreq=\"Monthly\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/12*$R394)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B395<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B395=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($S$19:S394),VLOOKUP($P395,$B$12:$L449,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate*$R395)),IF(payfreq=\"Semiannually\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/2*$R395)),IF(payfreq=\"Quarterly\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/4*$R395)),IF(payfreq=\"Monthly\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/12*$R395)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B396<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B396=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($S$19:S395),VLOOKUP($P396,$B$12:$L450,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate*$R396)),IF(payfreq=\"Semiannually\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/2*$R396)),IF(payfreq=\"Quarterly\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/4*$R396)),IF(payfreq=\"Monthly\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/12*$R396)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B397<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B397=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($S$19:S396),VLOOKUP($P397,$B$12:$L451,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate*$R397)),IF(payfreq=\"Semiannually\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/2*$R397)),IF(payfreq=\"Quarterly\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/4*$R397)),IF(payfreq=\"Monthly\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/12*$R397)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B398<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B398=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($S$19:S397),VLOOKUP($P398,$B$12:$L452,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate*$R398)),IF(payfreq=\"Semiannually\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/2*$R398)),IF(payfreq=\"Quarterly\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/4*$R398)),IF(payfreq=\"Monthly\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/12*$R398)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B399<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B399=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($S$19:S398),VLOOKUP($P399,$B$12:$L453,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate*$R399)),IF(payfreq=\"Semiannually\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/2*$R399)),IF(payfreq=\"Quarterly\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/4*$R399)),IF(payfreq=\"Monthly\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/12*$R399)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B400<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B400=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($S$19:S399),VLOOKUP($P400,$B$12:$L454,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate*$R400)),IF(payfreq=\"Semiannually\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/2*$R400)),IF(payfreq=\"Quarterly\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/4*$R400)),IF(payfreq=\"Monthly\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/12*$R400)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B401<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B401=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($S$19:S400),VLOOKUP($P401,$B$12:$L455,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate*$R401)),IF(payfreq=\"Semiannually\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/2*$R401)),IF(payfreq=\"Quarterly\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/4*$R401)),IF(payfreq=\"Monthly\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/12*$R401)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B402<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B402=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($S$19:S401),VLOOKUP($P402,$B$12:$L456,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate*$R402)),IF(payfreq=\"Semiannually\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/2*$R402)),IF(payfreq=\"Quarterly\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/4*$R402)),IF(payfreq=\"Monthly\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/12*$R402)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B403<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B403=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($S$19:S402),VLOOKUP($P403,$B$12:$L457,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate*$R403)),IF(payfreq=\"Semiannually\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/2*$R403)),IF(payfreq=\"Quarterly\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/4*$R403)),IF(payfreq=\"Monthly\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/12*$R403)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B404<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B404=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(P404=\"\",\"\",IF(P404=term,\"Last Period\",IF(P404=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q403)+1,MONTH(Q403),DAY(Q403)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q403),MONTH(Q403)+6,DAY(Q403)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q403),MONTH(Q403)+3,DAY(Q403)),IF(payfreq=\"Monthly\",DATE(YEAR(Q403),MONTH(Q403)+1,DAY(Q403)))))))))","v":""},null,{"$f":"IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($S$19:S403),VLOOKUP($P404,$B$12:$L458,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate*$R404)),IF(payfreq=\"Semiannually\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/2*$R404)),IF(payfreq=\"Quarterly\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/4*$R404)),IF(payfreq=\"Monthly\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/12*$R404)),\"\"))))","v":""}]
[null,null,{"$f":"IF(Q405 <> \"\",Q405, \"\")","v":""},{"$f":"+IF(AND(B405<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B405=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P404<term,P404+1,IF(P404=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($S$19:S404),VLOOKUP($P405,$B$12:$L459,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate*$R405)),IF(payfreq=\"Semiannually\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/2*$R405)),IF(payfreq=\"Quarterly\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/4*$R405)),IF(payfreq=\"Monthly\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/12*$R405)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B406<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B406=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($S$19:S405),VLOOKUP($P406,$B$12:$L460,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate*$R406)),IF(payfreq=\"Semiannually\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/2*$R406)),IF(payfreq=\"Quarterly\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/4*$R406)),IF(payfreq=\"Monthly\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/12*$R406)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B407<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B407=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($S$19:S406),VLOOKUP($P407,$B$12:$L461,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate*$R407)),IF(payfreq=\"Semiannually\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/2*$R407)),IF(payfreq=\"Quarterly\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/4*$R407)),IF(payfreq=\"Monthly\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/12*$R407)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B408<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B408=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($S$19:S407),VLOOKUP($P408,$B$12:$L462,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate*$R408)),IF(payfreq=\"Semiannually\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/2*$R408)),IF(payfreq=\"Quarterly\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/4*$R408)),IF(payfreq=\"Monthly\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/12*$R408)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B409<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B409=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($S$19:S408),VLOOKUP($P409,$B$12:$L463,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate*$R409)),IF(payfreq=\"Semiannually\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/2*$R409)),IF(payfreq=\"Quarterly\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/4*$R409)),IF(payfreq=\"Monthly\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/12*$R409)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B410<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B410=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($S$19:S409),VLOOKUP($P410,$B$12:$L464,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate*$R410)),IF(payfreq=\"Semiannually\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/2*$R410)),IF(payfreq=\"Quarterly\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/4*$R410)),IF(payfreq=\"Monthly\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/12*$R410)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B411<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B411=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($S$19:S410),VLOOKUP($P411,$B$12:$L465,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate*$R411)),IF(payfreq=\"Semiannually\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/2*$R411)),IF(payfreq=\"Quarterly\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/4*$R411)),IF(payfreq=\"Monthly\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/12*$R411)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B412<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B412=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($S$19:S411),VLOOKUP($P412,$B$12:$L466,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate*$R412)),IF(payfreq=\"Semiannually\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/2*$R412)),IF(payfreq=\"Quarterly\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/4*$R412)),IF(payfreq=\"Monthly\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/12*$R412)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B413<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B413=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($S$19:S412),VLOOKUP($P413,$B$12:$L467,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate*$R413)),IF(payfreq=\"Semiannually\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/2*$R413)),IF(payfreq=\"Quarterly\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/4*$R413)),IF(payfreq=\"Monthly\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/12*$R413)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B414<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B414=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($S$19:S413),VLOOKUP($P414,$B$12:$L468,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate*$R414)),IF(payfreq=\"Semiannually\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/2*$R414)),IF(payfreq=\"Quarterly\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/4*$R414)),IF(payfreq=\"Monthly\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/12*$R414)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B415<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B415=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($S$19:S414),VLOOKUP($P415,$B$12:$L469,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate*$R415)),IF(payfreq=\"Semiannually\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/2*$R415)),IF(payfreq=\"Quarterly\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/4*$R415)),IF(payfreq=\"Monthly\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/12*$R415)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B416<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B416=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($S$19:S415),VLOOKUP($P416,$B$12:$L470,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate*$R416)),IF(payfreq=\"Semiannually\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/2*$R416)),IF(payfreq=\"Quarterly\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/4*$R416)),IF(payfreq=\"Monthly\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/12*$R416)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B417<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B417=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($S$19:S416),VLOOKUP($P417,$B$12:$L471,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate*$R417)),IF(payfreq=\"Semiannually\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/2*$R417)),IF(payfreq=\"Quarterly\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/4*$R417)),IF(payfreq=\"Monthly\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/12*$R417)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B418<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B418=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($S$19:S417),VLOOKUP($P418,$B$12:$L472,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate*$R418)),IF(payfreq=\"Semiannually\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/2*$R418)),IF(payfreq=\"Quarterly\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/4*$R418)),IF(payfreq=\"Monthly\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/12*$R418)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B419<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B419=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($S$19:S418),VLOOKUP($P419,$B$12:$L473,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate*$R419)),IF(payfreq=\"Semiannually\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/2*$R419)),IF(payfreq=\"Quarterly\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/4*$R419)),IF(payfreq=\"Monthly\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/12*$R419)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B420<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B420=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($S$19:S419),VLOOKUP($P420,$B$12:$L474,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate*$R420)),IF(payfreq=\"Semiannually\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/2*$R420)),IF(payfreq=\"Quarterly\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/4*$R420)),IF(payfreq=\"Monthly\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/12*$R420)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B421<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B421=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($S$19:S420),VLOOKUP($P421,$B$12:$L475,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate*$R421)),IF(payfreq=\"Semiannually\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/2*$R421)),IF(payfreq=\"Quarterly\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/4*$R421)),IF(payfreq=\"Monthly\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/12*$R421)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B422<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B422=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($S$19:S421),VLOOKUP($P422,$B$12:$L476,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate*$R422)),IF(payfreq=\"Semiannually\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/2*$R422)),IF(payfreq=\"Quarterly\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/4*$R422)),IF(payfreq=\"Monthly\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/12*$R422)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B423<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B423=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($S$19:S422),VLOOKUP($P423,$B$12:$L477,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate*$R423)),IF(payfreq=\"Semiannually\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/2*$R423)),IF(payfreq=\"Quarterly\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/4*$R423)),IF(payfreq=\"Monthly\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/12*$R423)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B424<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B424=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($S$19:S423),VLOOKUP($P424,$B$12:$L478,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate*$R424)),IF(payfreq=\"Semiannually\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/2*$R424)),IF(payfreq=\"Quarterly\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/4*$R424)),IF(payfreq=\"Monthly\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/12*$R424)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B425<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B425=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($S$19:S424),VLOOKUP($P425,$B$12:$L479,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate*$R425)),IF(payfreq=\"Semiannually\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/2*$R425)),IF(payfreq=\"Quarterly\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/4*$R425)),IF(payfreq=\"Monthly\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/12*$R425)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B426<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B426=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($S$19:S425),VLOOKUP($P426,$B$12:$L480,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate*$R426)),IF(payfreq=\"Semiannually\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/2*$R426)),IF(payfreq=\"Quarterly\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/4*$R426)),IF(payfreq=\"Monthly\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/12*$R426)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B427<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B427=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($S$19:S426),VLOOKUP($P427,$B$12:$L481,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate*$R427)),IF(payfreq=\"Semiannually\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/2*$R427)),IF(payfreq=\"Quarterly\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/4*$R427)),IF(payfreq=\"Monthly\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/12*$R427)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B428<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B428=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($S$19:S427),VLOOKUP($P428,$B$12:$L482,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate*$R428)),IF(payfreq=\"Semiannually\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/2*$R428)),IF(payfreq=\"Quarterly\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/4*$R428)),IF(payfreq=\"Monthly\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/12*$R428)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B429<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B429=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($S$19:S428),VLOOKUP($P429,$B$12:$L483,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate*$R429)),IF(payfreq=\"Semiannually\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/2*$R429)),IF(payfreq=\"Quarterly\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/4*$R429)),IF(payfreq=\"Monthly\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/12*$R429)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B430<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B430=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($S$19:S429),VLOOKUP($P430,$B$12:$L484,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate*$R430)),IF(payfreq=\"Semiannually\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/2*$R430)),IF(payfreq=\"Quarterly\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/4*$R430)),IF(payfreq=\"Monthly\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/12*$R430)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B431<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B431=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($S$19:S430),VLOOKUP($P431,$B$12:$L485,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate*$R431)),IF(payfreq=\"Semiannually\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/2*$R431)),IF(payfreq=\"Quarterly\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/4*$R431)),IF(payfreq=\"Monthly\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/12*$R431)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B432<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B432=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($S$19:S431),VLOOKUP($P432,$B$12:$L486,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate*$R432)),IF(payfreq=\"Semiannually\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/2*$R432)),IF(payfreq=\"Quarterly\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/4*$R432)),IF(payfreq=\"Monthly\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/12*$R432)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B433<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B433=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($S$19:S432),VLOOKUP($P433,$B$12:$L487,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate*$R433)),IF(payfreq=\"Semiannually\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/2*$R433)),IF(payfreq=\"Quarterly\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/4*$R433)),IF(payfreq=\"Monthly\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/12*$R433)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B434<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B434=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($S$19:S433),VLOOKUP($P434,$B$12:$L488,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate*$R434)),IF(payfreq=\"Semiannually\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/2*$R434)),IF(payfreq=\"Quarterly\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/4*$R434)),IF(payfreq=\"Monthly\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/12*$R434)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B435<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B435=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($S$19:S434),VLOOKUP($P435,$B$12:$L489,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate*$R435)),IF(payfreq=\"Semiannually\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/2*$R435)),IF(payfreq=\"Quarterly\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/4*$R435)),IF(payfreq=\"Monthly\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/12*$R435)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B436<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B436=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($S$19:S435),VLOOKUP($P436,$B$12:$L490,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate*$R436)),IF(payfreq=\"Semiannually\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/2*$R436)),IF(payfreq=\"Quarterly\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/4*$R436)),IF(payfreq=\"Monthly\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/12*$R436)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B437<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B437=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($S$19:S436),VLOOKUP($P437,$B$12:$L491,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate*$R437)),IF(payfreq=\"Semiannually\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/2*$R437)),IF(payfreq=\"Quarterly\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/4*$R437)),IF(payfreq=\"Monthly\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/12*$R437)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B438<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B438=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($S$19:S437),VLOOKUP($P438,$B$12:$L492,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate*$R438)),IF(payfreq=\"Semiannually\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/2*$R438)),IF(payfreq=\"Quarterly\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/4*$R438)),IF(payfreq=\"Monthly\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/12*$R438)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B439<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B439=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($S$19:S438),VLOOKUP($P439,$B$12:$L493,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate*$R439)),IF(payfreq=\"Semiannually\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/2*$R439)),IF(payfreq=\"Quarterly\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/4*$R439)),IF(payfreq=\"Monthly\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/12*$R439)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B440<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B440=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($S$19:S439),VLOOKUP($P440,$B$12:$L494,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate*$R440)),IF(payfreq=\"Semiannually\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/2*$R440)),IF(payfreq=\"Quarterly\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/4*$R440)),IF(payfreq=\"Monthly\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/12*$R440)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B441<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B441=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($S$19:S440),VLOOKUP($P441,$B$12:$L495,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate*$R441)),IF(payfreq=\"Semiannually\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/2*$R441)),IF(payfreq=\"Quarterly\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/4*$R441)),IF(payfreq=\"Monthly\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/12*$R441)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B442<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B442=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($S$19:S441),VLOOKUP($P442,$B$12:$L496,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate*$R442)),IF(payfreq=\"Semiannually\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/2*$R442)),IF(payfreq=\"Quarterly\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/4*$R442)),IF(payfreq=\"Monthly\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/12*$R442)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B443<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B443=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($S$19:S442),VLOOKUP($P443,$B$12:$L497,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate*$R443)),IF(payfreq=\"Semiannually\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/2*$R443)),IF(payfreq=\"Quarterly\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/4*$R443)),IF(payfreq=\"Monthly\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/12*$R443)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B444<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B444=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($S$19:S443),VLOOKUP($P444,$B$12:$L498,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate*$R444)),IF(payfreq=\"Semiannually\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/2*$R444)),IF(payfreq=\"Quarterly\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/4*$R444)),IF(payfreq=\"Monthly\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/12*$R444)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B445<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B445=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($S$19:S444),VLOOKUP($P445,$B$12:$L499,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate*$R445)),IF(payfreq=\"Semiannually\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/2*$R445)),IF(payfreq=\"Quarterly\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/4*$R445)),IF(payfreq=\"Monthly\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/12*$R445)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B446<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B446=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($S$19:S445),VLOOKUP($P446,$B$12:$L500,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate*$R446)),IF(payfreq=\"Semiannually\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/2*$R446)),IF(payfreq=\"Quarterly\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/4*$R446)),IF(payfreq=\"Monthly\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/12*$R446)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B447<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B447=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($S$19:S446),VLOOKUP($P447,$B$12:$L501,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate*$R447)),IF(payfreq=\"Semiannually\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/2*$R447)),IF(payfreq=\"Quarterly\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/4*$R447)),IF(payfreq=\"Monthly\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/12*$R447)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B448<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B448=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($S$19:S447),VLOOKUP($P448,$B$12:$L502,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate*$R448)),IF(payfreq=\"Semiannually\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/2*$R448)),IF(payfreq=\"Quarterly\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/4*$R448)),IF(payfreq=\"Monthly\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/12*$R448)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B449<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B449=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($S$19:S448),VLOOKUP($P449,$B$12:$L503,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate*$R449)),IF(payfreq=\"Semiannually\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/2*$R449)),IF(payfreq=\"Quarterly\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/4*$R449)),IF(payfreq=\"Monthly\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/12*$R449)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B450<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B450=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($S$19:S449),VLOOKUP($P450,$B$12:$L504,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate*$R450)),IF(payfreq=\"Semiannually\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/2*$R450)),IF(payfreq=\"Quarterly\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/4*$R450)),IF(payfreq=\"Monthly\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/12*$R450)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B451<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B451=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($S$19:S450),VLOOKUP($P451,$B$12:$L505,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate*$R451)),IF(payfreq=\"Semiannually\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/2*$R451)),IF(payfreq=\"Quarterly\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/4*$R451)),IF(payfreq=\"Monthly\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/12*$R451)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B452<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B452=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($S$19:S451),VLOOKUP($P452,$B$12:$L506,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate*$R452)),IF(payfreq=\"Semiannually\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/2*$R452)),IF(payfreq=\"Quarterly\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/4*$R452)),IF(payfreq=\"Monthly\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/12*$R452)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B453<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B453=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($S$19:S452),VLOOKUP($P453,$B$12:$L507,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate*$R453)),IF(payfreq=\"Semiannually\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/2*$R453)),IF(payfreq=\"Quarterly\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/4*$R453)),IF(payfreq=\"Monthly\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/12*$R453)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B454<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B454=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($S$19:S453),VLOOKUP($P454,$B$12:$L508,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate*$R454)),IF(payfreq=\"Semiannually\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/2*$R454)),IF(payfreq=\"Quarterly\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/4*$R454)),IF(payfreq=\"Monthly\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/12*$R454)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B455<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B455=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($S$19:S454),VLOOKUP($P455,$B$12:$L509,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate*$R455)),IF(payfreq=\"Semiannually\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/2*$R455)),IF(payfreq=\"Quarterly\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/4*$R455)),IF(payfreq=\"Monthly\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/12*$R455)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B456<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B456=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($S$19:S455),VLOOKUP($P456,$B$12:$L510,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate*$R456)),IF(payfreq=\"Semiannually\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/2*$R456)),IF(payfreq=\"Quarterly\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/4*$R456)),IF(payfreq=\"Monthly\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/12*$R456)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B457<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B457=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($S$19:S456),VLOOKUP($P457,$B$12:$L511,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate*$R457)),IF(payfreq=\"Semiannually\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/2*$R457)),IF(payfreq=\"Quarterly\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/4*$R457)),IF(payfreq=\"Monthly\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/12*$R457)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B458<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B458=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($S$19:S457),VLOOKUP($P458,$B$12:$L512,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate*$R458)),IF(payfreq=\"Semiannually\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/2*$R458)),IF(payfreq=\"Quarterly\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/4*$R458)),IF(payfreq=\"Monthly\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/12*$R458)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B459<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B459=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($S$19:S458),VLOOKUP($P459,$B$12:$L513,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate*$R459)),IF(payfreq=\"Semiannually\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/2*$R459)),IF(payfreq=\"Quarterly\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/4*$R459)),IF(payfreq=\"Monthly\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/12*$R459)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B460<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B460=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($S$19:S459),VLOOKUP($P460,$B$12:$L514,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate*$R460)),IF(payfreq=\"Semiannually\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/2*$R460)),IF(payfreq=\"Quarterly\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/4*$R460)),IF(payfreq=\"Monthly\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/12*$R460)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B461<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B461=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($S$19:S460),VLOOKUP($P461,$B$12:$L515,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate*$R461)),IF(payfreq=\"Semiannually\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/2*$R461)),IF(payfreq=\"Quarterly\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/4*$R461)),IF(payfreq=\"Monthly\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/12*$R461)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B462<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B462=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($S$19:S461),VLOOKUP($P462,$B$12:$L516,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate*$R462)),IF(payfreq=\"Semiannually\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/2*$R462)),IF(payfreq=\"Quarterly\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/4*$R462)),IF(payfreq=\"Monthly\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/12*$R462)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B463<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B463=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($S$19:S462),VLOOKUP($P463,$B$12:$L517,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate*$R463)),IF(payfreq=\"Semiannually\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/2*$R463)),IF(payfreq=\"Quarterly\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/4*$R463)),IF(payfreq=\"Monthly\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/12*$R463)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B464<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B464=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($S$19:S463),VLOOKUP($P464,$B$12:$L518,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate*$R464)),IF(payfreq=\"Semiannually\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/2*$R464)),IF(payfreq=\"Quarterly\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/4*$R464)),IF(payfreq=\"Monthly\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/12*$R464)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B465<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B465=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($S$19:S464),VLOOKUP($P465,$B$12:$L519,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate*$R465)),IF(payfreq=\"Semiannually\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/2*$R465)),IF(payfreq=\"Quarterly\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/4*$R465)),IF(payfreq=\"Monthly\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/12*$R465)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B466<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B466=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($S$19:S465),VLOOKUP($P466,$B$12:$L520,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate*$R466)),IF(payfreq=\"Semiannually\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/2*$R466)),IF(payfreq=\"Quarterly\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/4*$R466)),IF(payfreq=\"Monthly\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/12*$R466)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B467<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B467=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($S$19:S466),VLOOKUP($P467,$B$12:$L521,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate*$R467)),IF(payfreq=\"Semiannually\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/2*$R467)),IF(payfreq=\"Quarterly\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/4*$R467)),IF(payfreq=\"Monthly\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/12*$R467)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B468<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B468=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(P468=\"\",\"\",IF(P468=term,\"Last Period\",IF(P468=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q467)+1,MONTH(Q467),DAY(Q467)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q467),MONTH(Q467)+6,DAY(Q467)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q467),MONTH(Q467)+3,DAY(Q467)),IF(payfreq=\"Monthly\",DATE(YEAR(Q467),MONTH(Q467)+1,DAY(Q467)))))))))","v":""},null,{"$f":"IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($S$19:S467),VLOOKUP($P468,$B$12:$L522,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate*$R468)),IF(payfreq=\"Semiannually\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/2*$R468)),IF(payfreq=\"Quarterly\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/4*$R468)),IF(payfreq=\"Monthly\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/12*$R468)),\"\"))))","v":""}]
[null,null,{"$f":"IF(Q469 <> \"\",Q469, \"\")","v":""},{"$f":"+IF(AND(B469<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B469=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P468<term,P468+1,IF(P468=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($S$19:S468),VLOOKUP($P469,$B$12:$L523,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate*$R469)),IF(payfreq=\"Semiannually\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/2*$R469)),IF(payfreq=\"Quarterly\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/4*$R469)),IF(payfreq=\"Monthly\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/12*$R469)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B470<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B470=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($S$19:S469),VLOOKUP($P470,$B$12:$L524,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate*$R470)),IF(payfreq=\"Semiannually\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/2*$R470)),IF(payfreq=\"Quarterly\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/4*$R470)),IF(payfreq=\"Monthly\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/12*$R470)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B471<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B471=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($S$19:S470),VLOOKUP($P471,$B$12:$L525,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate*$R471)),IF(payfreq=\"Semiannually\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/2*$R471)),IF(payfreq=\"Quarterly\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/4*$R471)),IF(payfreq=\"Monthly\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/12*$R471)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B472<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B472=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($S$19:S471),VLOOKUP($P472,$B$12:$L526,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate*$R472)),IF(payfreq=\"Semiannually\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/2*$R472)),IF(payfreq=\"Quarterly\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/4*$R472)),IF(payfreq=\"Monthly\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/12*$R472)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B473<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B473=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($S$19:S472),VLOOKUP($P473,$B$12:$L527,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate*$R473)),IF(payfreq=\"Semiannually\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/2*$R473)),IF(payfreq=\"Quarterly\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/4*$R473)),IF(payfreq=\"Monthly\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/12*$R473)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B474<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B474=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($S$19:S473),VLOOKUP($P474,$B$12:$L528,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate*$R474)),IF(payfreq=\"Semiannually\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/2*$R474)),IF(payfreq=\"Quarterly\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/4*$R474)),IF(payfreq=\"Monthly\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/12*$R474)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B475<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B475=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($S$19:S474),VLOOKUP($P475,$B$12:$L529,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate*$R475)),IF(payfreq=\"Semiannually\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/2*$R475)),IF(payfreq=\"Quarterly\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/4*$R475)),IF(payfreq=\"Monthly\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/12*$R475)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B476<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B476=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($S$19:S475),VLOOKUP($P476,$B$12:$L530,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate*$R476)),IF(payfreq=\"Semiannually\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/2*$R476)),IF(payfreq=\"Quarterly\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/4*$R476)),IF(payfreq=\"Monthly\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/12*$R476)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B477<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B477=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($S$19:S476),VLOOKUP($P477,$B$12:$L531,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate*$R477)),IF(payfreq=\"Semiannually\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/2*$R477)),IF(payfreq=\"Quarterly\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/4*$R477)),IF(payfreq=\"Monthly\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/12*$R477)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B478<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B478=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($S$19:S477),VLOOKUP($P478,$B$12:$L532,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate*$R478)),IF(payfreq=\"Semiannually\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/2*$R478)),IF(payfreq=\"Quarterly\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/4*$R478)),IF(payfreq=\"Monthly\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/12*$R478)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B479<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B479=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($S$19:S478),VLOOKUP($P479,$B$12:$L533,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate*$R479)),IF(payfreq=\"Semiannually\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/2*$R479)),IF(payfreq=\"Quarterly\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/4*$R479)),IF(payfreq=\"Monthly\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/12*$R479)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B480<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B480=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($S$19:S479),VLOOKUP($P480,$B$12:$L534,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate*$R480)),IF(payfreq=\"Semiannually\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/2*$R480)),IF(payfreq=\"Quarterly\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/4*$R480)),IF(payfreq=\"Monthly\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/12*$R480)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B481<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B481=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($S$19:S480),VLOOKUP($P481,$B$12:$L535,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate*$R481)),IF(payfreq=\"Semiannually\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/2*$R481)),IF(payfreq=\"Quarterly\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/4*$R481)),IF(payfreq=\"Monthly\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/12*$R481)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B482<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B482=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($S$19:S481),VLOOKUP($P482,$B$12:$L536,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate*$R482)),IF(payfreq=\"Semiannually\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/2*$R482)),IF(payfreq=\"Quarterly\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/4*$R482)),IF(payfreq=\"Monthly\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/12*$R482)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B483<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B483=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($S$19:S482),VLOOKUP($P483,$B$12:$L537,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate*$R483)),IF(payfreq=\"Semiannually\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/2*$R483)),IF(payfreq=\"Quarterly\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/4*$R483)),IF(payfreq=\"Monthly\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/12*$R483)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B484<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B484=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($S$19:S483),VLOOKUP($P484,$B$12:$L538,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate*$R484)),IF(payfreq=\"Semiannually\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/2*$R484)),IF(payfreq=\"Quarterly\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/4*$R484)),IF(payfreq=\"Monthly\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/12*$R484)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B485<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B485=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($S$19:S484),VLOOKUP($P485,$B$12:$L539,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate*$R485)),IF(payfreq=\"Semiannually\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/2*$R485)),IF(payfreq=\"Quarterly\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/4*$R485)),IF(payfreq=\"Monthly\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/12*$R485)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B486<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B486=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($S$19:S485),VLOOKUP($P486,$B$12:$L540,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate*$R486)),IF(payfreq=\"Semiannually\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/2*$R486)),IF(payfreq=\"Quarterly\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/4*$R486)),IF(payfreq=\"Monthly\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/12*$R486)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B487<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B487=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($S$19:S486),VLOOKUP($P487,$B$12:$L541,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate*$R487)),IF(payfreq=\"Semiannually\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/2*$R487)),IF(payfreq=\"Quarterly\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/4*$R487)),IF(payfreq=\"Monthly\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/12*$R487)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B488<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B488=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($S$19:S487),VLOOKUP($P488,$B$12:$L542,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate*$R488)),IF(payfreq=\"Semiannually\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/2*$R488)),IF(payfreq=\"Quarterly\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/4*$R488)),IF(payfreq=\"Monthly\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/12*$R488)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B489<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B489=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($S$19:S488),VLOOKUP($P489,$B$12:$L543,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate*$R489)),IF(payfreq=\"Semiannually\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/2*$R489)),IF(payfreq=\"Quarterly\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/4*$R489)),IF(payfreq=\"Monthly\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/12*$R489)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B490<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B490=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($S$19:S489),VLOOKUP($P490,$B$12:$L544,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate*$R490)),IF(payfreq=\"Semiannually\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/2*$R490)),IF(payfreq=\"Quarterly\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/4*$R490)),IF(payfreq=\"Monthly\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/12*$R490)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B491<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B491=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($S$19:S490),VLOOKUP($P491,$B$12:$L545,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate*$R491)),IF(payfreq=\"Semiannually\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/2*$R491)),IF(payfreq=\"Quarterly\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/4*$R491)),IF(payfreq=\"Monthly\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/12*$R491)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B492<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B492=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($S$19:S491),VLOOKUP($P492,$B$12:$L546,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate*$R492)),IF(payfreq=\"Semiannually\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/2*$R492)),IF(payfreq=\"Quarterly\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/4*$R492)),IF(payfreq=\"Monthly\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/12*$R492)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B493<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B493=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($S$19:S492),VLOOKUP($P493,$B$12:$L547,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate*$R493)),IF(payfreq=\"Semiannually\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/2*$R493)),IF(payfreq=\"Quarterly\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/4*$R493)),IF(payfreq=\"Monthly\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/12*$R493)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B494<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B494=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($S$19:S493),VLOOKUP($P494,$B$12:$L548,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate*$R494)),IF(payfreq=\"Semiannually\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/2*$R494)),IF(payfreq=\"Quarterly\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/4*$R494)),IF(payfreq=\"Monthly\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/12*$R494)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B495<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B495=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($S$19:S494),VLOOKUP($P495,$B$12:$L549,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate*$R495)),IF(payfreq=\"Semiannually\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/2*$R495)),IF(payfreq=\"Quarterly\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/4*$R495)),IF(payfreq=\"Monthly\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/12*$R495)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B496<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B496=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($S$19:S495),VLOOKUP($P496,$B$12:$L550,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate*$R496)),IF(payfreq=\"Semiannually\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/2*$R496)),IF(payfreq=\"Quarterly\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/4*$R496)),IF(payfreq=\"Monthly\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/12*$R496)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B497<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B497=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($S$19:S496),VLOOKUP($P497,$B$12:$L551,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate*$R497)),IF(payfreq=\"Semiannually\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/2*$R497)),IF(payfreq=\"Quarterly\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/4*$R497)),IF(payfreq=\"Monthly\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/12*$R497)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B498<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B498=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($S$19:S497),VLOOKUP($P498,$B$12:$L552,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate*$R498)),IF(payfreq=\"Semiannually\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/2*$R498)),IF(payfreq=\"Quarterly\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/4*$R498)),IF(payfreq=\"Monthly\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/12*$R498)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B499<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B499=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($S$19:S498),VLOOKUP($P499,$B$12:$L553,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate*$R499)),IF(payfreq=\"Semiannually\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/2*$R499)),IF(payfreq=\"Quarterly\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/4*$R499)),IF(payfreq=\"Monthly\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/12*$R499)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B500<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B500=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($S$19:S499),VLOOKUP($P500,$B$12:$L554,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate*$R500)),IF(payfreq=\"Semiannually\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/2*$R500)),IF(payfreq=\"Quarterly\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/4*$R500)),IF(payfreq=\"Monthly\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/12*$R500)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B501<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B501=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($S$19:S500),VLOOKUP($P501,$B$12:$L555,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate*$R501)),IF(payfreq=\"Semiannually\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/2*$R501)),IF(payfreq=\"Quarterly\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/4*$R501)),IF(payfreq=\"Monthly\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/12*$R501)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B502<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B502=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($S$19:S501),VLOOKUP($P502,$B$12:$L556,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate*$R502)),IF(payfreq=\"Semiannually\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/2*$R502)),IF(payfreq=\"Quarterly\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/4*$R502)),IF(payfreq=\"Monthly\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/12*$R502)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B503<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B503=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($S$19:S502),VLOOKUP($P503,$B$12:$L557,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate*$R503)),IF(payfreq=\"Semiannually\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/2*$R503)),IF(payfreq=\"Quarterly\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/4*$R503)),IF(payfreq=\"Monthly\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/12*$R503)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B504<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B504=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($S$19:S503),VLOOKUP($P504,$B$12:$L558,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate*$R504)),IF(payfreq=\"Semiannually\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/2*$R504)),IF(payfreq=\"Quarterly\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/4*$R504)),IF(payfreq=\"Monthly\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/12*$R504)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B505<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B505=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($S$19:S504),VLOOKUP($P505,$B$12:$L559,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate*$R505)),IF(payfreq=\"Semiannually\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/2*$R505)),IF(payfreq=\"Quarterly\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/4*$R505)),IF(payfreq=\"Monthly\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/12*$R505)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B506<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B506=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($S$19:S505),VLOOKUP($P506,$B$12:$L560,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate*$R506)),IF(payfreq=\"Semiannually\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/2*$R506)),IF(payfreq=\"Quarterly\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/4*$R506)),IF(payfreq=\"Monthly\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/12*$R506)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B507<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B507=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($S$19:S506),VLOOKUP($P507,$B$12:$L561,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate*$R507)),IF(payfreq=\"Semiannually\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/2*$R507)),IF(payfreq=\"Quarterly\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/4*$R507)),IF(payfreq=\"Monthly\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/12*$R507)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B508<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B508=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($S$19:S507),VLOOKUP($P508,$B$12:$L562,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate*$R508)),IF(payfreq=\"Semiannually\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/2*$R508)),IF(payfreq=\"Quarterly\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/4*$R508)),IF(payfreq=\"Monthly\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/12*$R508)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B509<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B509=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($S$19:S508),VLOOKUP($P509,$B$12:$L563,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate*$R509)),IF(payfreq=\"Semiannually\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/2*$R509)),IF(payfreq=\"Quarterly\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/4*$R509)),IF(payfreq=\"Monthly\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/12*$R509)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B510<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B510=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($S$19:S509),VLOOKUP($P510,$B$12:$L564,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate*$R510)),IF(payfreq=\"Semiannually\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/2*$R510)),IF(payfreq=\"Quarterly\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/4*$R510)),IF(payfreq=\"Monthly\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/12*$R510)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B511<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B511=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($S$19:S510),VLOOKUP($P511,$B$12:$L565,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate*$R511)),IF(payfreq=\"Semiannually\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/2*$R511)),IF(payfreq=\"Quarterly\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/4*$R511)),IF(payfreq=\"Monthly\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/12*$R511)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B512<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B512=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($S$19:S511),VLOOKUP($P512,$B$12:$L566,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate*$R512)),IF(payfreq=\"Semiannually\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/2*$R512)),IF(payfreq=\"Quarterly\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/4*$R512)),IF(payfreq=\"Monthly\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/12*$R512)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B513<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B513=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($S$19:S512),VLOOKUP($P513,$B$12:$L567,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate*$R513)),IF(payfreq=\"Semiannually\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/2*$R513)),IF(payfreq=\"Quarterly\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/4*$R513)),IF(payfreq=\"Monthly\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/12*$R513)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B514<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B514=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($S$19:S513),VLOOKUP($P514,$B$12:$L568,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate*$R514)),IF(payfreq=\"Semiannually\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/2*$R514)),IF(payfreq=\"Quarterly\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/4*$R514)),IF(payfreq=\"Monthly\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/12*$R514)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B515<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B515=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($S$19:S514),VLOOKUP($P515,$B$12:$L569,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate*$R515)),IF(payfreq=\"Semiannually\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/2*$R515)),IF(payfreq=\"Quarterly\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/4*$R515)),IF(payfreq=\"Monthly\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/12*$R515)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B516<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B516=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($S$19:S515),VLOOKUP($P516,$B$12:$L570,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate*$R516)),IF(payfreq=\"Semiannually\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/2*$R516)),IF(payfreq=\"Quarterly\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/4*$R516)),IF(payfreq=\"Monthly\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/12*$R516)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B517<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B517=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($S$19:S516),VLOOKUP($P517,$B$12:$L571,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate*$R517)),IF(payfreq=\"Semiannually\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/2*$R517)),IF(payfreq=\"Quarterly\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/4*$R517)),IF(payfreq=\"Monthly\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/12*$R517)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B518<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B518=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($S$19:S517),VLOOKUP($P518,$B$12:$L572,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate*$R518)),IF(payfreq=\"Semiannually\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/2*$R518)),IF(payfreq=\"Quarterly\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/4*$R518)),IF(payfreq=\"Monthly\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/12*$R518)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B519<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B519=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($S$19:S518),VLOOKUP($P519,$B$12:$L573,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate*$R519)),IF(payfreq=\"Semiannually\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/2*$R519)),IF(payfreq=\"Quarterly\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/4*$R519)),IF(payfreq=\"Monthly\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/12*$R519)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B520<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B520=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($S$19:S519),VLOOKUP($P520,$B$12:$L574,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate*$R520)),IF(payfreq=\"Semiannually\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/2*$R520)),IF(payfreq=\"Quarterly\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/4*$R520)),IF(payfreq=\"Monthly\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/12*$R520)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B521<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B521=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($S$19:S520),VLOOKUP($P521,$B$12:$L575,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate*$R521)),IF(payfreq=\"Semiannually\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/2*$R521)),IF(payfreq=\"Quarterly\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/4*$R521)),IF(payfreq=\"Monthly\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/12*$R521)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B522<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B522=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($S$19:S521),VLOOKUP($P522,$B$12:$L576,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate*$R522)),IF(payfreq=\"Semiannually\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/2*$R522)),IF(payfreq=\"Quarterly\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/4*$R522)),IF(payfreq=\"Monthly\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/12*$R522)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B523<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B523=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($S$19:S522),VLOOKUP($P523,$B$12:$L577,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate*$R523)),IF(payfreq=\"Semiannually\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/2*$R523)),IF(payfreq=\"Quarterly\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/4*$R523)),IF(payfreq=\"Monthly\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/12*$R523)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B524<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B524=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($S$19:S523),VLOOKUP($P524,$B$12:$L578,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate*$R524)),IF(payfreq=\"Semiannually\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/2*$R524)),IF(payfreq=\"Quarterly\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/4*$R524)),IF(payfreq=\"Monthly\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/12*$R524)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B525<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B525=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($S$19:S524),VLOOKUP($P525,$B$12:$L579,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate*$R525)),IF(payfreq=\"Semiannually\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/2*$R525)),IF(payfreq=\"Quarterly\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/4*$R525)),IF(payfreq=\"Monthly\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/12*$R525)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B526<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B526=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($S$19:S525),VLOOKUP($P526,$B$12:$L580,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate*$R526)),IF(payfreq=\"Semiannually\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/2*$R526)),IF(payfreq=\"Quarterly\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/4*$R526)),IF(payfreq=\"Monthly\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/12*$R526)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B527<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B527=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($S$19:S526),VLOOKUP($P527,$B$12:$L581,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate*$R527)),IF(payfreq=\"Semiannually\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/2*$R527)),IF(payfreq=\"Quarterly\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/4*$R527)),IF(payfreq=\"Monthly\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/12*$R527)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B528<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B528=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($S$19:S527),VLOOKUP($P528,$B$12:$L582,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate*$R528)),IF(payfreq=\"Semiannually\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/2*$R528)),IF(payfreq=\"Quarterly\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/4*$R528)),IF(payfreq=\"Monthly\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/12*$R528)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B529<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B529=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($S$19:S528),VLOOKUP($P529,$B$12:$L583,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate*$R529)),IF(payfreq=\"Semiannually\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/2*$R529)),IF(payfreq=\"Quarterly\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/4*$R529)),IF(payfreq=\"Monthly\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/12*$R529)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B530<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B530=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($S$19:S529),VLOOKUP($P530,$B$12:$L584,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate*$R530)),IF(payfreq=\"Semiannually\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/2*$R530)),IF(payfreq=\"Quarterly\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/4*$R530)),IF(payfreq=\"Monthly\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/12*$R530)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B531<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B531=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($S$19:S530),VLOOKUP($P531,$B$12:$L585,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate*$R531)),IF(payfreq=\"Semiannually\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/2*$R531)),IF(payfreq=\"Quarterly\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/4*$R531)),IF(payfreq=\"Monthly\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/12*$R531)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B532<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B532=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(P532=\"\",\"\",IF(P532=term,\"Last Period\",IF(P532=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q531)+1,MONTH(Q531),DAY(Q531)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q531),MONTH(Q531)+6,DAY(Q531)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q531),MONTH(Q531)+3,DAY(Q531)),IF(payfreq=\"Monthly\",DATE(YEAR(Q531),MONTH(Q531)+1,DAY(Q531)))))))))","v":""},null,{"$f":"IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($S$19:S531),VLOOKUP($P532,$B$12:$L586,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate*$R532)),IF(payfreq=\"Semiannually\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/2*$R532)),IF(payfreq=\"Quarterly\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/4*$R532)),IF(payfreq=\"Monthly\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/12*$R532)),\"\"))))","v":""}]
[null,null,{"$f":"IF(Q533 <> \"\",Q533, \"\")","v":""},{"$f":"+IF(AND(B533<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B533=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P532<term,P532+1,IF(P532=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($S$19:S532),VLOOKUP($P533,$B$12:$L587,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate*$R533)),IF(payfreq=\"Semiannually\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/2*$R533)),IF(payfreq=\"Quarterly\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/4*$R533)),IF(payfreq=\"Monthly\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/12*$R533)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B534<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B534=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($S$19:S533),VLOOKUP($P534,$B$12:$L588,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate*$R534)),IF(payfreq=\"Semiannually\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/2*$R534)),IF(payfreq=\"Quarterly\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/4*$R534)),IF(payfreq=\"Monthly\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/12*$R534)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B535<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B535=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($S$19:S534),VLOOKUP($P535,$B$12:$L589,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate*$R535)),IF(payfreq=\"Semiannually\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/2*$R535)),IF(payfreq=\"Quarterly\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/4*$R535)),IF(payfreq=\"Monthly\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/12*$R535)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B536<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B536=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($S$19:S535),VLOOKUP($P536,$B$12:$L590,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate*$R536)),IF(payfreq=\"Semiannually\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/2*$R536)),IF(payfreq=\"Quarterly\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/4*$R536)),IF(payfreq=\"Monthly\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/12*$R536)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B537<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B537=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($S$19:S536),VLOOKUP($P537,$B$12:$L591,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate*$R537)),IF(payfreq=\"Semiannually\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/2*$R537)),IF(payfreq=\"Quarterly\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/4*$R537)),IF(payfreq=\"Monthly\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/12*$R537)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B538<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B538=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($S$19:S537),VLOOKUP($P538,$B$12:$L592,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate*$R538)),IF(payfreq=\"Semiannually\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/2*$R538)),IF(payfreq=\"Quarterly\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/4*$R538)),IF(payfreq=\"Monthly\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/12*$R538)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B539<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B539=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($S$19:S538),VLOOKUP($P539,$B$12:$L593,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate*$R539)),IF(payfreq=\"Semiannually\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/2*$R539)),IF(payfreq=\"Quarterly\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/4*$R539)),IF(payfreq=\"Monthly\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/12*$R539)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B540<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B540=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($S$19:S539),VLOOKUP($P540,$B$12:$L594,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate*$R540)),IF(payfreq=\"Semiannually\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/2*$R540)),IF(payfreq=\"Quarterly\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/4*$R540)),IF(payfreq=\"Monthly\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/12*$R540)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B541<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B541=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($S$19:S540),VLOOKUP($P541,$B$12:$L595,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate*$R541)),IF(payfreq=\"Semiannually\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/2*$R541)),IF(payfreq=\"Quarterly\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/4*$R541)),IF(payfreq=\"Monthly\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/12*$R541)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B542<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B542=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($S$19:S541),VLOOKUP($P542,$B$12:$L596,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate*$R542)),IF(payfreq=\"Semiannually\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/2*$R542)),IF(payfreq=\"Quarterly\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/4*$R542)),IF(payfreq=\"Monthly\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/12*$R542)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B543<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B543=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($S$19:S542),VLOOKUP($P543,$B$12:$L597,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate*$R543)),IF(payfreq=\"Semiannually\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/2*$R543)),IF(payfreq=\"Quarterly\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/4*$R543)),IF(payfreq=\"Monthly\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/12*$R543)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B544<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B544=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($S$19:S543),VLOOKUP($P544,$B$12:$L598,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate*$R544)),IF(payfreq=\"Semiannually\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/2*$R544)),IF(payfreq=\"Quarterly\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/4*$R544)),IF(payfreq=\"Monthly\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/12*$R544)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B545<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B545=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($S$19:S544),VLOOKUP($P545,$B$12:$L599,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate*$R545)),IF(payfreq=\"Semiannually\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/2*$R545)),IF(payfreq=\"Quarterly\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/4*$R545)),IF(payfreq=\"Monthly\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/12*$R545)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B546<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B546=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($S$19:S545),VLOOKUP($P546,$B$12:$L600,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate*$R546)),IF(payfreq=\"Semiannually\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/2*$R546)),IF(payfreq=\"Quarterly\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/4*$R546)),IF(payfreq=\"Monthly\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/12*$R546)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B547<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B547=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($S$19:S546),VLOOKUP($P547,$B$12:$L601,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate*$R547)),IF(payfreq=\"Semiannually\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/2*$R547)),IF(payfreq=\"Quarterly\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/4*$R547)),IF(payfreq=\"Monthly\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/12*$R547)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B548<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B548=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($S$19:S547),VLOOKUP($P548,$B$12:$L602,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate*$R548)),IF(payfreq=\"Semiannually\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/2*$R548)),IF(payfreq=\"Quarterly\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/4*$R548)),IF(payfreq=\"Monthly\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/12*$R548)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B549<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B549=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($S$19:S548),VLOOKUP($P549,$B$12:$L603,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate*$R549)),IF(payfreq=\"Semiannually\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/2*$R549)),IF(payfreq=\"Quarterly\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/4*$R549)),IF(payfreq=\"Monthly\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/12*$R549)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B550<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B550=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($S$19:S549),VLOOKUP($P550,$B$12:$L604,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate*$R550)),IF(payfreq=\"Semiannually\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/2*$R550)),IF(payfreq=\"Quarterly\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/4*$R550)),IF(payfreq=\"Monthly\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/12*$R550)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B551<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B551=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($S$19:S550),VLOOKUP($P551,$B$12:$L605,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate*$R551)),IF(payfreq=\"Semiannually\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/2*$R551)),IF(payfreq=\"Quarterly\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/4*$R551)),IF(payfreq=\"Monthly\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/12*$R551)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B552<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B552=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($S$19:S551),VLOOKUP($P552,$B$12:$L606,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate*$R552)),IF(payfreq=\"Semiannually\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/2*$R552)),IF(payfreq=\"Quarterly\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/4*$R552)),IF(payfreq=\"Monthly\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/12*$R552)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B553<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B553=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($S$19:S552),VLOOKUP($P553,$B$12:$L607,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate*$R553)),IF(payfreq=\"Semiannually\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/2*$R553)),IF(payfreq=\"Quarterly\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/4*$R553)),IF(payfreq=\"Monthly\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/12*$R553)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B554<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B554=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($S$19:S553),VLOOKUP($P554,$B$12:$L608,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate*$R554)),IF(payfreq=\"Semiannually\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/2*$R554)),IF(payfreq=\"Quarterly\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/4*$R554)),IF(payfreq=\"Monthly\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/12*$R554)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B555<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B555=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($S$19:S554),VLOOKUP($P555,$B$12:$L609,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate*$R555)),IF(payfreq=\"Semiannually\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/2*$R555)),IF(payfreq=\"Quarterly\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/4*$R555)),IF(payfreq=\"Monthly\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/12*$R555)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B556<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B556=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($S$19:S555),VLOOKUP($P556,$B$12:$L610,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate*$R556)),IF(payfreq=\"Semiannually\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/2*$R556)),IF(payfreq=\"Quarterly\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/4*$R556)),IF(payfreq=\"Monthly\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/12*$R556)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B557<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B557=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($S$19:S556),VLOOKUP($P557,$B$12:$L611,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate*$R557)),IF(payfreq=\"Semiannually\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/2*$R557)),IF(payfreq=\"Quarterly\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/4*$R557)),IF(payfreq=\"Monthly\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/12*$R557)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B558<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B558=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($S$19:S557),VLOOKUP($P558,$B$12:$L612,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate*$R558)),IF(payfreq=\"Semiannually\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/2*$R558)),IF(payfreq=\"Quarterly\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/4*$R558)),IF(payfreq=\"Monthly\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/12*$R558)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B559<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B559=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($S$19:S558),VLOOKUP($P559,$B$12:$L613,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate*$R559)),IF(payfreq=\"Semiannually\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/2*$R559)),IF(payfreq=\"Quarterly\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/4*$R559)),IF(payfreq=\"Monthly\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/12*$R559)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B560<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B560=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($S$19:S559),VLOOKUP($P560,$B$12:$L614,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate*$R560)),IF(payfreq=\"Semiannually\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/2*$R560)),IF(payfreq=\"Quarterly\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/4*$R560)),IF(payfreq=\"Monthly\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/12*$R560)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B561<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B561=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($S$19:S560),VLOOKUP($P561,$B$12:$L615,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate*$R561)),IF(payfreq=\"Semiannually\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/2*$R561)),IF(payfreq=\"Quarterly\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/4*$R561)),IF(payfreq=\"Monthly\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/12*$R561)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B562<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B562=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($S$19:S561),VLOOKUP($P562,$B$12:$L616,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate*$R562)),IF(payfreq=\"Semiannually\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/2*$R562)),IF(payfreq=\"Quarterly\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/4*$R562)),IF(payfreq=\"Monthly\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/12*$R562)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B563<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B563=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($S$19:S562),VLOOKUP($P563,$B$12:$L617,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate*$R563)),IF(payfreq=\"Semiannually\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/2*$R563)),IF(payfreq=\"Quarterly\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/4*$R563)),IF(payfreq=\"Monthly\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/12*$R563)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B564<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B564=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($S$19:S563),VLOOKUP($P564,$B$12:$L618,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate*$R564)),IF(payfreq=\"Semiannually\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/2*$R564)),IF(payfreq=\"Quarterly\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/4*$R564)),IF(payfreq=\"Monthly\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/12*$R564)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B565<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B565=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($S$19:S564),VLOOKUP($P565,$B$12:$L619,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate*$R565)),IF(payfreq=\"Semiannually\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/2*$R565)),IF(payfreq=\"Quarterly\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/4*$R565)),IF(payfreq=\"Monthly\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/12*$R565)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B566<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B566=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($S$19:S565),VLOOKUP($P566,$B$12:$L620,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate*$R566)),IF(payfreq=\"Semiannually\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/2*$R566)),IF(payfreq=\"Quarterly\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/4*$R566)),IF(payfreq=\"Monthly\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/12*$R566)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B567<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B567=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($S$19:S566),VLOOKUP($P567,$B$12:$L621,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate*$R567)),IF(payfreq=\"Semiannually\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/2*$R567)),IF(payfreq=\"Quarterly\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/4*$R567)),IF(payfreq=\"Monthly\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/12*$R567)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B568<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B568=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($S$19:S567),VLOOKUP($P568,$B$12:$L622,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate*$R568)),IF(payfreq=\"Semiannually\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/2*$R568)),IF(payfreq=\"Quarterly\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/4*$R568)),IF(payfreq=\"Monthly\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/12*$R568)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B569<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B569=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($S$19:S568),VLOOKUP($P569,$B$12:$L623,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate*$R569)),IF(payfreq=\"Semiannually\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/2*$R569)),IF(payfreq=\"Quarterly\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/4*$R569)),IF(payfreq=\"Monthly\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/12*$R569)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B570<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B570=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($S$19:S569),VLOOKUP($P570,$B$12:$L624,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate*$R570)),IF(payfreq=\"Semiannually\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/2*$R570)),IF(payfreq=\"Quarterly\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/4*$R570)),IF(payfreq=\"Monthly\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/12*$R570)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B571<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B571=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($S$19:S570),VLOOKUP($P571,$B$12:$L625,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate*$R571)),IF(payfreq=\"Semiannually\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/2*$R571)),IF(payfreq=\"Quarterly\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/4*$R571)),IF(payfreq=\"Monthly\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/12*$R571)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B572<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B572=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($S$19:S571),VLOOKUP($P572,$B$12:$L626,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate*$R572)),IF(payfreq=\"Semiannually\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/2*$R572)),IF(payfreq=\"Quarterly\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/4*$R572)),IF(payfreq=\"Monthly\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/12*$R572)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B573<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B573=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($S$19:S572),VLOOKUP($P573,$B$12:$L627,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate*$R573)),IF(payfreq=\"Semiannually\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/2*$R573)),IF(payfreq=\"Quarterly\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/4*$R573)),IF(payfreq=\"Monthly\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/12*$R573)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B574<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B574=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($S$19:S573),VLOOKUP($P574,$B$12:$L628,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate*$R574)),IF(payfreq=\"Semiannually\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/2*$R574)),IF(payfreq=\"Quarterly\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/4*$R574)),IF(payfreq=\"Monthly\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/12*$R574)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B575<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B575=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($S$19:S574),VLOOKUP($P575,$B$12:$L629,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate*$R575)),IF(payfreq=\"Semiannually\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/2*$R575)),IF(payfreq=\"Quarterly\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/4*$R575)),IF(payfreq=\"Monthly\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/12*$R575)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B576<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B576=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($S$19:S575),VLOOKUP($P576,$B$12:$L630,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate*$R576)),IF(payfreq=\"Semiannually\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/2*$R576)),IF(payfreq=\"Quarterly\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/4*$R576)),IF(payfreq=\"Monthly\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/12*$R576)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B577<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B577=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($S$19:S576),VLOOKUP($P577,$B$12:$L631,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate*$R577)),IF(payfreq=\"Semiannually\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/2*$R577)),IF(payfreq=\"Quarterly\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/4*$R577)),IF(payfreq=\"Monthly\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/12*$R577)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B578<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B578=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($S$19:S577),VLOOKUP($P578,$B$12:$L632,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate*$R578)),IF(payfreq=\"Semiannually\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/2*$R578)),IF(payfreq=\"Quarterly\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/4*$R578)),IF(payfreq=\"Monthly\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/12*$R578)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B579<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B579=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($S$19:S578),VLOOKUP($P579,$B$12:$L633,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate*$R579)),IF(payfreq=\"Semiannually\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/2*$R579)),IF(payfreq=\"Quarterly\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/4*$R579)),IF(payfreq=\"Monthly\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/12*$R579)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B580<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B580=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($S$19:S579),VLOOKUP($P580,$B$12:$L634,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate*$R580)),IF(payfreq=\"Semiannually\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/2*$R580)),IF(payfreq=\"Quarterly\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/4*$R580)),IF(payfreq=\"Monthly\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/12*$R580)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B581<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B581=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($S$19:S580),VLOOKUP($P581,$B$12:$L635,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate*$R581)),IF(payfreq=\"Semiannually\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/2*$R581)),IF(payfreq=\"Quarterly\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/4*$R581)),IF(payfreq=\"Monthly\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/12*$R581)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B582<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B582=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($S$19:S581),VLOOKUP($P582,$B$12:$L636,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate*$R582)),IF(payfreq=\"Semiannually\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/2*$R582)),IF(payfreq=\"Quarterly\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/4*$R582)),IF(payfreq=\"Monthly\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/12*$R582)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B583<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B583=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($S$19:S582),VLOOKUP($P583,$B$12:$L637,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate*$R583)),IF(payfreq=\"Semiannually\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/2*$R583)),IF(payfreq=\"Quarterly\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/4*$R583)),IF(payfreq=\"Monthly\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/12*$R583)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B584<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B584=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($S$19:S583),VLOOKUP($P584,$B$12:$L638,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate*$R584)),IF(payfreq=\"Semiannually\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/2*$R584)),IF(payfreq=\"Quarterly\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/4*$R584)),IF(payfreq=\"Monthly\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/12*$R584)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B585<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B585=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($S$19:S584),VLOOKUP($P585,$B$12:$L639,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate*$R585)),IF(payfreq=\"Semiannually\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/2*$R585)),IF(payfreq=\"Quarterly\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/4*$R585)),IF(payfreq=\"Monthly\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/12*$R585)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B586<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B586=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($S$19:S585),VLOOKUP($P586,$B$12:$L640,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate*$R586)),IF(payfreq=\"Semiannually\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/2*$R586)),IF(payfreq=\"Quarterly\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/4*$R586)),IF(payfreq=\"Monthly\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/12*$R586)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B587<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B587=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($S$19:S586),VLOOKUP($P587,$B$12:$L641,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate*$R587)),IF(payfreq=\"Semiannually\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/2*$R587)),IF(payfreq=\"Quarterly\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/4*$R587)),IF(payfreq=\"Monthly\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/12*$R587)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B588<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B588=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($S$19:S587),VLOOKUP($P588,$B$12:$L642,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate*$R588)),IF(payfreq=\"Semiannually\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/2*$R588)),IF(payfreq=\"Quarterly\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/4*$R588)),IF(payfreq=\"Monthly\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/12*$R588)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B589<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B589=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($S$19:S588),VLOOKUP($P589,$B$12:$L643,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate*$R589)),IF(payfreq=\"Semiannually\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/2*$R589)),IF(payfreq=\"Quarterly\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/4*$R589)),IF(payfreq=\"Monthly\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/12*$R589)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B590<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B590=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($S$19:S589),VLOOKUP($P590,$B$12:$L644,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate*$R590)),IF(payfreq=\"Semiannually\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/2*$R590)),IF(payfreq=\"Quarterly\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/4*$R590)),IF(payfreq=\"Monthly\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/12*$R590)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B591<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B591=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($S$19:S590),VLOOKUP($P591,$B$12:$L645,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate*$R591)),IF(payfreq=\"Semiannually\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/2*$R591)),IF(payfreq=\"Quarterly\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/4*$R591)),IF(payfreq=\"Monthly\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/12*$R591)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B592<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B592=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($S$19:S591),VLOOKUP($P592,$B$12:$L646,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate*$R592)),IF(payfreq=\"Semiannually\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/2*$R592)),IF(payfreq=\"Quarterly\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/4*$R592)),IF(payfreq=\"Monthly\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/12*$R592)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B593<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B593=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($S$19:S592),VLOOKUP($P593,$B$12:$L647,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate*$R593)),IF(payfreq=\"Semiannually\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/2*$R593)),IF(payfreq=\"Quarterly\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/4*$R593)),IF(payfreq=\"Monthly\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/12*$R593)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B594<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B594=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($S$19:S593),VLOOKUP($P594,$B$12:$L648,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate*$R594)),IF(payfreq=\"Semiannually\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/2*$R594)),IF(payfreq=\"Quarterly\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/4*$R594)),IF(payfreq=\"Monthly\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/12*$R594)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B595<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B595=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($S$19:S594),VLOOKUP($P595,$B$12:$L649,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate*$R595)),IF(payfreq=\"Semiannually\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/2*$R595)),IF(payfreq=\"Quarterly\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/4*$R595)),IF(payfreq=\"Monthly\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/12*$R595)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B596<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B596=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(P596=\"\",\"\",IF(P596=term,\"Last Period\",IF(P596=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q595)+1,MONTH(Q595),DAY(Q595)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q595),MONTH(Q595)+6,DAY(Q595)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q595),MONTH(Q595)+3,DAY(Q595)),IF(payfreq=\"Monthly\",DATE(YEAR(Q595),MONTH(Q595)+1,DAY(Q595)))))))))","v":""},null,{"$f":"IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($S$19:S595),VLOOKUP($P596,$B$12:$L650,11,FALSE)))","v":""}]
[null,null,{"$f":"IF(Q597 <> \"\",Q597, \"\")","v":""},{"$f":"+IF(AND(B597<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B597=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P596<term,P596+1,IF(P596=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($S$19:S596),VLOOKUP($P597,$B$12:$L651,11,FALSE)))","v":""}]
[null,null,"",{"$f":"+IF(AND(B598<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B598=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($S$19:S597),VLOOKUP($P598,$B$12:$L652,11,FALSE)))","v":""}]
[null,null,"",{"$f":"+IF(AND(B599<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B599=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2}]
[null,null,"",{"$f":"+IF(AND(B600<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B600=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2}]
[null,null,"",{"$f":"+IF(AND(B601<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B601=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2}]
[null,null,"",{"$f":"+IF(AND(B602<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B602=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2}]
[null,null,"",{"$f":"+IF(AND(B603<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B603=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2}]
[null,null,"",{"$f":"+IF(AND(B604<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B604=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":18896.2}]
[null,null,""]

{"sheet":"Xerox Copier Lease","index":5,"n_rows":605,"n_cols":22,"rows_kept":605,"cut":false,"hidden":false,"merged":[[12,17,14,21],[15,3,15,10],[16,1,17,1],[16,12,16,13],[16,15,17,15],[16,17,17,17],[16,18,17,18],[16,19,17,19],[16,21,17,21],[7,2,8,4],[8,9,8,11],[10,2,11,4],[11,9,11,11],[12,2,12,4],[12,9,12,11],[3,9,3,11],[3,15,3,17],[5,9,5,11],[5,16,5,18],[6,9,6,11],[6,15,6,19]]}
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Xerox Copier Lease"}]
[]
[null,null,"Lease Inputs (input information based on lease inventory tab)"]
[null,null,"Lease Commencement Date ",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,2,FALSE)","v":"2021-06-30"},null,null,"Inventory Lease tab - column B",null,null,null,null,null,"Scheule for a lessee or lessor arrangement?",null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,3,FALSE)","v":"Lessee"}]
[]
[null,null,"Lease Term",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,24,FALSE)","v":2},null,null,"Inventory Lease Term Column K",null,null,null,null,null,null,{"$f":"+B1","v":"Xerox Copier Lease"}]
[null,null,"Number of Payments ",null,null,null,{"$f":"IF($G$9=\"Monthly\",$G$6*12,IF($G$9=\"quarterly\",$G$6*4,IF($G$9=\"annually\",$G$6*1,IF($G$9=\"weekly\",$G$6*52,IF($G$9=\"semiannually\",$G$6*2,\" \")))))","v":24},null,null,"Inventory Lease Term ( * frequency)",null,null,null,null,null,{"$f":"+IF($S$4=\"lessee\",\"Finance Lease - Lease Liability Amortization Table\", \"Finance Lease - Leasor Receivable Amortization Table\")","v":"Finance Lease - Lease Liability Amortization Table"}]
[null,null,"What is the payment frequency? Annual / SemiAnnual / Quarterly / Monthly /Weekly"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,28,FALSE)","v":"Monthly"},null,null,"Inventory Sheet - Column AB"]
[]
[null,null,"When are lease payments made? (B)eginning of the period in advance or (E)nd of the period in arrears"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,29,FALSE)","v":"End"},null,null,"Inventory Sheet - Column AC"]
[null,null,"Lease - Discount Rate",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:AZ400,38,FALSE)","v":0.02},null,null,"Inventory Lease rate - column AL",null,null,null,null,null,null,null,"The below are automated calculations. Do not make any changes. Note the final lease liability figure may not equal zero due to rounding."]
[]
[]
[null,null,null,"Only populate period 0 if payments made at (B)eginning of period; only populate final period if payments made at (E)nd of period",null,null,null,null,null,null,null,null,null,null,null,null,null,"(a)","(b)","(c)","(b) - (c )","(a) + (c) - (b)"]
[null,"Payment #",null,null,null,null,null,null,null,null,null,null,"PV of Payments",null,null,"Payment #",null,{"$f":"+IF($S$4=\"lessee\",\"Lease Liability Opening Balance\", \"Lessor Receivable Opening Balance\")","v":"Lease Liability Opening Balance"},"Payments",{"$f":"+IF($S$4=\"lessee\",\"Interest Expense\", \"Interest Revenue\")","v":"Interest Expense"},null,{"$f":"+IF($S$4=\"lessee\",\"Lease Liability Closing Balance\", \"Lessor Receivable Closing Balance\")","v":"Lease Liability Closing Balance"}]
[null,null,"Payment Date","a. Fixed payments","b. Variable payments that depend on an index or a rate (such as the Consumer Price Index or a market interest rate)","c. Variable payments that are fixed in substance (See guidance to right)","d. Amounts that are reasonably certain of being required to be paid by THE LESSEE under residual value guarantees (RVGs)","e. The exercise price of a purchase option if it is reasonably certain that the LESSEE will exercise that option","f. Payments for penalties for terminating the lease reasonably certain ","g. Any lease incentives receivable from (by) the LESSOR ","h. Any other payments that are reasonably certain of being required based on an assessment of all relevant factors.","Total Payments","IF End of Period Pmts","IF Beginning of Period Pmts",null,null,"Date",null,null,null,"Principal"]
[null,0,{"$f":"+G4","v":"2021-06-30"},{"$f":"+IF(AND(B19<G7,pmt_timing=\"Beginning\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(D19:K19)","v":0},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate)^($B19),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/2)^($B19),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/4)^($B19),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/12)^($B19),\"\"))))","v":0},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate)^($B19),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/2)^($B19),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/4)^($B19),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/12)^($B19),\"\"))))","v":""},null,0,{"$f":"+C19","v":"2021-06-30"},{"$f":"IF(pmt_timing=\"End\",\"\",SUM('Xerox Copier Lease'!$N19:$N1206))","v":""},{"$f":"IF(P19=\"\",\"\",IF(P19=\"Total\",SUM($S$19:S19),VLOOKUP($P19,$B$12:$L73,11,FALSE)))","v":0},null,{"$f":"+S19-T19","v":0},{"$f":"IF(pmt_timing=\"End\",SUM(M19:M300),SUM(N19:N208)-U19)","v":547011.18792888441}]
[null,1,{"$f":"IF(Q20 <> \"\",Q20, \"\")","v":"2021-07-30"},{"$f":"+IF(AND(B20<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B20=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,{"$f":"SUM(D20:K20)","v":23270},23231.281198003326,"",null,1,{"$f":"IF(P20=\"\",\"\",IF(P20=term,\"Last Period\",IF(P20=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q19)+1,MONTH(Q19),DAY(Q19)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q19),MONTH(Q19)+6,DAY(Q19)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q19),MONTH(Q19)+3,DAY(Q19)),IF(payfreq=\"Monthly\",DATE(YEAR(Q19),MONTH(Q19)+1,DAY(Q19)))))))))","v":"2021-07-30"},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",V19)","v":547011.18792888441},{"$f":"IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($S$19:S19),VLOOKUP($P20,$B$12:$L74,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate*$R20)),IF(payfreq=\"Semiannually\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/2*$R20)),IF(payfreq=\"Quarterly\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/4*$R20)),IF(payfreq=\"Monthly\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/12*$R20)),\"\"))))","v":911.68531321480737},{"$f":"+IF(S20=\"\",\"\",S20-T20)","v":22358.314686785194},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",R20+T20-S20)","v":524652.87324209919}]
[null,2,{"$f":"IF(Q21 <> \"\",Q21, \"\")","v":"2021-08-30"},{"$f":"+IF(AND(B21<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B21=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,23192.626819970043,"",null,{"$f":"IF(P20<term,P20+1,IF(P20=term,\"Total\",\"\"))","v":2},"2021-08-30",524652.87324209919,{"$f":"IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($S$19:S20),VLOOKUP($P21,$B$12:$L75,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate*$R21)),IF(payfreq=\"Semiannually\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/2*$R21)),IF(payfreq=\"Quarterly\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/4*$R21)),IF(payfreq=\"Monthly\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/12*$R21)),\"\"))))","v":874.42145540349873},22395.578544596501,{"$f":"IF(OR(P21=\"\",P21=\"Total\"),\"\",R21+T21-S21)","v":502257.29469750263}]
[null,3,"2021-09-30",{"$f":"+IF(AND(B22<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B22=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,null,0,23270,23154.036758705533,"",null,{"$f":"IF(P21<term,P21+1,IF(P21=term,\"Total\",\"\"))","v":3},"2021-09-30",502257.29469750263,{"$f":"IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($S$19:S21),VLOOKUP($P22,$B$12:$L76,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate*$R22)),IF(payfreq=\"Semiannually\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/2*$R22)),IF(payfreq=\"Quarterly\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/4*$R22)),IF(payfreq=\"Monthly\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/12*$R22)),\"\"))))","v":837.09549116250446},22432.904508837495,479824.39018866513]
[null,4,"2021-10-30",{"$f":"+IF(AND(B23<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B23=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,23115.51090719354,"",null,4,"2021-10-30",479824.39018866513,{"$f":"IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($S$19:S22),VLOOKUP($P23,$B$12:$L77,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate*$R23)),IF(payfreq=\"Semiannually\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/2*$R23)),IF(payfreq=\"Quarterly\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/4*$R23)),IF(payfreq=\"Monthly\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/12*$R23)),\"\"))))","v":799.70731698110865},22470.292683018892,457354.09750564623]
[null,5,"2021-11-30",{"$f":"+IF(AND(B24<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B24=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,23077.049158595881,"",null,5,"2021-11-30",457354.09750564623,{"$f":"IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($S$19:S23),VLOOKUP($P24,$B$12:$L78,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate*$R24)),IF(payfreq=\"Semiannually\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/2*$R24)),IF(payfreq=\"Quarterly\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/4*$R24)),IF(payfreq=\"Monthly\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/12*$R24)),\"\"))))","v":762.25682917607708},22507.743170823924,434846.35433482233]
[null,6,"2021-12-30",{"$f":"+IF(AND(B25<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B25=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,23038.651406252127,"",null,6,"2021-12-30",434846.35433482233,{"$f":"IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($S$19:S24),VLOOKUP($P25,$B$12:$L79,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate*$R25)),IF(payfreq=\"Semiannually\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/2*$R25)),IF(payfreq=\"Quarterly\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/4*$R25)),IF(payfreq=\"Monthly\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/12*$R25)),\"\"))))","v":724.74392389137063},22545.256076108628,412301.09825871373]
[null,7,"2022-01-30",{"$f":"+IF(AND(B26<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B26=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,23000.317543679324,"",null,7,"2022-01-30",412301.09825871373,{"$f":"IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($S$19:S25),VLOOKUP($P26,$B$12:$L80,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate*$R26)),IF(payfreq=\"Semiannually\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/2*$R26)),IF(payfreq=\"Quarterly\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/4*$R26)),IF(payfreq=\"Monthly\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/12*$R26)),\"\"))))","v":687.16849709785629},22582.831502902143,389718.26675581158]
[null,8,"2022-03-02",{"$f":"+IF(AND(B27<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B27=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22962.0474645717,"",null,8,"2022-03-02",389718.26675581158,{"$f":"IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($S$19:S26),VLOOKUP($P27,$B$12:$L81,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate*$R27)),IF(payfreq=\"Semiannually\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/2*$R27)),IF(payfreq=\"Quarterly\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/4*$R27)),IF(payfreq=\"Monthly\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/12*$R27)),\"\"))))","v":649.5304445930193},22620.46955540698,367097.79720040457]
[null,9,"2022-04-02",{"$f":"+IF(AND(B28<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B28=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22923.841062800369,"",null,9,"2022-04-02",367097.79720040457,{"$f":"IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($S$19:S27),VLOOKUP($P28,$B$12:$L82,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate*$R28)),IF(payfreq=\"Semiannually\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/2*$R28)),IF(payfreq=\"Quarterly\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/4*$R28)),IF(payfreq=\"Monthly\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/12*$R28)),\"\"))))","v":611.82966200067438},22658.170337999327,344439.62686240528]
[null,10,"2022-05-02",{"$f":"+IF(AND(B29<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B29=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22885.698232413011,"",null,10,"2022-05-02",344439.62686240528,{"$f":"IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($S$19:S28),VLOOKUP($P29,$B$12:$L83,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate*$R29)),IF(payfreq=\"Semiannually\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/2*$R29)),IF(payfreq=\"Quarterly\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/4*$R29)),IF(payfreq=\"Monthly\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/12*$R29)),\"\"))))","v":574.06604477067549},22695.933955229324,321743.69290717592]
[null,11,"2022-06-02",{"$f":"+IF(AND(B30<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B30=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22847.618867633621,"",null,11,"2022-06-02",321743.69290717592,{"$f":"IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($S$19:S29),VLOOKUP($P30,$B$12:$L84,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate*$R30)),IF(payfreq=\"Semiannually\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/2*$R30)),IF(payfreq=\"Quarterly\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/4*$R30)),IF(payfreq=\"Monthly\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/12*$R30)),\"\"))))","v":536.23948817862652},22733.760511821372,299009.93239535455]
[null,12,"2022-07-02",{"$f":"+IF(AND(B31<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B31=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22809.602862862183,"",null,12,"2022-07-02",299009.93239535455,{"$f":"IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($S$19:S30),VLOOKUP($P31,$B$12:$L85,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate*$R31)),IF(payfreq=\"Semiannually\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/2*$R31)),IF(payfreq=\"Quarterly\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/4*$R31)),IF(payfreq=\"Monthly\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/12*$R31)),\"\"))))","v":498.34988732559094},22771.650112674408,276238.28228268016]
[null,13,"2022-08-02",{"$f":"+IF(AND(B32<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B32=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22771.65011267439,"",null,13,"2022-08-02",276238.28228268016,{"$f":"IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($S$19:S31),VLOOKUP($P32,$B$12:$L86,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate*$R32)),IF(payfreq=\"Semiannually\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/2*$R32)),IF(payfreq=\"Quarterly\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/4*$R32)),IF(payfreq=\"Monthly\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/12*$R32)),\"\"))))","v":460.39713713780031},22809.602862862201,253428.67941981799]
[null,14,"2022-09-02",{"$f":"+IF(AND(B33<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B33=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22733.760511821351,"",null,14,"2022-09-02",253428.67941981799,{"$f":"IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($S$19:S32),VLOOKUP($P33,$B$12:$L87,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate*$R33)),IF(payfreq=\"Semiannually\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/2*$R33)),IF(payfreq=\"Quarterly\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/4*$R33)),IF(payfreq=\"Monthly\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/12*$R33)),\"\"))))","v":422.38113236636332},22847.618867633635,230581.06055218435]
[null,15,"2022-10-02",{"$f":"+IF(AND(B34<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B34=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22695.933955229302,"",null,15,"2022-10-02",230581.06055218435,{"$f":"IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($S$19:S33),VLOOKUP($P34,$B$12:$L88,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate*$R34)),IF(payfreq=\"Semiannually\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/2*$R34)),IF(payfreq=\"Quarterly\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/4*$R34)),IF(payfreq=\"Monthly\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/12*$R34)),\"\"))))","v":384.30176758697394},22885.698232413026,207695.36231977132]
[null,16,"2022-11-02",{"$f":"+IF(AND(B35<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B35=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22658.170337999301,"",null,16,"2022-11-02",207695.36231977132,{"$f":"IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($S$19:S34),VLOOKUP($P35,$B$12:$L89,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate*$R35)),IF(payfreq=\"Semiannually\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/2*$R35)),IF(payfreq=\"Quarterly\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/4*$R35)),IF(payfreq=\"Monthly\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/12*$R35)),\"\"))))","v":346.15893719961889},22923.84106280038,184771.52125697094]
[null,17,"2022-12-02",{"$f":"+IF(AND(B36<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B36=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22620.469555406955,"",null,17,"2022-12-02",184771.52125697094,{"$f":"IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($S$19:S35),VLOOKUP($P36,$B$12:$L90,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate*$R36)),IF(payfreq=\"Semiannually\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/2*$R36)),IF(payfreq=\"Quarterly\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/4*$R36)),IF(payfreq=\"Monthly\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/12*$R36)),\"\"))))","v":307.95253542828493},22962.047464571715,161809.47379239922]
[null,18,"2023-01-02",{"$f":"+IF(AND(B37<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B37=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22582.831502902118,"",null,18,"2023-01-02",161809.47379239922,{"$f":"IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($S$19:S36),VLOOKUP($P37,$B$12:$L91,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate*$R37)),IF(payfreq=\"Semiannually\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/2*$R37)),IF(payfreq=\"Quarterly\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/4*$R37)),IF(payfreq=\"Monthly\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/12*$R37)),\"\"))))","v":269.68245632066538},23000.317543679335,138809.1562487199]
[null,19,"2023-02-02",{"$f":"+IF(AND(B38<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B38=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22545.256076108599,"",null,19,"2023-02-02",138809.1562487199,{"$f":"IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($S$19:S37),VLOOKUP($P38,$B$12:$L92,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate*$R38)),IF(payfreq=\"Semiannually\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/2*$R38)),IF(payfreq=\"Quarterly\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/4*$R38)),IF(payfreq=\"Monthly\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/12*$R38)),\"\"))))","v":231.34859374786652},23038.651406252135,115770.50484246775]
[null,20,"2023-03-02",{"$f":"+IF(AND(B39<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B39=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22507.743170823895,"",null,20,"2023-03-02",115770.50484246775,{"$f":"IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($S$19:S38),VLOOKUP($P39,$B$12:$L93,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate*$R39)),IF(payfreq=\"Semiannually\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/2*$R39)),IF(payfreq=\"Quarterly\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/4*$R39)),IF(payfreq=\"Monthly\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/12*$R39)),\"\"))))","v":192.95084140411294},23077.049158595888,92693.455683871871]
[null,21,"2023-04-02",{"$f":"+IF(AND(B40<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B40=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22470.292683018859,"",null,21,"2023-04-02",92693.455683871871,{"$f":"IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($S$19:S39),VLOOKUP($P40,$B$12:$L94,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate*$R40)),IF(payfreq=\"Semiannually\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/2*$R40)),IF(payfreq=\"Quarterly\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/4*$R40)),IF(payfreq=\"Monthly\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/12*$R40)),\"\"))))","v":154.48909280645313},23115.510907193548,69577.944776678327]
[null,22,"2023-05-02",{"$f":"+IF(AND(B41<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B41=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22432.904508837462,"",null,22,"2023-05-02",69577.944776678327,{"$f":"IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($S$19:S40),VLOOKUP($P41,$B$12:$L95,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate*$R41)),IF(payfreq=\"Semiannually\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/2*$R41)),IF(payfreq=\"Quarterly\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/4*$R41)),IF(payfreq=\"Monthly\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/12*$R41)),\"\"))))","v":115.96324129446388},23154.036758705537,46423.90801797279]
[null,23,"2023-06-02",{"$f":"+IF(AND(B42<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B42=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22395.578544596468,"",null,23,"2023-06-02",46423.90801797279,{"$f":"IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($S$19:S41),VLOOKUP($P42,$B$12:$L96,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate*$R42)),IF(payfreq=\"Semiannually\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/2*$R42)),IF(payfreq=\"Quarterly\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/4*$R42)),IF(payfreq=\"Monthly\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/12*$R42)),\"\"))))","v":77.373180029954653},23192.626819970046,23231.281198002747]
[null,24,"Last Period",{"$f":"+IF(AND(B43<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B43=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},0,0,0,0,0,0,0,23270,22358.314686785154,"",null,24,"Last Period",23231.281198002747,{"$f":"IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($S$19:S42),VLOOKUP($P43,$B$12:$L97,11,FALSE)))","v":23270},{"$f":"IF(payfreq=\"Annually\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate*$R43)),IF(payfreq=\"Semiannually\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/2*$R43)),IF(payfreq=\"Quarterly\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/4*$R43)),IF(payfreq=\"Monthly\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/12*$R43)),\"\"))))","v":38.718801996671246},23231.281198003329,-5.8207660913467407E-10]
[null,25,"",{"$f":"+IF(AND(B44<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B44=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"Total","","",{"$f":"IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($S$19:S43),VLOOKUP($P44,$B$12:$L98,11,FALSE)))","v":558480},{"$f":"IF(payfreq=\"Annually\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate*$R44)),IF(payfreq=\"Semiannually\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/2*$R44)),IF(payfreq=\"Quarterly\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/4*$R44)),IF(payfreq=\"Monthly\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/12*$R44)),\"\"))))","v":11468.81207111504},547011.18792888499,""]
[null,26,"",{"$f":"+IF(AND(B45<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B45=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($S$19:S44),VLOOKUP($P45,$B$12:$L99,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate*$R45)),IF(payfreq=\"Semiannually\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/2*$R45)),IF(payfreq=\"Quarterly\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/4*$R45)),IF(payfreq=\"Monthly\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/12*$R45)),\"\"))))","v":""},"",""]
[null,27,"",{"$f":"+IF(AND(B46<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B46=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($S$19:S45),VLOOKUP($P46,$B$12:$L100,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate*$R46)),IF(payfreq=\"Semiannually\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/2*$R46)),IF(payfreq=\"Quarterly\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/4*$R46)),IF(payfreq=\"Monthly\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/12*$R46)),\"\"))))","v":""},"",""]
[null,28,"",{"$f":"+IF(AND(B47<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B47=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($S$19:S46),VLOOKUP($P47,$B$12:$L101,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate*$R47)),IF(payfreq=\"Semiannually\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/2*$R47)),IF(payfreq=\"Quarterly\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/4*$R47)),IF(payfreq=\"Monthly\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/12*$R47)),\"\"))))","v":""},"",""]
[null,29,"",{"$f":"+IF(AND(B48<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B48=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($S$19:S47),VLOOKUP($P48,$B$12:$L102,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate*$R48)),IF(payfreq=\"Semiannually\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/2*$R48)),IF(payfreq=\"Quarterly\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/4*$R48)),IF(payfreq=\"Monthly\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/12*$R48)),\"\"))))","v":""},"",""]
[null,30,"",{"$f":"+IF(AND(B49<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B49=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($S$19:S48),VLOOKUP($P49,$B$12:$L103,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate*$R49)),IF(payfreq=\"Semiannually\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/2*$R49)),IF(payfreq=\"Quarterly\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/4*$R49)),IF(payfreq=\"Monthly\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/12*$R49)),\"\"))))","v":""},"",""]
[null,31,"",{"$f":"+IF(AND(B50<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B50=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($S$19:S49),VLOOKUP($P50,$B$12:$L104,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate*$R50)),IF(payfreq=\"Semiannually\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/2*$R50)),IF(payfreq=\"Quarterly\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/4*$R50)),IF(payfreq=\"Monthly\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/12*$R50)),\"\"))))","v":""},"",""]
[null,32,"",{"$f":"+IF(AND(B51<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B51=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($S$19:S50),VLOOKUP($P51,$B$12:$L105,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate*$R51)),IF(payfreq=\"Semiannually\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/2*$R51)),IF(payfreq=\"Quarterly\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/4*$R51)),IF(payfreq=\"Monthly\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/12*$R51)),\"\"))))","v":""},"",""]
[null,33,"",{"$f":"+IF(AND(B52<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B52=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($S$19:S51),VLOOKUP($P52,$B$12:$L106,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate*$R52)),IF(payfreq=\"Semiannually\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/2*$R52)),IF(payfreq=\"Quarterly\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/4*$R52)),IF(payfreq=\"Monthly\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/12*$R52)),\"\"))))","v":""},"",""]
[null,34,"",{"$f":"+IF(AND(B53<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B53=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($S$19:S52),VLOOKUP($P53,$B$12:$L107,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate*$R53)),IF(payfreq=\"Semiannually\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/2*$R53)),IF(payfreq=\"Quarterly\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/4*$R53)),IF(payfreq=\"Monthly\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/12*$R53)),\"\"))))","v":""},"",""]
[null,35,"",{"$f":"+IF(AND(B54<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B54=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($S$19:S53),VLOOKUP($P54,$B$12:$L108,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate*$R54)),IF(payfreq=\"Semiannually\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/2*$R54)),IF(payfreq=\"Quarterly\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/4*$R54)),IF(payfreq=\"Monthly\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/12*$R54)),\"\"))))","v":""},"",""]
[null,36,"",{"$f":"+IF(AND(B55<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B55=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($S$19:S54),VLOOKUP($P55,$B$12:$L109,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate*$R55)),IF(payfreq=\"Semiannually\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/2*$R55)),IF(payfreq=\"Quarterly\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/4*$R55)),IF(payfreq=\"Monthly\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/12*$R55)),\"\"))))","v":""},"",""]
[null,37,"",{"$f":"+IF(AND(B56<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B56=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($S$19:S55),VLOOKUP($P56,$B$12:$L110,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate*$R56)),IF(payfreq=\"Semiannually\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/2*$R56)),IF(payfreq=\"Quarterly\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/4*$R56)),IF(payfreq=\"Monthly\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/12*$R56)),\"\"))))","v":""},"",""]
[null,38,"",{"$f":"+IF(AND(B57<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B57=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($S$19:S56),VLOOKUP($P57,$B$12:$L111,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate*$R57)),IF(payfreq=\"Semiannually\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/2*$R57)),IF(payfreq=\"Quarterly\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/4*$R57)),IF(payfreq=\"Monthly\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/12*$R57)),\"\"))))","v":""},"",""]
[null,39,"",{"$f":"+IF(AND(B58<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B58=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($S$19:S57),VLOOKUP($P58,$B$12:$L112,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate*$R58)),IF(payfreq=\"Semiannually\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/2*$R58)),IF(payfreq=\"Quarterly\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/4*$R58)),IF(payfreq=\"Monthly\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/12*$R58)),\"\"))))","v":""},"",""]
[null,40,"",{"$f":"+IF(AND(B59<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B59=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($S$19:S58),VLOOKUP($P59,$B$12:$L113,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate*$R59)),IF(payfreq=\"Semiannually\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/2*$R59)),IF(payfreq=\"Quarterly\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/4*$R59)),IF(payfreq=\"Monthly\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/12*$R59)),\"\"))))","v":""},"",""]
[null,41,"",{"$f":"+IF(AND(B60<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B60=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($S$19:S59),VLOOKUP($P60,$B$12:$L114,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate*$R60)),IF(payfreq=\"Semiannually\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/2*$R60)),IF(payfreq=\"Quarterly\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/4*$R60)),IF(payfreq=\"Monthly\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/12*$R60)),\"\"))))","v":""},"",""]
[null,42,"",{"$f":"+IF(AND(B61<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B61=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($S$19:S60),VLOOKUP($P61,$B$12:$L115,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate*$R61)),IF(payfreq=\"Semiannually\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/2*$R61)),IF(payfreq=\"Quarterly\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/4*$R61)),IF(payfreq=\"Monthly\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/12*$R61)),\"\"))))","v":""},"",""]
[null,43,"",{"$f":"+IF(AND(B62<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B62=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($S$19:S61),VLOOKUP($P62,$B$12:$L116,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate*$R62)),IF(payfreq=\"Semiannually\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/2*$R62)),IF(payfreq=\"Quarterly\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/4*$R62)),IF(payfreq=\"Monthly\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/12*$R62)),\"\"))))","v":""},"",""]
[null,44,"",{"$f":"+IF(AND(B63<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B63=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($S$19:S62),VLOOKUP($P63,$B$12:$L117,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate*$R63)),IF(payfreq=\"Semiannually\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/2*$R63)),IF(payfreq=\"Quarterly\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/4*$R63)),IF(payfreq=\"Monthly\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/12*$R63)),\"\"))))","v":""},"",""]
[null,45,"",{"$f":"+IF(AND(B64<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B64=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($S$19:S63),VLOOKUP($P64,$B$12:$L118,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate*$R64)),IF(payfreq=\"Semiannually\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/2*$R64)),IF(payfreq=\"Quarterly\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/4*$R64)),IF(payfreq=\"Monthly\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/12*$R64)),\"\"))))","v":""},"",""]
[null,46,"",{"$f":"+IF(AND(B65<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B65=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($S$19:S64),VLOOKUP($P65,$B$12:$L119,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate*$R65)),IF(payfreq=\"Semiannually\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/2*$R65)),IF(payfreq=\"Quarterly\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/4*$R65)),IF(payfreq=\"Monthly\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/12*$R65)),\"\"))))","v":""},"",""]
[null,47,"",{"$f":"+IF(AND(B66<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B66=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($S$19:S65),VLOOKUP($P66,$B$12:$L120,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate*$R66)),IF(payfreq=\"Semiannually\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/2*$R66)),IF(payfreq=\"Quarterly\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/4*$R66)),IF(payfreq=\"Monthly\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/12*$R66)),\"\"))))","v":""},"",""]
[null,48,"",{"$f":"+IF(AND(B67<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B67=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($S$19:S66),VLOOKUP($P67,$B$12:$L121,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate*$R67)),IF(payfreq=\"Semiannually\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/2*$R67)),IF(payfreq=\"Quarterly\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/4*$R67)),IF(payfreq=\"Monthly\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/12*$R67)),\"\"))))","v":""},"",""]
[null,49,"",{"$f":"+IF(AND(B68<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B68=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($S$19:S67),VLOOKUP($P68,$B$12:$L122,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate*$R68)),IF(payfreq=\"Semiannually\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/2*$R68)),IF(payfreq=\"Quarterly\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/4*$R68)),IF(payfreq=\"Monthly\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/12*$R68)),\"\"))))","v":""},"",""]
[null,50,"",{"$f":"+IF(AND(B69<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B69=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($S$19:S68),VLOOKUP($P69,$B$12:$L123,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate*$R69)),IF(payfreq=\"Semiannually\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/2*$R69)),IF(payfreq=\"Quarterly\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/4*$R69)),IF(payfreq=\"Monthly\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/12*$R69)),\"\"))))","v":""},"",""]
[null,51,"",{"$f":"+IF(AND(B70<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B70=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($S$19:S69),VLOOKUP($P70,$B$12:$L124,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate*$R70)),IF(payfreq=\"Semiannually\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/2*$R70)),IF(payfreq=\"Quarterly\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/4*$R70)),IF(payfreq=\"Monthly\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/12*$R70)),\"\"))))","v":""},"",""]
[null,52,"",{"$f":"+IF(AND(B71<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B71=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($S$19:S70),VLOOKUP($P71,$B$12:$L125,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate*$R71)),IF(payfreq=\"Semiannually\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/2*$R71)),IF(payfreq=\"Quarterly\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/4*$R71)),IF(payfreq=\"Monthly\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/12*$R71)),\"\"))))","v":""},"",""]
[null,53,"",{"$f":"+IF(AND(B72<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B72=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($S$19:S71),VLOOKUP($P72,$B$12:$L126,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate*$R72)),IF(payfreq=\"Semiannually\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/2*$R72)),IF(payfreq=\"Quarterly\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/4*$R72)),IF(payfreq=\"Monthly\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/12*$R72)),\"\"))))","v":""},"",""]
[null,54,"",{"$f":"+IF(AND(B73<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B73=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($S$19:S72),VLOOKUP($P73,$B$12:$L127,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate*$R73)),IF(payfreq=\"Semiannually\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/2*$R73)),IF(payfreq=\"Quarterly\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/4*$R73)),IF(payfreq=\"Monthly\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/12*$R73)),\"\"))))","v":""},"",""]
[null,55,"",{"$f":"+IF(AND(B74<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B74=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($S$19:S73),VLOOKUP($P74,$B$12:$L128,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate*$R74)),IF(payfreq=\"Semiannually\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/2*$R74)),IF(payfreq=\"Quarterly\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/4*$R74)),IF(payfreq=\"Monthly\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/12*$R74)),\"\"))))","v":""},"",""]
[null,56,"",{"$f":"+IF(AND(B75<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B75=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($S$19:S74),VLOOKUP($P75,$B$12:$L129,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate*$R75)),IF(payfreq=\"Semiannually\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/2*$R75)),IF(payfreq=\"Quarterly\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/4*$R75)),IF(payfreq=\"Monthly\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/12*$R75)),\"\"))))","v":""},"",""]
[null,57,"",{"$f":"+IF(AND(B76<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B76=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($S$19:S75),VLOOKUP($P76,$B$12:$L130,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate*$R76)),IF(payfreq=\"Semiannually\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/2*$R76)),IF(payfreq=\"Quarterly\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/4*$R76)),IF(payfreq=\"Monthly\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/12*$R76)),\"\"))))","v":""},"",""]
[null,58,"",{"$f":"+IF(AND(B77<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B77=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($S$19:S76),VLOOKUP($P77,$B$12:$L131,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate*$R77)),IF(payfreq=\"Semiannually\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/2*$R77)),IF(payfreq=\"Quarterly\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/4*$R77)),IF(payfreq=\"Monthly\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/12*$R77)),\"\"))))","v":""},"",""]
[null,59,"",{"$f":"+IF(AND(B78<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B78=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($S$19:S77),VLOOKUP($P78,$B$12:$L132,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate*$R78)),IF(payfreq=\"Semiannually\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/2*$R78)),IF(payfreq=\"Quarterly\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/4*$R78)),IF(payfreq=\"Monthly\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/12*$R78)),\"\"))))","v":""},"",""]
[null,60,"",{"$f":"+IF(AND(B79<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B79=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($S$19:S78),VLOOKUP($P79,$B$12:$L133,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate*$R79)),IF(payfreq=\"Semiannually\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/2*$R79)),IF(payfreq=\"Quarterly\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/4*$R79)),IF(payfreq=\"Monthly\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/12*$R79)),\"\"))))","v":""},"",""]
[null,61,"",{"$f":"+IF(AND(B80<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B80=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($S$19:S79),VLOOKUP($P80,$B$12:$L134,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate*$R80)),IF(payfreq=\"Semiannually\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/2*$R80)),IF(payfreq=\"Quarterly\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/4*$R80)),IF(payfreq=\"Monthly\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/12*$R80)),\"\"))))","v":""},"",""]
[null,62,"",{"$f":"+IF(AND(B81<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B81=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($S$19:S80),VLOOKUP($P81,$B$12:$L135,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate*$R81)),IF(payfreq=\"Semiannually\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/2*$R81)),IF(payfreq=\"Quarterly\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/4*$R81)),IF(payfreq=\"Monthly\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/12*$R81)),\"\"))))","v":""},"",""]
[null,63,"",{"$f":"+IF(AND(B82<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B82=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($S$19:S81),VLOOKUP($P82,$B$12:$L136,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate*$R82)),IF(payfreq=\"Semiannually\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/2*$R82)),IF(payfreq=\"Quarterly\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/4*$R82)),IF(payfreq=\"Monthly\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/12*$R82)),\"\"))))","v":""},"",""]
[null,64,"",{"$f":"+IF(AND(B83<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B83=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate)^($B83),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/2)^($B83),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/4)^($B83),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/12)^($B83),\"\"))))","v":""},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate)^($B83),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/2)^($B83),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/4)^($B83),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/12)^($B83),\"\"))))","v":""},null,"","","",{"$f":"IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($S$19:S82),VLOOKUP($P83,$B$12:$L137,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate*$R83)),IF(payfreq=\"Semiannually\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/2*$R83)),IF(payfreq=\"Quarterly\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/4*$R83)),IF(payfreq=\"Monthly\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/12*$R83)),\"\"))))","v":""},"",""]
[null,65,"",{"$f":"+IF(AND(B84<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B84=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(D84:K84)","v":0},"","",null,"",{"$f":"IF(P84=\"\",\"\",IF(P84=term,\"Last Period\",IF(P84=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q83)+1,MONTH(Q83),DAY(Q83)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q83),MONTH(Q83)+6,DAY(Q83)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q83),MONTH(Q83)+3,DAY(Q83)),IF(payfreq=\"Monthly\",DATE(YEAR(Q83),MONTH(Q83)+1,DAY(Q83)))))))))","v":""},{"$f":"IF(OR(P84=\"\",P84=\"Total\"),\"\",V83)","v":""},{"$f":"IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($S$19:S83),VLOOKUP($P84,$B$12:$L138,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate*$R84)),IF(payfreq=\"Semiannually\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/2*$R84)),IF(payfreq=\"Quarterly\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/4*$R84)),IF(payfreq=\"Monthly\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/12*$R84)),\"\"))))","v":""},{"$f":"+IF(S84=\"\",\"\",S84-T84)","v":""},""]
[null,66,{"$f":"IF(Q85 <> \"\",Q85, \"\")","v":""},{"$f":"+IF(AND(B85<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B85=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,{"$f":"IF(P84<term,P84+1,IF(P84=term,\"Total\",\"\"))","v":""},"","",{"$f":"IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($S$19:S84),VLOOKUP($P85,$B$12:$L139,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate*$R85)),IF(payfreq=\"Semiannually\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/2*$R85)),IF(payfreq=\"Quarterly\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/4*$R85)),IF(payfreq=\"Monthly\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/12*$R85)),\"\"))))","v":""},"",{"$f":"IF(OR(P85=\"\",P85=\"Total\"),\"\",R85+T85-S85)","v":""}]
[null,67,"",{"$f":"+IF(AND(B86<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B86=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($S$19:S85),VLOOKUP($P86,$B$12:$L140,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate*$R86)),IF(payfreq=\"Semiannually\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/2*$R86)),IF(payfreq=\"Quarterly\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/4*$R86)),IF(payfreq=\"Monthly\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/12*$R86)),\"\"))))","v":""},"",""]
[null,68,"",{"$f":"+IF(AND(B87<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B87=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($S$19:S86),VLOOKUP($P87,$B$12:$L141,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate*$R87)),IF(payfreq=\"Semiannually\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/2*$R87)),IF(payfreq=\"Quarterly\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/4*$R87)),IF(payfreq=\"Monthly\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/12*$R87)),\"\"))))","v":""},"",""]
[null,69,"",{"$f":"+IF(AND(B88<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B88=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($S$19:S87),VLOOKUP($P88,$B$12:$L142,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate*$R88)),IF(payfreq=\"Semiannually\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/2*$R88)),IF(payfreq=\"Quarterly\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/4*$R88)),IF(payfreq=\"Monthly\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/12*$R88)),\"\"))))","v":""},"",""]
[null,70,"",{"$f":"+IF(AND(B89<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B89=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($S$19:S88),VLOOKUP($P89,$B$12:$L143,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate*$R89)),IF(payfreq=\"Semiannually\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/2*$R89)),IF(payfreq=\"Quarterly\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/4*$R89)),IF(payfreq=\"Monthly\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/12*$R89)),\"\"))))","v":""},"",""]
[null,71,"",{"$f":"+IF(AND(B90<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B90=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($S$19:S89),VLOOKUP($P90,$B$12:$L144,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate*$R90)),IF(payfreq=\"Semiannually\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/2*$R90)),IF(payfreq=\"Quarterly\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/4*$R90)),IF(payfreq=\"Monthly\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/12*$R90)),\"\"))))","v":""},"",""]
[null,72,"",{"$f":"+IF(AND(B91<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B91=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($S$19:S90),VLOOKUP($P91,$B$12:$L145,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate*$R91)),IF(payfreq=\"Semiannually\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/2*$R91)),IF(payfreq=\"Quarterly\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/4*$R91)),IF(payfreq=\"Monthly\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/12*$R91)),\"\"))))","v":""},"",""]
[null,73,"",{"$f":"+IF(AND(B92<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B92=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($S$19:S91),VLOOKUP($P92,$B$12:$L146,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate*$R92)),IF(payfreq=\"Semiannually\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/2*$R92)),IF(payfreq=\"Quarterly\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/4*$R92)),IF(payfreq=\"Monthly\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/12*$R92)),\"\"))))","v":""},"",""]
[null,74,"",{"$f":"+IF(AND(B93<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B93=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($S$19:S92),VLOOKUP($P93,$B$12:$L147,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate*$R93)),IF(payfreq=\"Semiannually\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/2*$R93)),IF(payfreq=\"Quarterly\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/4*$R93)),IF(payfreq=\"Monthly\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/12*$R93)),\"\"))))","v":""},"",""]
[null,75,"",{"$f":"+IF(AND(B94<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B94=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($S$19:S93),VLOOKUP($P94,$B$12:$L148,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate*$R94)),IF(payfreq=\"Semiannually\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/2*$R94)),IF(payfreq=\"Quarterly\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/4*$R94)),IF(payfreq=\"Monthly\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/12*$R94)),\"\"))))","v":""},"",""]
[null,76,"",{"$f":"+IF(AND(B95<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B95=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($S$19:S94),VLOOKUP($P95,$B$12:$L149,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate*$R95)),IF(payfreq=\"Semiannually\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/2*$R95)),IF(payfreq=\"Quarterly\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/4*$R95)),IF(payfreq=\"Monthly\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/12*$R95)),\"\"))))","v":""},"",""]
[null,77,"",{"$f":"+IF(AND(B96<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B96=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($S$19:S95),VLOOKUP($P96,$B$12:$L150,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate*$R96)),IF(payfreq=\"Semiannually\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/2*$R96)),IF(payfreq=\"Quarterly\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/4*$R96)),IF(payfreq=\"Monthly\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/12*$R96)),\"\"))))","v":""},"",""]
[null,78,"",{"$f":"+IF(AND(B97<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B97=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($S$19:S96),VLOOKUP($P97,$B$12:$L151,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate*$R97)),IF(payfreq=\"Semiannually\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/2*$R97)),IF(payfreq=\"Quarterly\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/4*$R97)),IF(payfreq=\"Monthly\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/12*$R97)),\"\"))))","v":""},"",""]
[null,79,"",{"$f":"+IF(AND(B98<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B98=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($S$19:S97),VLOOKUP($P98,$B$12:$L152,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate*$R98)),IF(payfreq=\"Semiannually\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/2*$R98)),IF(payfreq=\"Quarterly\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/4*$R98)),IF(payfreq=\"Monthly\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/12*$R98)),\"\"))))","v":""},"",""]
[null,80,"",{"$f":"+IF(AND(B99<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B99=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($S$19:S98),VLOOKUP($P99,$B$12:$L153,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate*$R99)),IF(payfreq=\"Semiannually\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/2*$R99)),IF(payfreq=\"Quarterly\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/4*$R99)),IF(payfreq=\"Monthly\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/12*$R99)),\"\"))))","v":""},"",""]
[null,81,"",{"$f":"+IF(AND(B100<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B100=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($S$19:S99),VLOOKUP($P100,$B$12:$L154,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate*$R100)),IF(payfreq=\"Semiannually\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/2*$R100)),IF(payfreq=\"Quarterly\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/4*$R100)),IF(payfreq=\"Monthly\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/12*$R100)),\"\"))))","v":""},"",""]
[null,82,"",{"$f":"+IF(AND(B101<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B101=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($S$19:S100),VLOOKUP($P101,$B$12:$L155,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate*$R101)),IF(payfreq=\"Semiannually\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/2*$R101)),IF(payfreq=\"Quarterly\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/4*$R101)),IF(payfreq=\"Monthly\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/12*$R101)),\"\"))))","v":""},"",""]
[null,83,"",{"$f":"+IF(AND(B102<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B102=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($S$19:S101),VLOOKUP($P102,$B$12:$L156,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate*$R102)),IF(payfreq=\"Semiannually\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/2*$R102)),IF(payfreq=\"Quarterly\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/4*$R102)),IF(payfreq=\"Monthly\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/12*$R102)),\"\"))))","v":""},"",""]
[null,84,"",{"$f":"+IF(AND(B103<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B103=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($S$19:S102),VLOOKUP($P103,$B$12:$L157,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate*$R103)),IF(payfreq=\"Semiannually\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/2*$R103)),IF(payfreq=\"Quarterly\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/4*$R103)),IF(payfreq=\"Monthly\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/12*$R103)),\"\"))))","v":""},"",""]
[null,85,"",{"$f":"+IF(AND(B104<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B104=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($S$19:S103),VLOOKUP($P104,$B$12:$L158,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate*$R104)),IF(payfreq=\"Semiannually\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/2*$R104)),IF(payfreq=\"Quarterly\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/4*$R104)),IF(payfreq=\"Monthly\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/12*$R104)),\"\"))))","v":""},"",""]
[null,86,"",{"$f":"+IF(AND(B105<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B105=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($S$19:S104),VLOOKUP($P105,$B$12:$L159,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate*$R105)),IF(payfreq=\"Semiannually\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/2*$R105)),IF(payfreq=\"Quarterly\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/4*$R105)),IF(payfreq=\"Monthly\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/12*$R105)),\"\"))))","v":""},"",""]
[null,87,"",{"$f":"+IF(AND(B106<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B106=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($S$19:S105),VLOOKUP($P106,$B$12:$L160,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate*$R106)),IF(payfreq=\"Semiannually\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/2*$R106)),IF(payfreq=\"Quarterly\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/4*$R106)),IF(payfreq=\"Monthly\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/12*$R106)),\"\"))))","v":""},"",""]
[null,88,"",{"$f":"+IF(AND(B107<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B107=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($S$19:S106),VLOOKUP($P107,$B$12:$L161,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate*$R107)),IF(payfreq=\"Semiannually\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/2*$R107)),IF(payfreq=\"Quarterly\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/4*$R107)),IF(payfreq=\"Monthly\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/12*$R107)),\"\"))))","v":""},"",""]
[null,89,"",{"$f":"+IF(AND(B108<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B108=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($S$19:S107),VLOOKUP($P108,$B$12:$L162,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate*$R108)),IF(payfreq=\"Semiannually\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/2*$R108)),IF(payfreq=\"Quarterly\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/4*$R108)),IF(payfreq=\"Monthly\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/12*$R108)),\"\"))))","v":""},"",""]
[null,90,"",{"$f":"+IF(AND(B109<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B109=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($S$19:S108),VLOOKUP($P109,$B$12:$L163,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate*$R109)),IF(payfreq=\"Semiannually\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/2*$R109)),IF(payfreq=\"Quarterly\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/4*$R109)),IF(payfreq=\"Monthly\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/12*$R109)),\"\"))))","v":""},"",""]
[null,91,"",{"$f":"+IF(AND(B110<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B110=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($S$19:S109),VLOOKUP($P110,$B$12:$L164,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate*$R110)),IF(payfreq=\"Semiannually\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/2*$R110)),IF(payfreq=\"Quarterly\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/4*$R110)),IF(payfreq=\"Monthly\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/12*$R110)),\"\"))))","v":""},"",""]
[null,92,"",{"$f":"+IF(AND(B111<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B111=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($S$19:S110),VLOOKUP($P111,$B$12:$L165,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate*$R111)),IF(payfreq=\"Semiannually\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/2*$R111)),IF(payfreq=\"Quarterly\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/4*$R111)),IF(payfreq=\"Monthly\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/12*$R111)),\"\"))))","v":""},"",""]
[null,93,"",{"$f":"+IF(AND(B112<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B112=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($S$19:S111),VLOOKUP($P112,$B$12:$L166,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate*$R112)),IF(payfreq=\"Semiannually\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/2*$R112)),IF(payfreq=\"Quarterly\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/4*$R112)),IF(payfreq=\"Monthly\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/12*$R112)),\"\"))))","v":""},"",""]
[null,94,"",{"$f":"+IF(AND(B113<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B113=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($S$19:S112),VLOOKUP($P113,$B$12:$L167,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate*$R113)),IF(payfreq=\"Semiannually\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/2*$R113)),IF(payfreq=\"Quarterly\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/4*$R113)),IF(payfreq=\"Monthly\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/12*$R113)),\"\"))))","v":""},"",""]
[null,95,"",{"$f":"+IF(AND(B114<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B114=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($S$19:S113),VLOOKUP($P114,$B$12:$L168,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate*$R114)),IF(payfreq=\"Semiannually\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/2*$R114)),IF(payfreq=\"Quarterly\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/4*$R114)),IF(payfreq=\"Monthly\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/12*$R114)),\"\"))))","v":""},"",""]
[null,96,"",{"$f":"+IF(AND(B115<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B115=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($S$19:S114),VLOOKUP($P115,$B$12:$L169,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate*$R115)),IF(payfreq=\"Semiannually\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/2*$R115)),IF(payfreq=\"Quarterly\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/4*$R115)),IF(payfreq=\"Monthly\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/12*$R115)),\"\"))))","v":""},"",""]
[null,97,"",{"$f":"+IF(AND(B116<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B116=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($S$19:S115),VLOOKUP($P116,$B$12:$L170,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate*$R116)),IF(payfreq=\"Semiannually\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/2*$R116)),IF(payfreq=\"Quarterly\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/4*$R116)),IF(payfreq=\"Monthly\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/12*$R116)),\"\"))))","v":""},"",""]
[null,98,"",{"$f":"+IF(AND(B117<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B117=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($S$19:S116),VLOOKUP($P117,$B$12:$L171,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate*$R117)),IF(payfreq=\"Semiannually\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/2*$R117)),IF(payfreq=\"Quarterly\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/4*$R117)),IF(payfreq=\"Monthly\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/12*$R117)),\"\"))))","v":""},"",""]
[null,99,"",{"$f":"+IF(AND(B118<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B118=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($S$19:S117),VLOOKUP($P118,$B$12:$L172,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate*$R118)),IF(payfreq=\"Semiannually\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/2*$R118)),IF(payfreq=\"Quarterly\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/4*$R118)),IF(payfreq=\"Monthly\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/12*$R118)),\"\"))))","v":""},"",""]
[null,100,"",{"$f":"+IF(AND(B119<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B119=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($S$19:S118),VLOOKUP($P119,$B$12:$L173,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate*$R119)),IF(payfreq=\"Semiannually\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/2*$R119)),IF(payfreq=\"Quarterly\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/4*$R119)),IF(payfreq=\"Monthly\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/12*$R119)),\"\"))))","v":""},"",""]
[null,101,"",{"$f":"+IF(AND(B120<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B120=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($S$19:S119),VLOOKUP($P120,$B$12:$L174,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate*$R120)),IF(payfreq=\"Semiannually\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/2*$R120)),IF(payfreq=\"Quarterly\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/4*$R120)),IF(payfreq=\"Monthly\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/12*$R120)),\"\"))))","v":""},"",""]
[null,102,"",{"$f":"+IF(AND(B121<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B121=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($S$19:S120),VLOOKUP($P121,$B$12:$L175,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate*$R121)),IF(payfreq=\"Semiannually\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/2*$R121)),IF(payfreq=\"Quarterly\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/4*$R121)),IF(payfreq=\"Monthly\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/12*$R121)),\"\"))))","v":""},"",""]
[null,103,"",{"$f":"+IF(AND(B122<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B122=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($S$19:S121),VLOOKUP($P122,$B$12:$L176,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate*$R122)),IF(payfreq=\"Semiannually\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/2*$R122)),IF(payfreq=\"Quarterly\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/4*$R122)),IF(payfreq=\"Monthly\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/12*$R122)),\"\"))))","v":""},"",""]
[null,104,"",{"$f":"+IF(AND(B123<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B123=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($S$19:S122),VLOOKUP($P123,$B$12:$L177,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate*$R123)),IF(payfreq=\"Semiannually\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/2*$R123)),IF(payfreq=\"Quarterly\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/4*$R123)),IF(payfreq=\"Monthly\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/12*$R123)),\"\"))))","v":""},"",""]
[null,105,"",{"$f":"+IF(AND(B124<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B124=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($S$19:S123),VLOOKUP($P124,$B$12:$L178,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate*$R124)),IF(payfreq=\"Semiannually\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/2*$R124)),IF(payfreq=\"Quarterly\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/4*$R124)),IF(payfreq=\"Monthly\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/12*$R124)),\"\"))))","v":""},"",""]
[null,106,"",{"$f":"+IF(AND(B125<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B125=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($S$19:S124),VLOOKUP($P125,$B$12:$L179,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate*$R125)),IF(payfreq=\"Semiannually\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/2*$R125)),IF(payfreq=\"Quarterly\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/4*$R125)),IF(payfreq=\"Monthly\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/12*$R125)),\"\"))))","v":""},"",""]
[null,107,"",{"$f":"+IF(AND(B126<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B126=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($S$19:S125),VLOOKUP($P126,$B$12:$L180,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate*$R126)),IF(payfreq=\"Semiannually\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/2*$R126)),IF(payfreq=\"Quarterly\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/4*$R126)),IF(payfreq=\"Monthly\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/12*$R126)),\"\"))))","v":""},"",""]
[null,108,"",{"$f":"+IF(AND(B127<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B127=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($S$19:S126),VLOOKUP($P127,$B$12:$L181,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate*$R127)),IF(payfreq=\"Semiannually\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/2*$R127)),IF(payfreq=\"Quarterly\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/4*$R127)),IF(payfreq=\"Monthly\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/12*$R127)),\"\"))))","v":""},"",""]
[null,109,"",{"$f":"+IF(AND(B128<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B128=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($S$19:S127),VLOOKUP($P128,$B$12:$L182,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate*$R128)),IF(payfreq=\"Semiannually\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/2*$R128)),IF(payfreq=\"Quarterly\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/4*$R128)),IF(payfreq=\"Monthly\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/12*$R128)),\"\"))))","v":""},"",""]
[null,110,"",{"$f":"+IF(AND(B129<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B129=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($S$19:S128),VLOOKUP($P129,$B$12:$L183,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate*$R129)),IF(payfreq=\"Semiannually\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/2*$R129)),IF(payfreq=\"Quarterly\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/4*$R129)),IF(payfreq=\"Monthly\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/12*$R129)),\"\"))))","v":""},"",""]
[null,111,"",{"$f":"+IF(AND(B130<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B130=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($S$19:S129),VLOOKUP($P130,$B$12:$L184,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate*$R130)),IF(payfreq=\"Semiannually\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/2*$R130)),IF(payfreq=\"Quarterly\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/4*$R130)),IF(payfreq=\"Monthly\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/12*$R130)),\"\"))))","v":""},"",""]
[null,112,"",{"$f":"+IF(AND(B131<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B131=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($S$19:S130),VLOOKUP($P131,$B$12:$L185,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate*$R131)),IF(payfreq=\"Semiannually\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/2*$R131)),IF(payfreq=\"Quarterly\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/4*$R131)),IF(payfreq=\"Monthly\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/12*$R131)),\"\"))))","v":""},"",""]
[null,113,"",{"$f":"+IF(AND(B132<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B132=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($S$19:S131),VLOOKUP($P132,$B$12:$L186,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate*$R132)),IF(payfreq=\"Semiannually\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/2*$R132)),IF(payfreq=\"Quarterly\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/4*$R132)),IF(payfreq=\"Monthly\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/12*$R132)),\"\"))))","v":""},"",""]
[null,114,"",{"$f":"+IF(AND(B133<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B133=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","","",{"$f":"IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($S$19:S132),VLOOKUP($P133,$B$12:$L187,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate*$R133)),IF(payfreq=\"Semiannually\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/2*$R133)),IF(payfreq=\"Quarterly\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/4*$R133)),IF(payfreq=\"Monthly\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/12*$R133)),\"\"))))","v":""},"",""]
[null,115,"",{"$f":"+IF(AND(B134<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B134=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($S$19:S133),VLOOKUP($P134,$B$12:$L188,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate*$R134)),IF(payfreq=\"Semiannually\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/2*$R134)),IF(payfreq=\"Quarterly\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/4*$R134)),IF(payfreq=\"Monthly\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/12*$R134)),\"\"))))","v":""}]
[null,116,"",{"$f":"+IF(AND(B135<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B135=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($S$19:S134),VLOOKUP($P135,$B$12:$L189,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate*$R135)),IF(payfreq=\"Semiannually\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/2*$R135)),IF(payfreq=\"Quarterly\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/4*$R135)),IF(payfreq=\"Monthly\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/12*$R135)),\"\"))))","v":""}]
[null,117,"",{"$f":"+IF(AND(B136<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B136=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($S$19:S135),VLOOKUP($P136,$B$12:$L190,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate*$R136)),IF(payfreq=\"Semiannually\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/2*$R136)),IF(payfreq=\"Quarterly\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/4*$R136)),IF(payfreq=\"Monthly\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/12*$R136)),\"\"))))","v":""}]
[null,118,"",{"$f":"+IF(AND(B137<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B137=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($S$19:S136),VLOOKUP($P137,$B$12:$L191,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate*$R137)),IF(payfreq=\"Semiannually\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/2*$R137)),IF(payfreq=\"Quarterly\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/4*$R137)),IF(payfreq=\"Monthly\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/12*$R137)),\"\"))))","v":""}]
[null,119,"",{"$f":"+IF(AND(B138<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B138=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},0,0,0,0,0,0,0,0,"","",null,"","",null,{"$f":"IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($S$19:S137),VLOOKUP($P138,$B$12:$L192,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate*$R138)),IF(payfreq=\"Semiannually\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/2*$R138)),IF(payfreq=\"Quarterly\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/4*$R138)),IF(payfreq=\"Monthly\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/12*$R138)),\"\"))))","v":""}]
[null,120,"",{"$f":"+IF(AND(B139<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B139=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($S$19:S138),VLOOKUP($P139,$B$12:$L193,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate*$R139)),IF(payfreq=\"Semiannually\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/2*$R139)),IF(payfreq=\"Quarterly\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/4*$R139)),IF(payfreq=\"Monthly\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/12*$R139)),\"\"))))","v":""}]
[null,121,"",{"$f":"+IF(AND(B140<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B140=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($S$19:S139),VLOOKUP($P140,$B$12:$L194,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate*$R140)),IF(payfreq=\"Semiannually\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/2*$R140)),IF(payfreq=\"Quarterly\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/4*$R140)),IF(payfreq=\"Monthly\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/12*$R140)),\"\"))))","v":""}]
[null,122,"",{"$f":"+IF(AND(B141<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B141=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($S$19:S140),VLOOKUP($P141,$B$12:$L195,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate*$R141)),IF(payfreq=\"Semiannually\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/2*$R141)),IF(payfreq=\"Quarterly\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/4*$R141)),IF(payfreq=\"Monthly\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/12*$R141)),\"\"))))","v":""}]
[null,123,"",{"$f":"+IF(AND(B142<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B142=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($S$19:S141),VLOOKUP($P142,$B$12:$L196,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate*$R142)),IF(payfreq=\"Semiannually\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/2*$R142)),IF(payfreq=\"Quarterly\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/4*$R142)),IF(payfreq=\"Monthly\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/12*$R142)),\"\"))))","v":""}]
[null,124,"",{"$f":"+IF(AND(B143<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B143=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($S$19:S142),VLOOKUP($P143,$B$12:$L197,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate*$R143)),IF(payfreq=\"Semiannually\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/2*$R143)),IF(payfreq=\"Quarterly\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/4*$R143)),IF(payfreq=\"Monthly\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/12*$R143)),\"\"))))","v":""}]
[null,125,"",{"$f":"+IF(AND(B144<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B144=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($S$19:S143),VLOOKUP($P144,$B$12:$L198,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate*$R144)),IF(payfreq=\"Semiannually\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/2*$R144)),IF(payfreq=\"Quarterly\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/4*$R144)),IF(payfreq=\"Monthly\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/12*$R144)),\"\"))))","v":""}]
[null,126,"",{"$f":"+IF(AND(B145<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B145=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($S$19:S144),VLOOKUP($P145,$B$12:$L199,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate*$R145)),IF(payfreq=\"Semiannually\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/2*$R145)),IF(payfreq=\"Quarterly\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/4*$R145)),IF(payfreq=\"Monthly\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/12*$R145)),\"\"))))","v":""}]
[null,127,"",{"$f":"+IF(AND(B146<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B146=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($S$19:S145),VLOOKUP($P146,$B$12:$L200,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate*$R146)),IF(payfreq=\"Semiannually\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/2*$R146)),IF(payfreq=\"Quarterly\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/4*$R146)),IF(payfreq=\"Monthly\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/12*$R146)),\"\"))))","v":""}]
[null,128,"",{"$f":"+IF(AND(B147<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B147=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate)^($B147),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/2)^($B147),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/4)^($B147),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/12)^($B147),\"\"))))","v":""},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate)^($B147),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/2)^($B147),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/4)^($B147),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/12)^($B147),\"\"))))","v":""},null,"","",null,{"$f":"IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($S$19:S146),VLOOKUP($P147,$B$12:$L201,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate*$R147)),IF(payfreq=\"Semiannually\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/2*$R147)),IF(payfreq=\"Quarterly\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/4*$R147)),IF(payfreq=\"Monthly\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/12*$R147)),\"\"))))","v":""}]
[null,129,"",{"$f":"+IF(AND(B148<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B148=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D148:K148)","v":0},"","",null,"",{"$f":"IF(P148=\"\",\"\",IF(P148=term,\"Last Period\",IF(P148=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q147)+1,MONTH(Q147),DAY(Q147)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q147),MONTH(Q147)+6,DAY(Q147)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q147),MONTH(Q147)+3,DAY(Q147)),IF(payfreq=\"Monthly\",DATE(YEAR(Q147),MONTH(Q147)+1,DAY(Q147)))))))))","v":""},null,{"$f":"IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($S$19:S147),VLOOKUP($P148,$B$12:$L202,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate*$R148)),IF(payfreq=\"Semiannually\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/2*$R148)),IF(payfreq=\"Quarterly\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/4*$R148)),IF(payfreq=\"Monthly\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/12*$R148)),\"\"))))","v":""}]
[null,130,{"$f":"IF(Q149 <> \"\",Q149, \"\")","v":""},{"$f":"+IF(AND(B149<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B149=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,{"$f":"IF(P148<term,P148+1,IF(P148=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($S$19:S148),VLOOKUP($P149,$B$12:$L203,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate*$R149)),IF(payfreq=\"Semiannually\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/2*$R149)),IF(payfreq=\"Quarterly\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/4*$R149)),IF(payfreq=\"Monthly\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/12*$R149)),\"\"))))","v":""}]
[null,131,"",{"$f":"+IF(AND(B150<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B150=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($S$19:S149),VLOOKUP($P150,$B$12:$L204,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate*$R150)),IF(payfreq=\"Semiannually\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/2*$R150)),IF(payfreq=\"Quarterly\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/4*$R150)),IF(payfreq=\"Monthly\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/12*$R150)),\"\"))))","v":""}]
[null,132,"",{"$f":"+IF(AND(B151<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B151=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($S$19:S150),VLOOKUP($P151,$B$12:$L205,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate*$R151)),IF(payfreq=\"Semiannually\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/2*$R151)),IF(payfreq=\"Quarterly\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/4*$R151)),IF(payfreq=\"Monthly\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/12*$R151)),\"\"))))","v":""}]
[null,133,"",{"$f":"+IF(AND(B152<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B152=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($S$19:S151),VLOOKUP($P152,$B$12:$L206,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate*$R152)),IF(payfreq=\"Semiannually\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/2*$R152)),IF(payfreq=\"Quarterly\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/4*$R152)),IF(payfreq=\"Monthly\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/12*$R152)),\"\"))))","v":""}]
[null,134,"",{"$f":"+IF(AND(B153<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B153=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($S$19:S152),VLOOKUP($P153,$B$12:$L207,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate*$R153)),IF(payfreq=\"Semiannually\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/2*$R153)),IF(payfreq=\"Quarterly\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/4*$R153)),IF(payfreq=\"Monthly\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/12*$R153)),\"\"))))","v":""}]
[null,135,"",{"$f":"+IF(AND(B154<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B154=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($S$19:S153),VLOOKUP($P154,$B$12:$L208,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate*$R154)),IF(payfreq=\"Semiannually\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/2*$R154)),IF(payfreq=\"Quarterly\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/4*$R154)),IF(payfreq=\"Monthly\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/12*$R154)),\"\"))))","v":""}]
[null,136,"",{"$f":"+IF(AND(B155<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B155=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($S$19:S154),VLOOKUP($P155,$B$12:$L209,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate*$R155)),IF(payfreq=\"Semiannually\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/2*$R155)),IF(payfreq=\"Quarterly\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/4*$R155)),IF(payfreq=\"Monthly\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/12*$R155)),\"\"))))","v":""}]
[null,137,"",{"$f":"+IF(AND(B156<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B156=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($S$19:S155),VLOOKUP($P156,$B$12:$L210,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate*$R156)),IF(payfreq=\"Semiannually\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/2*$R156)),IF(payfreq=\"Quarterly\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/4*$R156)),IF(payfreq=\"Monthly\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/12*$R156)),\"\"))))","v":""}]
[null,138,"",{"$f":"+IF(AND(B157<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B157=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($S$19:S156),VLOOKUP($P157,$B$12:$L211,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate*$R157)),IF(payfreq=\"Semiannually\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/2*$R157)),IF(payfreq=\"Quarterly\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/4*$R157)),IF(payfreq=\"Monthly\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/12*$R157)),\"\"))))","v":""}]
[null,139,"",{"$f":"+IF(AND(B158<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B158=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($S$19:S157),VLOOKUP($P158,$B$12:$L212,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate*$R158)),IF(payfreq=\"Semiannually\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/2*$R158)),IF(payfreq=\"Quarterly\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/4*$R158)),IF(payfreq=\"Monthly\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/12*$R158)),\"\"))))","v":""}]
[null,140,"",{"$f":"+IF(AND(B159<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B159=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($S$19:S158),VLOOKUP($P159,$B$12:$L213,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate*$R159)),IF(payfreq=\"Semiannually\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/2*$R159)),IF(payfreq=\"Quarterly\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/4*$R159)),IF(payfreq=\"Monthly\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/12*$R159)),\"\"))))","v":""}]
[null,141,"",{"$f":"+IF(AND(B160<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B160=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($S$19:S159),VLOOKUP($P160,$B$12:$L214,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate*$R160)),IF(payfreq=\"Semiannually\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/2*$R160)),IF(payfreq=\"Quarterly\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/4*$R160)),IF(payfreq=\"Monthly\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/12*$R160)),\"\"))))","v":""}]
[null,142,"",{"$f":"+IF(AND(B161<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B161=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($S$19:S160),VLOOKUP($P161,$B$12:$L215,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate*$R161)),IF(payfreq=\"Semiannually\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/2*$R161)),IF(payfreq=\"Quarterly\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/4*$R161)),IF(payfreq=\"Monthly\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/12*$R161)),\"\"))))","v":""}]
[null,143,"",{"$f":"+IF(AND(B162<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B162=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($S$19:S161),VLOOKUP($P162,$B$12:$L216,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate*$R162)),IF(payfreq=\"Semiannually\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/2*$R162)),IF(payfreq=\"Quarterly\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/4*$R162)),IF(payfreq=\"Monthly\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/12*$R162)),\"\"))))","v":""}]
[null,144,"",{"$f":"+IF(AND(B163<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B163=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($S$19:S162),VLOOKUP($P163,$B$12:$L217,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate*$R163)),IF(payfreq=\"Semiannually\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/2*$R163)),IF(payfreq=\"Quarterly\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/4*$R163)),IF(payfreq=\"Monthly\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/12*$R163)),\"\"))))","v":""}]
[null,145,"",{"$f":"+IF(AND(B164<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B164=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($S$19:S163),VLOOKUP($P164,$B$12:$L218,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate*$R164)),IF(payfreq=\"Semiannually\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/2*$R164)),IF(payfreq=\"Quarterly\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/4*$R164)),IF(payfreq=\"Monthly\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/12*$R164)),\"\"))))","v":""}]
[null,146,"",{"$f":"+IF(AND(B165<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B165=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($S$19:S164),VLOOKUP($P165,$B$12:$L219,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate*$R165)),IF(payfreq=\"Semiannually\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/2*$R165)),IF(payfreq=\"Quarterly\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/4*$R165)),IF(payfreq=\"Monthly\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/12*$R165)),\"\"))))","v":""}]
[null,147,"",{"$f":"+IF(AND(B166<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B166=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($S$19:S165),VLOOKUP($P166,$B$12:$L220,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate*$R166)),IF(payfreq=\"Semiannually\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/2*$R166)),IF(payfreq=\"Quarterly\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/4*$R166)),IF(payfreq=\"Monthly\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/12*$R166)),\"\"))))","v":""}]
[null,148,"",{"$f":"+IF(AND(B167<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B167=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($S$19:S166),VLOOKUP($P167,$B$12:$L221,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate*$R167)),IF(payfreq=\"Semiannually\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/2*$R167)),IF(payfreq=\"Quarterly\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/4*$R167)),IF(payfreq=\"Monthly\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/12*$R167)),\"\"))))","v":""}]
[null,149,"",{"$f":"+IF(AND(B168<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B168=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($S$19:S167),VLOOKUP($P168,$B$12:$L222,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate*$R168)),IF(payfreq=\"Semiannually\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/2*$R168)),IF(payfreq=\"Quarterly\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/4*$R168)),IF(payfreq=\"Monthly\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/12*$R168)),\"\"))))","v":""}]
[null,150,"",{"$f":"+IF(AND(B169<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B169=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($S$19:S168),VLOOKUP($P169,$B$12:$L223,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate*$R169)),IF(payfreq=\"Semiannually\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/2*$R169)),IF(payfreq=\"Quarterly\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/4*$R169)),IF(payfreq=\"Monthly\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/12*$R169)),\"\"))))","v":""}]
[null,151,"",{"$f":"+IF(AND(B170<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B170=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($S$19:S169),VLOOKUP($P170,$B$12:$L224,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate*$R170)),IF(payfreq=\"Semiannually\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/2*$R170)),IF(payfreq=\"Quarterly\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/4*$R170)),IF(payfreq=\"Monthly\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/12*$R170)),\"\"))))","v":""}]
[null,152,"",{"$f":"+IF(AND(B171<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B171=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($S$19:S170),VLOOKUP($P171,$B$12:$L225,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate*$R171)),IF(payfreq=\"Semiannually\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/2*$R171)),IF(payfreq=\"Quarterly\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/4*$R171)),IF(payfreq=\"Monthly\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/12*$R171)),\"\"))))","v":""}]
[null,153,"",{"$f":"+IF(AND(B172<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B172=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($S$19:S171),VLOOKUP($P172,$B$12:$L226,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate*$R172)),IF(payfreq=\"Semiannually\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/2*$R172)),IF(payfreq=\"Quarterly\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/4*$R172)),IF(payfreq=\"Monthly\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/12*$R172)),\"\"))))","v":""}]
[null,154,"",{"$f":"+IF(AND(B173<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B173=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($S$19:S172),VLOOKUP($P173,$B$12:$L227,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate*$R173)),IF(payfreq=\"Semiannually\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/2*$R173)),IF(payfreq=\"Quarterly\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/4*$R173)),IF(payfreq=\"Monthly\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/12*$R173)),\"\"))))","v":""}]
[null,155,"",{"$f":"+IF(AND(B174<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B174=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($S$19:S173),VLOOKUP($P174,$B$12:$L228,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate*$R174)),IF(payfreq=\"Semiannually\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/2*$R174)),IF(payfreq=\"Quarterly\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/4*$R174)),IF(payfreq=\"Monthly\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/12*$R174)),\"\"))))","v":""}]
[null,156,"",{"$f":"+IF(AND(B175<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B175=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($S$19:S174),VLOOKUP($P175,$B$12:$L229,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate*$R175)),IF(payfreq=\"Semiannually\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/2*$R175)),IF(payfreq=\"Quarterly\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/4*$R175)),IF(payfreq=\"Monthly\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/12*$R175)),\"\"))))","v":""}]
[null,157,"",{"$f":"+IF(AND(B176<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B176=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($S$19:S175),VLOOKUP($P176,$B$12:$L230,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate*$R176)),IF(payfreq=\"Semiannually\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/2*$R176)),IF(payfreq=\"Quarterly\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/4*$R176)),IF(payfreq=\"Monthly\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/12*$R176)),\"\"))))","v":""}]
[null,158,"",{"$f":"+IF(AND(B177<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B177=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($S$19:S176),VLOOKUP($P177,$B$12:$L231,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate*$R177)),IF(payfreq=\"Semiannually\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/2*$R177)),IF(payfreq=\"Quarterly\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/4*$R177)),IF(payfreq=\"Monthly\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/12*$R177)),\"\"))))","v":""}]
[null,159,"",{"$f":"+IF(AND(B178<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B178=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($S$19:S177),VLOOKUP($P178,$B$12:$L232,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate*$R178)),IF(payfreq=\"Semiannually\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/2*$R178)),IF(payfreq=\"Quarterly\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/4*$R178)),IF(payfreq=\"Monthly\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/12*$R178)),\"\"))))","v":""}]
[null,160,"",{"$f":"+IF(AND(B179<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B179=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($S$19:S178),VLOOKUP($P179,$B$12:$L233,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate*$R179)),IF(payfreq=\"Semiannually\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/2*$R179)),IF(payfreq=\"Quarterly\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/4*$R179)),IF(payfreq=\"Monthly\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/12*$R179)),\"\"))))","v":""}]
[null,161,"",{"$f":"+IF(AND(B180<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B180=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($S$19:S179),VLOOKUP($P180,$B$12:$L234,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate*$R180)),IF(payfreq=\"Semiannually\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/2*$R180)),IF(payfreq=\"Quarterly\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/4*$R180)),IF(payfreq=\"Monthly\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/12*$R180)),\"\"))))","v":""}]
[null,162,"",{"$f":"+IF(AND(B181<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B181=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($S$19:S180),VLOOKUP($P181,$B$12:$L235,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate*$R181)),IF(payfreq=\"Semiannually\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/2*$R181)),IF(payfreq=\"Quarterly\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/4*$R181)),IF(payfreq=\"Monthly\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/12*$R181)),\"\"))))","v":""}]
[null,163,"",{"$f":"+IF(AND(B182<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B182=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($S$19:S181),VLOOKUP($P182,$B$12:$L236,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate*$R182)),IF(payfreq=\"Semiannually\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/2*$R182)),IF(payfreq=\"Quarterly\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/4*$R182)),IF(payfreq=\"Monthly\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/12*$R182)),\"\"))))","v":""}]
[null,164,"",{"$f":"+IF(AND(B183<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B183=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($S$19:S182),VLOOKUP($P183,$B$12:$L237,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate*$R183)),IF(payfreq=\"Semiannually\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/2*$R183)),IF(payfreq=\"Quarterly\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/4*$R183)),IF(payfreq=\"Monthly\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/12*$R183)),\"\"))))","v":""}]
[null,165,"",{"$f":"+IF(AND(B184<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B184=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($S$19:S183),VLOOKUP($P184,$B$12:$L238,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate*$R184)),IF(payfreq=\"Semiannually\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/2*$R184)),IF(payfreq=\"Quarterly\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/4*$R184)),IF(payfreq=\"Monthly\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/12*$R184)),\"\"))))","v":""}]
[null,166,"",{"$f":"+IF(AND(B185<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B185=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($S$19:S184),VLOOKUP($P185,$B$12:$L239,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate*$R185)),IF(payfreq=\"Semiannually\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/2*$R185)),IF(payfreq=\"Quarterly\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/4*$R185)),IF(payfreq=\"Monthly\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/12*$R185)),\"\"))))","v":""}]
[null,167,"",{"$f":"+IF(AND(B186<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B186=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($S$19:S185),VLOOKUP($P186,$B$12:$L240,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate*$R186)),IF(payfreq=\"Semiannually\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/2*$R186)),IF(payfreq=\"Quarterly\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/4*$R186)),IF(payfreq=\"Monthly\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/12*$R186)),\"\"))))","v":""}]
[null,168,"",{"$f":"+IF(AND(B187<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B187=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($S$19:S186),VLOOKUP($P187,$B$12:$L241,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate*$R187)),IF(payfreq=\"Semiannually\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/2*$R187)),IF(payfreq=\"Quarterly\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/4*$R187)),IF(payfreq=\"Monthly\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/12*$R187)),\"\"))))","v":""}]
[null,169,"",{"$f":"+IF(AND(B188<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B188=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($S$19:S187),VLOOKUP($P188,$B$12:$L242,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate*$R188)),IF(payfreq=\"Semiannually\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/2*$R188)),IF(payfreq=\"Quarterly\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/4*$R188)),IF(payfreq=\"Monthly\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/12*$R188)),\"\"))))","v":""}]
[null,170,"",{"$f":"+IF(AND(B189<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B189=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($S$19:S188),VLOOKUP($P189,$B$12:$L243,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate*$R189)),IF(payfreq=\"Semiannually\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/2*$R189)),IF(payfreq=\"Quarterly\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/4*$R189)),IF(payfreq=\"Monthly\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/12*$R189)),\"\"))))","v":""}]
[null,171,"",{"$f":"+IF(AND(B190<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B190=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($S$19:S189),VLOOKUP($P190,$B$12:$L244,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate*$R190)),IF(payfreq=\"Semiannually\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/2*$R190)),IF(payfreq=\"Quarterly\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/4*$R190)),IF(payfreq=\"Monthly\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/12*$R190)),\"\"))))","v":""}]
[null,172,"",{"$f":"+IF(AND(B191<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B191=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($S$19:S190),VLOOKUP($P191,$B$12:$L245,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate*$R191)),IF(payfreq=\"Semiannually\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/2*$R191)),IF(payfreq=\"Quarterly\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/4*$R191)),IF(payfreq=\"Monthly\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/12*$R191)),\"\"))))","v":""}]
[null,173,"",{"$f":"+IF(AND(B192<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B192=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($S$19:S191),VLOOKUP($P192,$B$12:$L246,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate*$R192)),IF(payfreq=\"Semiannually\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/2*$R192)),IF(payfreq=\"Quarterly\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/4*$R192)),IF(payfreq=\"Monthly\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/12*$R192)),\"\"))))","v":""}]
[null,174,"",{"$f":"+IF(AND(B193<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B193=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($S$19:S192),VLOOKUP($P193,$B$12:$L247,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate*$R193)),IF(payfreq=\"Semiannually\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/2*$R193)),IF(payfreq=\"Quarterly\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/4*$R193)),IF(payfreq=\"Monthly\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/12*$R193)),\"\"))))","v":""}]
[null,175,"",{"$f":"+IF(AND(B194<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B194=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($S$19:S193),VLOOKUP($P194,$B$12:$L248,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate*$R194)),IF(payfreq=\"Semiannually\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/2*$R194)),IF(payfreq=\"Quarterly\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/4*$R194)),IF(payfreq=\"Monthly\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/12*$R194)),\"\"))))","v":""}]
[null,176,"",{"$f":"+IF(AND(B195<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B195=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($S$19:S194),VLOOKUP($P195,$B$12:$L249,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate*$R195)),IF(payfreq=\"Semiannually\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/2*$R195)),IF(payfreq=\"Quarterly\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/4*$R195)),IF(payfreq=\"Monthly\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/12*$R195)),\"\"))))","v":""}]
[null,177,"",{"$f":"+IF(AND(B196<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B196=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($S$19:S195),VLOOKUP($P196,$B$12:$L250,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate*$R196)),IF(payfreq=\"Semiannually\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/2*$R196)),IF(payfreq=\"Quarterly\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/4*$R196)),IF(payfreq=\"Monthly\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/12*$R196)),\"\"))))","v":""}]
[null,178,"",{"$f":"+IF(AND(B197<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B197=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($S$19:S196),VLOOKUP($P197,$B$12:$L251,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate*$R197)),IF(payfreq=\"Semiannually\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/2*$R197)),IF(payfreq=\"Quarterly\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/4*$R197)),IF(payfreq=\"Monthly\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/12*$R197)),\"\"))))","v":""}]
[null,179,"",{"$f":"+IF(AND(B198<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B198=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($S$19:S197),VLOOKUP($P198,$B$12:$L252,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate*$R198)),IF(payfreq=\"Semiannually\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/2*$R198)),IF(payfreq=\"Quarterly\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/4*$R198)),IF(payfreq=\"Monthly\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/12*$R198)),\"\"))))","v":""}]
[null,180,"",{"$f":"+IF(AND(B199<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B199=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($S$19:S198),VLOOKUP($P199,$B$12:$L253,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate*$R199)),IF(payfreq=\"Semiannually\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/2*$R199)),IF(payfreq=\"Quarterly\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/4*$R199)),IF(payfreq=\"Monthly\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/12*$R199)),\"\"))))","v":""}]
[null,181,"",{"$f":"+IF(AND(B200<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B200=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($S$19:S199),VLOOKUP($P200,$B$12:$L254,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate*$R200)),IF(payfreq=\"Semiannually\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/2*$R200)),IF(payfreq=\"Quarterly\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/4*$R200)),IF(payfreq=\"Monthly\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/12*$R200)),\"\"))))","v":""}]
[null,182,"",{"$f":"+IF(AND(B201<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B201=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($S$19:S200),VLOOKUP($P201,$B$12:$L255,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate*$R201)),IF(payfreq=\"Semiannually\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/2*$R201)),IF(payfreq=\"Quarterly\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/4*$R201)),IF(payfreq=\"Monthly\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/12*$R201)),\"\"))))","v":""}]
[null,183,"",{"$f":"+IF(AND(B202<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B202=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($S$19:S201),VLOOKUP($P202,$B$12:$L256,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate*$R202)),IF(payfreq=\"Semiannually\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/2*$R202)),IF(payfreq=\"Quarterly\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/4*$R202)),IF(payfreq=\"Monthly\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/12*$R202)),\"\"))))","v":""}]
[null,184,"",{"$f":"+IF(AND(B203<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B203=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($S$19:S202),VLOOKUP($P203,$B$12:$L257,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate*$R203)),IF(payfreq=\"Semiannually\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/2*$R203)),IF(payfreq=\"Quarterly\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/4*$R203)),IF(payfreq=\"Monthly\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/12*$R203)),\"\"))))","v":""}]
[null,185,"",{"$f":"+IF(AND(B204<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B204=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($S$19:S203),VLOOKUP($P204,$B$12:$L258,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate*$R204)),IF(payfreq=\"Semiannually\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/2*$R204)),IF(payfreq=\"Quarterly\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/4*$R204)),IF(payfreq=\"Monthly\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/12*$R204)),\"\"))))","v":""}]
[null,186,"",{"$f":"+IF(AND(B205<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B205=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($S$19:S204),VLOOKUP($P205,$B$12:$L259,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate*$R205)),IF(payfreq=\"Semiannually\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/2*$R205)),IF(payfreq=\"Quarterly\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/4*$R205)),IF(payfreq=\"Monthly\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/12*$R205)),\"\"))))","v":""}]
[null,187,"",{"$f":"+IF(AND(B206<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B206=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($S$19:S205),VLOOKUP($P206,$B$12:$L260,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate*$R206)),IF(payfreq=\"Semiannually\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/2*$R206)),IF(payfreq=\"Quarterly\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/4*$R206)),IF(payfreq=\"Monthly\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/12*$R206)),\"\"))))","v":""}]
[null,188,"",{"$f":"+IF(AND(B207<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B207=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($S$19:S206),VLOOKUP($P207,$B$12:$L261,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate*$R207)),IF(payfreq=\"Semiannually\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/2*$R207)),IF(payfreq=\"Quarterly\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/4*$R207)),IF(payfreq=\"Monthly\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/12*$R207)),\"\"))))","v":""}]
[null,189,"",{"$f":"+IF(AND(B208<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B208=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($S$19:S207),VLOOKUP($P208,$B$12:$L262,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate*$R208)),IF(payfreq=\"Semiannually\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/2*$R208)),IF(payfreq=\"Quarterly\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/4*$R208)),IF(payfreq=\"Monthly\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/12*$R208)),\"\"))))","v":""}]
[null,190,"",{"$f":"+IF(AND(B209<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B209=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($S$19:S208),VLOOKUP($P209,$B$12:$L263,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate*$R209)),IF(payfreq=\"Semiannually\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/2*$R209)),IF(payfreq=\"Quarterly\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/4*$R209)),IF(payfreq=\"Monthly\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/12*$R209)),\"\"))))","v":""}]
[null,191,"",{"$f":"+IF(AND(B210<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B210=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($S$19:S209),VLOOKUP($P210,$B$12:$L264,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate*$R210)),IF(payfreq=\"Semiannually\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/2*$R210)),IF(payfreq=\"Quarterly\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/4*$R210)),IF(payfreq=\"Monthly\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/12*$R210)),\"\"))))","v":""}]
[null,192,"",{"$f":"+IF(AND(B211<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B211=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate)^($B211),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/2)^($B211),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/4)^($B211),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/12)^($B211),\"\"))))","v":""},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate)^($B211),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/2)^($B211),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/4)^($B211),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/12)^($B211),\"\"))))","v":""},null,"","",null,{"$f":"IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($S$19:S210),VLOOKUP($P211,$B$12:$L265,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate*$R211)),IF(payfreq=\"Semiannually\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/2*$R211)),IF(payfreq=\"Quarterly\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/4*$R211)),IF(payfreq=\"Monthly\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/12*$R211)),\"\"))))","v":""}]
[null,193,"",{"$f":"+IF(AND(B212<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B212=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D212:K212)","v":0},"","",null,"",{"$f":"IF(P212=\"\",\"\",IF(P212=term,\"Last Period\",IF(P212=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q211)+1,MONTH(Q211),DAY(Q211)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q211),MONTH(Q211)+6,DAY(Q211)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q211),MONTH(Q211)+3,DAY(Q211)),IF(payfreq=\"Monthly\",DATE(YEAR(Q211),MONTH(Q211)+1,DAY(Q211)))))))))","v":""},null,{"$f":"IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($S$19:S211),VLOOKUP($P212,$B$12:$L266,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate*$R212)),IF(payfreq=\"Semiannually\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/2*$R212)),IF(payfreq=\"Quarterly\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/4*$R212)),IF(payfreq=\"Monthly\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/12*$R212)),\"\"))))","v":""}]
[null,194,{"$f":"IF(Q213 <> \"\",Q213, \"\")","v":""},{"$f":"+IF(AND(B213<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B213=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,{"$f":"IF(P212<term,P212+1,IF(P212=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($S$19:S212),VLOOKUP($P213,$B$12:$L267,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate*$R213)),IF(payfreq=\"Semiannually\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/2*$R213)),IF(payfreq=\"Quarterly\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/4*$R213)),IF(payfreq=\"Monthly\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/12*$R213)),\"\"))))","v":""}]
[null,195,"",{"$f":"+IF(AND(B214<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B214=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($S$19:S213),VLOOKUP($P214,$B$12:$L268,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate*$R214)),IF(payfreq=\"Semiannually\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/2*$R214)),IF(payfreq=\"Quarterly\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/4*$R214)),IF(payfreq=\"Monthly\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/12*$R214)),\"\"))))","v":""}]
[null,196,"",{"$f":"+IF(AND(B215<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B215=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($S$19:S214),VLOOKUP($P215,$B$12:$L269,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate*$R215)),IF(payfreq=\"Semiannually\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/2*$R215)),IF(payfreq=\"Quarterly\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/4*$R215)),IF(payfreq=\"Monthly\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/12*$R215)),\"\"))))","v":""}]
[null,197,"",{"$f":"+IF(AND(B216<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B216=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($S$19:S215),VLOOKUP($P216,$B$12:$L270,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate*$R216)),IF(payfreq=\"Semiannually\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/2*$R216)),IF(payfreq=\"Quarterly\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/4*$R216)),IF(payfreq=\"Monthly\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/12*$R216)),\"\"))))","v":""}]
[null,198,"",{"$f":"+IF(AND(B217<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B217=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($S$19:S216),VLOOKUP($P217,$B$12:$L271,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate*$R217)),IF(payfreq=\"Semiannually\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/2*$R217)),IF(payfreq=\"Quarterly\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/4*$R217)),IF(payfreq=\"Monthly\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/12*$R217)),\"\"))))","v":""}]
[null,199,"",{"$f":"+IF(AND(B218<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B218=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($S$19:S217),VLOOKUP($P218,$B$12:$L272,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate*$R218)),IF(payfreq=\"Semiannually\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/2*$R218)),IF(payfreq=\"Quarterly\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/4*$R218)),IF(payfreq=\"Monthly\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/12*$R218)),\"\"))))","v":""}]
[null,200,"",{"$f":"+IF(AND(B219<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B219=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($S$19:S218),VLOOKUP($P219,$B$12:$L273,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate*$R219)),IF(payfreq=\"Semiannually\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/2*$R219)),IF(payfreq=\"Quarterly\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/4*$R219)),IF(payfreq=\"Monthly\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/12*$R219)),\"\"))))","v":""}]
[null,201,"",{"$f":"+IF(AND(B220<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B220=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($S$19:S219),VLOOKUP($P220,$B$12:$L274,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate*$R220)),IF(payfreq=\"Semiannually\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/2*$R220)),IF(payfreq=\"Quarterly\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/4*$R220)),IF(payfreq=\"Monthly\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/12*$R220)),\"\"))))","v":""}]
[null,202,"",{"$f":"+IF(AND(B221<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B221=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($S$19:S220),VLOOKUP($P221,$B$12:$L275,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate*$R221)),IF(payfreq=\"Semiannually\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/2*$R221)),IF(payfreq=\"Quarterly\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/4*$R221)),IF(payfreq=\"Monthly\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/12*$R221)),\"\"))))","v":""}]
[null,203,"",{"$f":"+IF(AND(B222<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B222=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($S$19:S221),VLOOKUP($P222,$B$12:$L276,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate*$R222)),IF(payfreq=\"Semiannually\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/2*$R222)),IF(payfreq=\"Quarterly\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/4*$R222)),IF(payfreq=\"Monthly\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/12*$R222)),\"\"))))","v":""}]
[null,204,"",{"$f":"+IF(AND(B223<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B223=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($S$19:S222),VLOOKUP($P223,$B$12:$L277,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate*$R223)),IF(payfreq=\"Semiannually\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/2*$R223)),IF(payfreq=\"Quarterly\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/4*$R223)),IF(payfreq=\"Monthly\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/12*$R223)),\"\"))))","v":""}]
[null,205,"",{"$f":"+IF(AND(B224<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B224=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($S$19:S223),VLOOKUP($P224,$B$12:$L278,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate*$R224)),IF(payfreq=\"Semiannually\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/2*$R224)),IF(payfreq=\"Quarterly\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/4*$R224)),IF(payfreq=\"Monthly\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/12*$R224)),\"\"))))","v":""}]
[null,206,"",{"$f":"+IF(AND(B225<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B225=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($S$19:S224),VLOOKUP($P225,$B$12:$L279,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate*$R225)),IF(payfreq=\"Semiannually\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/2*$R225)),IF(payfreq=\"Quarterly\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/4*$R225)),IF(payfreq=\"Monthly\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/12*$R225)),\"\"))))","v":""}]
[null,207,"",{"$f":"+IF(AND(B226<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B226=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($S$19:S225),VLOOKUP($P226,$B$12:$L280,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate*$R226)),IF(payfreq=\"Semiannually\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/2*$R226)),IF(payfreq=\"Quarterly\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/4*$R226)),IF(payfreq=\"Monthly\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/12*$R226)),\"\"))))","v":""}]
[null,208,"",{"$f":"+IF(AND(B227<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B227=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($S$19:S226),VLOOKUP($P227,$B$12:$L281,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate*$R227)),IF(payfreq=\"Semiannually\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/2*$R227)),IF(payfreq=\"Quarterly\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/4*$R227)),IF(payfreq=\"Monthly\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/12*$R227)),\"\"))))","v":""}]
[null,209,"",{"$f":"+IF(AND(B228<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B228=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($S$19:S227),VLOOKUP($P228,$B$12:$L282,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate*$R228)),IF(payfreq=\"Semiannually\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/2*$R228)),IF(payfreq=\"Quarterly\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/4*$R228)),IF(payfreq=\"Monthly\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/12*$R228)),\"\"))))","v":""}]
[null,210,"",{"$f":"+IF(AND(B229<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B229=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($S$19:S228),VLOOKUP($P229,$B$12:$L283,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate*$R229)),IF(payfreq=\"Semiannually\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/2*$R229)),IF(payfreq=\"Quarterly\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/4*$R229)),IF(payfreq=\"Monthly\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/12*$R229)),\"\"))))","v":""}]
[null,211,"",{"$f":"+IF(AND(B230<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B230=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($S$19:S229),VLOOKUP($P230,$B$12:$L284,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate*$R230)),IF(payfreq=\"Semiannually\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/2*$R230)),IF(payfreq=\"Quarterly\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/4*$R230)),IF(payfreq=\"Monthly\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/12*$R230)),\"\"))))","v":""}]
[null,212,"",{"$f":"+IF(AND(B231<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B231=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($S$19:S230),VLOOKUP($P231,$B$12:$L285,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate*$R231)),IF(payfreq=\"Semiannually\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/2*$R231)),IF(payfreq=\"Quarterly\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/4*$R231)),IF(payfreq=\"Monthly\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/12*$R231)),\"\"))))","v":""}]
[null,213,"",{"$f":"+IF(AND(B232<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B232=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($S$19:S231),VLOOKUP($P232,$B$12:$L286,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate*$R232)),IF(payfreq=\"Semiannually\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/2*$R232)),IF(payfreq=\"Quarterly\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/4*$R232)),IF(payfreq=\"Monthly\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/12*$R232)),\"\"))))","v":""}]
[null,214,"",{"$f":"+IF(AND(B233<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B233=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($S$19:S232),VLOOKUP($P233,$B$12:$L287,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate*$R233)),IF(payfreq=\"Semiannually\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/2*$R233)),IF(payfreq=\"Quarterly\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/4*$R233)),IF(payfreq=\"Monthly\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/12*$R233)),\"\"))))","v":""}]
[null,215,"",{"$f":"+IF(AND(B234<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B234=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($S$19:S233),VLOOKUP($P234,$B$12:$L288,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate*$R234)),IF(payfreq=\"Semiannually\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/2*$R234)),IF(payfreq=\"Quarterly\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/4*$R234)),IF(payfreq=\"Monthly\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/12*$R234)),\"\"))))","v":""}]
[null,216,"",{"$f":"+IF(AND(B235<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B235=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($S$19:S234),VLOOKUP($P235,$B$12:$L289,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate*$R235)),IF(payfreq=\"Semiannually\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/2*$R235)),IF(payfreq=\"Quarterly\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/4*$R235)),IF(payfreq=\"Monthly\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/12*$R235)),\"\"))))","v":""}]
[null,217,"",{"$f":"+IF(AND(B236<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B236=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($S$19:S235),VLOOKUP($P236,$B$12:$L290,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate*$R236)),IF(payfreq=\"Semiannually\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/2*$R236)),IF(payfreq=\"Quarterly\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/4*$R236)),IF(payfreq=\"Monthly\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/12*$R236)),\"\"))))","v":""}]
[null,218,"",{"$f":"+IF(AND(B237<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B237=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($S$19:S236),VLOOKUP($P237,$B$12:$L291,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate*$R237)),IF(payfreq=\"Semiannually\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/2*$R237)),IF(payfreq=\"Quarterly\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/4*$R237)),IF(payfreq=\"Monthly\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/12*$R237)),\"\"))))","v":""}]
[null,219,"",{"$f":"+IF(AND(B238<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B238=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($S$19:S237),VLOOKUP($P238,$B$12:$L292,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate*$R238)),IF(payfreq=\"Semiannually\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/2*$R238)),IF(payfreq=\"Quarterly\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/4*$R238)),IF(payfreq=\"Monthly\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/12*$R238)),\"\"))))","v":""}]
[null,220,"",{"$f":"+IF(AND(B239<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B239=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($S$19:S238),VLOOKUP($P239,$B$12:$L293,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate*$R239)),IF(payfreq=\"Semiannually\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/2*$R239)),IF(payfreq=\"Quarterly\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/4*$R239)),IF(payfreq=\"Monthly\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/12*$R239)),\"\"))))","v":""}]
[null,221,"",{"$f":"+IF(AND(B240<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B240=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($S$19:S239),VLOOKUP($P240,$B$12:$L294,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate*$R240)),IF(payfreq=\"Semiannually\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/2*$R240)),IF(payfreq=\"Quarterly\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/4*$R240)),IF(payfreq=\"Monthly\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/12*$R240)),\"\"))))","v":""}]
[null,222,"",{"$f":"+IF(AND(B241<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B241=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($S$19:S240),VLOOKUP($P241,$B$12:$L295,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate*$R241)),IF(payfreq=\"Semiannually\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/2*$R241)),IF(payfreq=\"Quarterly\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/4*$R241)),IF(payfreq=\"Monthly\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/12*$R241)),\"\"))))","v":""}]
[null,223,"",{"$f":"+IF(AND(B242<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B242=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($S$19:S241),VLOOKUP($P242,$B$12:$L296,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate*$R242)),IF(payfreq=\"Semiannually\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/2*$R242)),IF(payfreq=\"Quarterly\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/4*$R242)),IF(payfreq=\"Monthly\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/12*$R242)),\"\"))))","v":""}]
[null,224,"",{"$f":"+IF(AND(B243<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B243=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($S$19:S242),VLOOKUP($P243,$B$12:$L297,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate*$R243)),IF(payfreq=\"Semiannually\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/2*$R243)),IF(payfreq=\"Quarterly\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/4*$R243)),IF(payfreq=\"Monthly\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/12*$R243)),\"\"))))","v":""}]
[null,225,"",{"$f":"+IF(AND(B244<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B244=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($S$19:S243),VLOOKUP($P244,$B$12:$L298,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate*$R244)),IF(payfreq=\"Semiannually\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/2*$R244)),IF(payfreq=\"Quarterly\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/4*$R244)),IF(payfreq=\"Monthly\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/12*$R244)),\"\"))))","v":""}]
[null,226,"",{"$f":"+IF(AND(B245<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B245=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($S$19:S244),VLOOKUP($P245,$B$12:$L299,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate*$R245)),IF(payfreq=\"Semiannually\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/2*$R245)),IF(payfreq=\"Quarterly\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/4*$R245)),IF(payfreq=\"Monthly\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/12*$R245)),\"\"))))","v":""}]
[null,227,"",{"$f":"+IF(AND(B246<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B246=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($S$19:S245),VLOOKUP($P246,$B$12:$L300,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate*$R246)),IF(payfreq=\"Semiannually\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/2*$R246)),IF(payfreq=\"Quarterly\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/4*$R246)),IF(payfreq=\"Monthly\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/12*$R246)),\"\"))))","v":""}]
[null,228,"",{"$f":"+IF(AND(B247<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B247=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($S$19:S246),VLOOKUP($P247,$B$12:$L301,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate*$R247)),IF(payfreq=\"Semiannually\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/2*$R247)),IF(payfreq=\"Quarterly\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/4*$R247)),IF(payfreq=\"Monthly\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/12*$R247)),\"\"))))","v":""}]
[null,229,"",{"$f":"+IF(AND(B248<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B248=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($S$19:S247),VLOOKUP($P248,$B$12:$L302,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate*$R248)),IF(payfreq=\"Semiannually\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/2*$R248)),IF(payfreq=\"Quarterly\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/4*$R248)),IF(payfreq=\"Monthly\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/12*$R248)),\"\"))))","v":""}]
[null,230,"",{"$f":"+IF(AND(B249<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B249=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($S$19:S248),VLOOKUP($P249,$B$12:$L303,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate*$R249)),IF(payfreq=\"Semiannually\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/2*$R249)),IF(payfreq=\"Quarterly\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/4*$R249)),IF(payfreq=\"Monthly\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/12*$R249)),\"\"))))","v":""}]
[null,231,"",{"$f":"+IF(AND(B250<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B250=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($S$19:S249),VLOOKUP($P250,$B$12:$L304,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate*$R250)),IF(payfreq=\"Semiannually\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/2*$R250)),IF(payfreq=\"Quarterly\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/4*$R250)),IF(payfreq=\"Monthly\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/12*$R250)),\"\"))))","v":""}]
[null,232,"",{"$f":"+IF(AND(B251<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B251=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($S$19:S250),VLOOKUP($P251,$B$12:$L305,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate*$R251)),IF(payfreq=\"Semiannually\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/2*$R251)),IF(payfreq=\"Quarterly\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/4*$R251)),IF(payfreq=\"Monthly\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/12*$R251)),\"\"))))","v":""}]
[null,233,"",{"$f":"+IF(AND(B252<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B252=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($S$19:S251),VLOOKUP($P252,$B$12:$L306,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate*$R252)),IF(payfreq=\"Semiannually\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/2*$R252)),IF(payfreq=\"Quarterly\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/4*$R252)),IF(payfreq=\"Monthly\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/12*$R252)),\"\"))))","v":""}]
[null,234,"",{"$f":"+IF(AND(B253<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B253=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($S$19:S252),VLOOKUP($P253,$B$12:$L307,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate*$R253)),IF(payfreq=\"Semiannually\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/2*$R253)),IF(payfreq=\"Quarterly\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/4*$R253)),IF(payfreq=\"Monthly\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/12*$R253)),\"\"))))","v":""}]
[null,235,"",{"$f":"+IF(AND(B254<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B254=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($S$19:S253),VLOOKUP($P254,$B$12:$L308,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate*$R254)),IF(payfreq=\"Semiannually\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/2*$R254)),IF(payfreq=\"Quarterly\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/4*$R254)),IF(payfreq=\"Monthly\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/12*$R254)),\"\"))))","v":""}]
[null,236,"",{"$f":"+IF(AND(B255<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B255=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($S$19:S254),VLOOKUP($P255,$B$12:$L309,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate*$R255)),IF(payfreq=\"Semiannually\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/2*$R255)),IF(payfreq=\"Quarterly\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/4*$R255)),IF(payfreq=\"Monthly\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/12*$R255)),\"\"))))","v":""}]
[null,237,"",{"$f":"+IF(AND(B256<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B256=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($S$19:S255),VLOOKUP($P256,$B$12:$L310,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate*$R256)),IF(payfreq=\"Semiannually\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/2*$R256)),IF(payfreq=\"Quarterly\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/4*$R256)),IF(payfreq=\"Monthly\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/12*$R256)),\"\"))))","v":""}]
[null,238,"",{"$f":"+IF(AND(B257<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B257=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($S$19:S256),VLOOKUP($P257,$B$12:$L311,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate*$R257)),IF(payfreq=\"Semiannually\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/2*$R257)),IF(payfreq=\"Quarterly\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/4*$R257)),IF(payfreq=\"Monthly\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/12*$R257)),\"\"))))","v":""}]
[null,239,"",{"$f":"+IF(AND(B258<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B258=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($S$19:S257),VLOOKUP($P258,$B$12:$L312,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate*$R258)),IF(payfreq=\"Semiannually\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/2*$R258)),IF(payfreq=\"Quarterly\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/4*$R258)),IF(payfreq=\"Monthly\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/12*$R258)),\"\"))))","v":""}]
[null,240,"",{"$f":"+IF(AND(B259<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B259=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($S$19:S258),VLOOKUP($P259,$B$12:$L313,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate*$R259)),IF(payfreq=\"Semiannually\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/2*$R259)),IF(payfreq=\"Quarterly\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/4*$R259)),IF(payfreq=\"Monthly\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/12*$R259)),\"\"))))","v":""}]
[null,241,"",{"$f":"+IF(AND(B260<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B260=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($S$19:S259),VLOOKUP($P260,$B$12:$L314,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate*$R260)),IF(payfreq=\"Semiannually\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/2*$R260)),IF(payfreq=\"Quarterly\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/4*$R260)),IF(payfreq=\"Monthly\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/12*$R260)),\"\"))))","v":""}]
[null,242,"",{"$f":"+IF(AND(B261<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B261=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($S$19:S260),VLOOKUP($P261,$B$12:$L315,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate*$R261)),IF(payfreq=\"Semiannually\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/2*$R261)),IF(payfreq=\"Quarterly\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/4*$R261)),IF(payfreq=\"Monthly\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/12*$R261)),\"\"))))","v":""}]
[null,243,"",{"$f":"+IF(AND(B262<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B262=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($S$19:S261),VLOOKUP($P262,$B$12:$L316,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate*$R262)),IF(payfreq=\"Semiannually\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/2*$R262)),IF(payfreq=\"Quarterly\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/4*$R262)),IF(payfreq=\"Monthly\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/12*$R262)),\"\"))))","v":""}]
[null,244,"",{"$f":"+IF(AND(B263<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B263=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($S$19:S262),VLOOKUP($P263,$B$12:$L317,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate*$R263)),IF(payfreq=\"Semiannually\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/2*$R263)),IF(payfreq=\"Quarterly\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/4*$R263)),IF(payfreq=\"Monthly\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/12*$R263)),\"\"))))","v":""}]
[null,245,"",{"$f":"+IF(AND(B264<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B264=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($S$19:S263),VLOOKUP($P264,$B$12:$L318,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate*$R264)),IF(payfreq=\"Semiannually\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/2*$R264)),IF(payfreq=\"Quarterly\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/4*$R264)),IF(payfreq=\"Monthly\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/12*$R264)),\"\"))))","v":""}]
[null,246,"",{"$f":"+IF(AND(B265<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B265=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($S$19:S264),VLOOKUP($P265,$B$12:$L319,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate*$R265)),IF(payfreq=\"Semiannually\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/2*$R265)),IF(payfreq=\"Quarterly\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/4*$R265)),IF(payfreq=\"Monthly\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/12*$R265)),\"\"))))","v":""}]
[null,247,"",{"$f":"+IF(AND(B266<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B266=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($S$19:S265),VLOOKUP($P266,$B$12:$L320,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate*$R266)),IF(payfreq=\"Semiannually\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/2*$R266)),IF(payfreq=\"Quarterly\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/4*$R266)),IF(payfreq=\"Monthly\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/12*$R266)),\"\"))))","v":""}]
[null,248,"",{"$f":"+IF(AND(B267<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B267=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($S$19:S266),VLOOKUP($P267,$B$12:$L321,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate*$R267)),IF(payfreq=\"Semiannually\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/2*$R267)),IF(payfreq=\"Quarterly\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/4*$R267)),IF(payfreq=\"Monthly\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/12*$R267)),\"\"))))","v":""}]
[null,249,"",{"$f":"+IF(AND(B268<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B268=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($S$19:S267),VLOOKUP($P268,$B$12:$L322,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate*$R268)),IF(payfreq=\"Semiannually\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/2*$R268)),IF(payfreq=\"Quarterly\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/4*$R268)),IF(payfreq=\"Monthly\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/12*$R268)),\"\"))))","v":""}]
[null,250,"",{"$f":"+IF(AND(B269<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B269=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($S$19:S268),VLOOKUP($P269,$B$12:$L323,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate*$R269)),IF(payfreq=\"Semiannually\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/2*$R269)),IF(payfreq=\"Quarterly\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/4*$R269)),IF(payfreq=\"Monthly\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/12*$R269)),\"\"))))","v":""}]
[null,251,"",{"$f":"+IF(AND(B270<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B270=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($S$19:S269),VLOOKUP($P270,$B$12:$L324,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate*$R270)),IF(payfreq=\"Semiannually\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/2*$R270)),IF(payfreq=\"Quarterly\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/4*$R270)),IF(payfreq=\"Monthly\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/12*$R270)),\"\"))))","v":""}]
[null,252,"",{"$f":"+IF(AND(B271<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B271=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($S$19:S270),VLOOKUP($P271,$B$12:$L325,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate*$R271)),IF(payfreq=\"Semiannually\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/2*$R271)),IF(payfreq=\"Quarterly\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/4*$R271)),IF(payfreq=\"Monthly\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/12*$R271)),\"\"))))","v":""}]
[null,253,"",{"$f":"+IF(AND(B272<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B272=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($S$19:S271),VLOOKUP($P272,$B$12:$L326,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate*$R272)),IF(payfreq=\"Semiannually\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/2*$R272)),IF(payfreq=\"Quarterly\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/4*$R272)),IF(payfreq=\"Monthly\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/12*$R272)),\"\"))))","v":""}]
[null,254,"",{"$f":"+IF(AND(B273<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B273=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($S$19:S272),VLOOKUP($P273,$B$12:$L327,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate*$R273)),IF(payfreq=\"Semiannually\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/2*$R273)),IF(payfreq=\"Quarterly\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/4*$R273)),IF(payfreq=\"Monthly\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/12*$R273)),\"\"))))","v":""}]
[null,255,"",{"$f":"+IF(AND(B274<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B274=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($S$19:S273),VLOOKUP($P274,$B$12:$L328,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate*$R274)),IF(payfreq=\"Semiannually\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/2*$R274)),IF(payfreq=\"Quarterly\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/4*$R274)),IF(payfreq=\"Monthly\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/12*$R274)),\"\"))))","v":""}]
[null,256,"",{"$f":"+IF(AND(B275<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B275=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate)^($B275),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/2)^($B275),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/4)^($B275),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/12)^($B275),\"\"))))","v":""},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate)^($B275),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/2)^($B275),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/4)^($B275),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/12)^($B275),\"\"))))","v":""},null,"","",null,{"$f":"IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($S$19:S274),VLOOKUP($P275,$B$12:$L329,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate*$R275)),IF(payfreq=\"Semiannually\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/2*$R275)),IF(payfreq=\"Quarterly\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/4*$R275)),IF(payfreq=\"Monthly\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/12*$R275)),\"\"))))","v":""}]
[null,257,"",{"$f":"+IF(AND(B276<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B276=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D276:K276)","v":0},"","",null,"",{"$f":"IF(P276=\"\",\"\",IF(P276=term,\"Last Period\",IF(P276=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q275)+1,MONTH(Q275),DAY(Q275)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q275),MONTH(Q275)+6,DAY(Q275)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q275),MONTH(Q275)+3,DAY(Q275)),IF(payfreq=\"Monthly\",DATE(YEAR(Q275),MONTH(Q275)+1,DAY(Q275)))))))))","v":""},null,{"$f":"IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($S$19:S275),VLOOKUP($P276,$B$12:$L330,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate*$R276)),IF(payfreq=\"Semiannually\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/2*$R276)),IF(payfreq=\"Quarterly\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/4*$R276)),IF(payfreq=\"Monthly\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/12*$R276)),\"\"))))","v":""}]
[null,258,{"$f":"IF(Q277 <> \"\",Q277, \"\")","v":""},{"$f":"+IF(AND(B277<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B277=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,{"$f":"IF(P276<term,P276+1,IF(P276=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($S$19:S276),VLOOKUP($P277,$B$12:$L331,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate*$R277)),IF(payfreq=\"Semiannually\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/2*$R277)),IF(payfreq=\"Quarterly\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/4*$R277)),IF(payfreq=\"Monthly\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/12*$R277)),\"\"))))","v":""}]
[null,259,"",{"$f":"+IF(AND(B278<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B278=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($S$19:S277),VLOOKUP($P278,$B$12:$L332,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate*$R278)),IF(payfreq=\"Semiannually\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/2*$R278)),IF(payfreq=\"Quarterly\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/4*$R278)),IF(payfreq=\"Monthly\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/12*$R278)),\"\"))))","v":""}]
[null,260,"",{"$f":"+IF(AND(B279<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B279=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($S$19:S278),VLOOKUP($P279,$B$12:$L333,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate*$R279)),IF(payfreq=\"Semiannually\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/2*$R279)),IF(payfreq=\"Quarterly\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/4*$R279)),IF(payfreq=\"Monthly\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/12*$R279)),\"\"))))","v":""}]
[null,261,"",{"$f":"+IF(AND(B280<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B280=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($S$19:S279),VLOOKUP($P280,$B$12:$L334,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate*$R280)),IF(payfreq=\"Semiannually\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/2*$R280)),IF(payfreq=\"Quarterly\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/4*$R280)),IF(payfreq=\"Monthly\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/12*$R280)),\"\"))))","v":""}]
[null,262,"",{"$f":"+IF(AND(B281<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B281=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($S$19:S280),VLOOKUP($P281,$B$12:$L335,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate*$R281)),IF(payfreq=\"Semiannually\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/2*$R281)),IF(payfreq=\"Quarterly\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/4*$R281)),IF(payfreq=\"Monthly\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/12*$R281)),\"\"))))","v":""}]
[null,263,"",{"$f":"+IF(AND(B282<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B282=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($S$19:S281),VLOOKUP($P282,$B$12:$L336,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate*$R282)),IF(payfreq=\"Semiannually\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/2*$R282)),IF(payfreq=\"Quarterly\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/4*$R282)),IF(payfreq=\"Monthly\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/12*$R282)),\"\"))))","v":""}]
[null,264,"",{"$f":"+IF(AND(B283<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B283=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($S$19:S282),VLOOKUP($P283,$B$12:$L337,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate*$R283)),IF(payfreq=\"Semiannually\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/2*$R283)),IF(payfreq=\"Quarterly\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/4*$R283)),IF(payfreq=\"Monthly\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/12*$R283)),\"\"))))","v":""}]
[null,265,"",{"$f":"+IF(AND(B284<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B284=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($S$19:S283),VLOOKUP($P284,$B$12:$L338,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate*$R284)),IF(payfreq=\"Semiannually\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/2*$R284)),IF(payfreq=\"Quarterly\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/4*$R284)),IF(payfreq=\"Monthly\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/12*$R284)),\"\"))))","v":""}]
[null,266,"",{"$f":"+IF(AND(B285<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B285=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($S$19:S284),VLOOKUP($P285,$B$12:$L339,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate*$R285)),IF(payfreq=\"Semiannually\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/2*$R285)),IF(payfreq=\"Quarterly\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/4*$R285)),IF(payfreq=\"Monthly\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/12*$R285)),\"\"))))","v":""}]
[null,267,"",{"$f":"+IF(AND(B286<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B286=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($S$19:S285),VLOOKUP($P286,$B$12:$L340,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate*$R286)),IF(payfreq=\"Semiannually\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/2*$R286)),IF(payfreq=\"Quarterly\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/4*$R286)),IF(payfreq=\"Monthly\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/12*$R286)),\"\"))))","v":""}]
[null,268,"",{"$f":"+IF(AND(B287<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B287=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($S$19:S286),VLOOKUP($P287,$B$12:$L341,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate*$R287)),IF(payfreq=\"Semiannually\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/2*$R287)),IF(payfreq=\"Quarterly\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/4*$R287)),IF(payfreq=\"Monthly\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/12*$R287)),\"\"))))","v":""}]
[null,269,"",{"$f":"+IF(AND(B288<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B288=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($S$19:S287),VLOOKUP($P288,$B$12:$L342,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate*$R288)),IF(payfreq=\"Semiannually\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/2*$R288)),IF(payfreq=\"Quarterly\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/4*$R288)),IF(payfreq=\"Monthly\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/12*$R288)),\"\"))))","v":""}]
[null,270,"",{"$f":"+IF(AND(B289<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B289=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($S$19:S288),VLOOKUP($P289,$B$12:$L343,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate*$R289)),IF(payfreq=\"Semiannually\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/2*$R289)),IF(payfreq=\"Quarterly\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/4*$R289)),IF(payfreq=\"Monthly\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/12*$R289)),\"\"))))","v":""}]
[null,271,"",{"$f":"+IF(AND(B290<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B290=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($S$19:S289),VLOOKUP($P290,$B$12:$L344,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate*$R290)),IF(payfreq=\"Semiannually\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/2*$R290)),IF(payfreq=\"Quarterly\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/4*$R290)),IF(payfreq=\"Monthly\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/12*$R290)),\"\"))))","v":""}]
[null,272,"",{"$f":"+IF(AND(B291<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B291=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($S$19:S290),VLOOKUP($P291,$B$12:$L345,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate*$R291)),IF(payfreq=\"Semiannually\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/2*$R291)),IF(payfreq=\"Quarterly\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/4*$R291)),IF(payfreq=\"Monthly\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/12*$R291)),\"\"))))","v":""}]
[null,273,"",{"$f":"+IF(AND(B292<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B292=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($S$19:S291),VLOOKUP($P292,$B$12:$L346,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate*$R292)),IF(payfreq=\"Semiannually\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/2*$R292)),IF(payfreq=\"Quarterly\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/4*$R292)),IF(payfreq=\"Monthly\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/12*$R292)),\"\"))))","v":""}]
[null,274,"",{"$f":"+IF(AND(B293<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B293=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($S$19:S292),VLOOKUP($P293,$B$12:$L347,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate*$R293)),IF(payfreq=\"Semiannually\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/2*$R293)),IF(payfreq=\"Quarterly\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/4*$R293)),IF(payfreq=\"Monthly\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/12*$R293)),\"\"))))","v":""}]
[null,275,"",{"$f":"+IF(AND(B294<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B294=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($S$19:S293),VLOOKUP($P294,$B$12:$L348,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate*$R294)),IF(payfreq=\"Semiannually\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/2*$R294)),IF(payfreq=\"Quarterly\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/4*$R294)),IF(payfreq=\"Monthly\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/12*$R294)),\"\"))))","v":""}]
[null,276,"",{"$f":"+IF(AND(B295<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B295=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($S$19:S294),VLOOKUP($P295,$B$12:$L349,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate*$R295)),IF(payfreq=\"Semiannually\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/2*$R295)),IF(payfreq=\"Quarterly\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/4*$R295)),IF(payfreq=\"Monthly\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/12*$R295)),\"\"))))","v":""}]
[null,277,"",{"$f":"+IF(AND(B296<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B296=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($S$19:S295),VLOOKUP($P296,$B$12:$L350,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate*$R296)),IF(payfreq=\"Semiannually\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/2*$R296)),IF(payfreq=\"Quarterly\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/4*$R296)),IF(payfreq=\"Monthly\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/12*$R296)),\"\"))))","v":""}]
[null,278,"",{"$f":"+IF(AND(B297<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B297=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($S$19:S296),VLOOKUP($P297,$B$12:$L351,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate*$R297)),IF(payfreq=\"Semiannually\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/2*$R297)),IF(payfreq=\"Quarterly\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/4*$R297)),IF(payfreq=\"Monthly\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/12*$R297)),\"\"))))","v":""}]
[null,279,"",{"$f":"+IF(AND(B298<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B298=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($S$19:S297),VLOOKUP($P298,$B$12:$L352,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate*$R298)),IF(payfreq=\"Semiannually\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/2*$R298)),IF(payfreq=\"Quarterly\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/4*$R298)),IF(payfreq=\"Monthly\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/12*$R298)),\"\"))))","v":""}]
[null,280,"",{"$f":"+IF(AND(B299<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B299=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($S$19:S298),VLOOKUP($P299,$B$12:$L353,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate*$R299)),IF(payfreq=\"Semiannually\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/2*$R299)),IF(payfreq=\"Quarterly\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/4*$R299)),IF(payfreq=\"Monthly\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/12*$R299)),\"\"))))","v":""}]
[null,281,"",{"$f":"+IF(AND(B300<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B300=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($S$19:S299),VLOOKUP($P300,$B$12:$L354,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate*$R300)),IF(payfreq=\"Semiannually\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/2*$R300)),IF(payfreq=\"Quarterly\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/4*$R300)),IF(payfreq=\"Monthly\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/12*$R300)),\"\"))))","v":""}]
[null,282,"",{"$f":"+IF(AND(B301<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B301=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($S$19:S300),VLOOKUP($P301,$B$12:$L355,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate*$R301)),IF(payfreq=\"Semiannually\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/2*$R301)),IF(payfreq=\"Quarterly\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/4*$R301)),IF(payfreq=\"Monthly\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/12*$R301)),\"\"))))","v":""}]
[null,283,"",{"$f":"+IF(AND(B302<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B302=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($S$19:S301),VLOOKUP($P302,$B$12:$L356,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate*$R302)),IF(payfreq=\"Semiannually\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/2*$R302)),IF(payfreq=\"Quarterly\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/4*$R302)),IF(payfreq=\"Monthly\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/12*$R302)),\"\"))))","v":""}]
[null,284,"",{"$f":"+IF(AND(B303<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B303=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($S$19:S302),VLOOKUP($P303,$B$12:$L357,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate*$R303)),IF(payfreq=\"Semiannually\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/2*$R303)),IF(payfreq=\"Quarterly\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/4*$R303)),IF(payfreq=\"Monthly\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/12*$R303)),\"\"))))","v":""}]
[null,285,"",{"$f":"+IF(AND(B304<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B304=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($S$19:S303),VLOOKUP($P304,$B$12:$L358,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate*$R304)),IF(payfreq=\"Semiannually\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/2*$R304)),IF(payfreq=\"Quarterly\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/4*$R304)),IF(payfreq=\"Monthly\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/12*$R304)),\"\"))))","v":""}]
[null,286,"",{"$f":"+IF(AND(B305<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B305=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($S$19:S304),VLOOKUP($P305,$B$12:$L359,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate*$R305)),IF(payfreq=\"Semiannually\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/2*$R305)),IF(payfreq=\"Quarterly\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/4*$R305)),IF(payfreq=\"Monthly\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/12*$R305)),\"\"))))","v":""}]
[null,287,"",{"$f":"+IF(AND(B306<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B306=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($S$19:S305),VLOOKUP($P306,$B$12:$L360,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate*$R306)),IF(payfreq=\"Semiannually\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/2*$R306)),IF(payfreq=\"Quarterly\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/4*$R306)),IF(payfreq=\"Monthly\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/12*$R306)),\"\"))))","v":""}]
[null,288,"",{"$f":"+IF(AND(B307<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B307=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($S$19:S306),VLOOKUP($P307,$B$12:$L361,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate*$R307)),IF(payfreq=\"Semiannually\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/2*$R307)),IF(payfreq=\"Quarterly\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/4*$R307)),IF(payfreq=\"Monthly\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/12*$R307)),\"\"))))","v":""}]
[null,289,"",{"$f":"+IF(AND(B308<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B308=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($S$19:S307),VLOOKUP($P308,$B$12:$L362,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate*$R308)),IF(payfreq=\"Semiannually\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/2*$R308)),IF(payfreq=\"Quarterly\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/4*$R308)),IF(payfreq=\"Monthly\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/12*$R308)),\"\"))))","v":""}]
[null,290,"",{"$f":"+IF(AND(B309<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B309=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($S$19:S308),VLOOKUP($P309,$B$12:$L363,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate*$R309)),IF(payfreq=\"Semiannually\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/2*$R309)),IF(payfreq=\"Quarterly\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/4*$R309)),IF(payfreq=\"Monthly\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/12*$R309)),\"\"))))","v":""}]
[null,291,"",{"$f":"+IF(AND(B310<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B310=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($S$19:S309),VLOOKUP($P310,$B$12:$L364,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate*$R310)),IF(payfreq=\"Semiannually\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/2*$R310)),IF(payfreq=\"Quarterly\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/4*$R310)),IF(payfreq=\"Monthly\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/12*$R310)),\"\"))))","v":""}]
[null,292,"",{"$f":"+IF(AND(B311<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B311=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($S$19:S310),VLOOKUP($P311,$B$12:$L365,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate*$R311)),IF(payfreq=\"Semiannually\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/2*$R311)),IF(payfreq=\"Quarterly\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/4*$R311)),IF(payfreq=\"Monthly\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/12*$R311)),\"\"))))","v":""}]
[null,293,"",{"$f":"+IF(AND(B312<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B312=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($S$19:S311),VLOOKUP($P312,$B$12:$L366,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate*$R312)),IF(payfreq=\"Semiannually\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/2*$R312)),IF(payfreq=\"Quarterly\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/4*$R312)),IF(payfreq=\"Monthly\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/12*$R312)),\"\"))))","v":""}]
[null,294,"",{"$f":"+IF(AND(B313<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B313=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($S$19:S312),VLOOKUP($P313,$B$12:$L367,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate*$R313)),IF(payfreq=\"Semiannually\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/2*$R313)),IF(payfreq=\"Quarterly\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/4*$R313)),IF(payfreq=\"Monthly\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/12*$R313)),\"\"))))","v":""}]
[null,295,"",{"$f":"+IF(AND(B314<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B314=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($S$19:S313),VLOOKUP($P314,$B$12:$L368,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate*$R314)),IF(payfreq=\"Semiannually\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/2*$R314)),IF(payfreq=\"Quarterly\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/4*$R314)),IF(payfreq=\"Monthly\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/12*$R314)),\"\"))))","v":""}]
[null,296,"",{"$f":"+IF(AND(B315<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B315=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($S$19:S314),VLOOKUP($P315,$B$12:$L369,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate*$R315)),IF(payfreq=\"Semiannually\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/2*$R315)),IF(payfreq=\"Quarterly\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/4*$R315)),IF(payfreq=\"Monthly\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/12*$R315)),\"\"))))","v":""}]
[null,297,"",{"$f":"+IF(AND(B316<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B316=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($S$19:S315),VLOOKUP($P316,$B$12:$L370,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate*$R316)),IF(payfreq=\"Semiannually\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/2*$R316)),IF(payfreq=\"Quarterly\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/4*$R316)),IF(payfreq=\"Monthly\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/12*$R316)),\"\"))))","v":""}]
[null,298,"",{"$f":"+IF(AND(B317<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B317=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($S$19:S316),VLOOKUP($P317,$B$12:$L371,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate*$R317)),IF(payfreq=\"Semiannually\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/2*$R317)),IF(payfreq=\"Quarterly\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/4*$R317)),IF(payfreq=\"Monthly\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/12*$R317)),\"\"))))","v":""}]
[null,299,"",{"$f":"+IF(AND(B318<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B318=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($S$19:S317),VLOOKUP($P318,$B$12:$L372,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate*$R318)),IF(payfreq=\"Semiannually\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/2*$R318)),IF(payfreq=\"Quarterly\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/4*$R318)),IF(payfreq=\"Monthly\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/12*$R318)),\"\"))))","v":""}]
[null,300,"",{"$f":"+IF(AND(B319<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B319=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($S$19:S318),VLOOKUP($P319,$B$12:$L373,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate*$R319)),IF(payfreq=\"Semiannually\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/2*$R319)),IF(payfreq=\"Quarterly\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/4*$R319)),IF(payfreq=\"Monthly\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/12*$R319)),\"\"))))","v":""}]
[null,301,"",{"$f":"+IF(AND(B320<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B320=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($S$19:S319),VLOOKUP($P320,$B$12:$L374,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate*$R320)),IF(payfreq=\"Semiannually\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/2*$R320)),IF(payfreq=\"Quarterly\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/4*$R320)),IF(payfreq=\"Monthly\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/12*$R320)),\"\"))))","v":""}]
[null,302,"",{"$f":"+IF(AND(B321<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B321=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($S$19:S320),VLOOKUP($P321,$B$12:$L375,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate*$R321)),IF(payfreq=\"Semiannually\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/2*$R321)),IF(payfreq=\"Quarterly\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/4*$R321)),IF(payfreq=\"Monthly\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/12*$R321)),\"\"))))","v":""}]
[null,303,"",{"$f":"+IF(AND(B322<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B322=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($S$19:S321),VLOOKUP($P322,$B$12:$L376,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate*$R322)),IF(payfreq=\"Semiannually\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/2*$R322)),IF(payfreq=\"Quarterly\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/4*$R322)),IF(payfreq=\"Monthly\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/12*$R322)),\"\"))))","v":""}]
[null,304,"",{"$f":"+IF(AND(B323<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B323=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($S$19:S322),VLOOKUP($P323,$B$12:$L377,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate*$R323)),IF(payfreq=\"Semiannually\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/2*$R323)),IF(payfreq=\"Quarterly\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/4*$R323)),IF(payfreq=\"Monthly\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/12*$R323)),\"\"))))","v":""}]
[null,305,"",{"$f":"+IF(AND(B324<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B324=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($S$19:S323),VLOOKUP($P324,$B$12:$L378,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate*$R324)),IF(payfreq=\"Semiannually\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/2*$R324)),IF(payfreq=\"Quarterly\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/4*$R324)),IF(payfreq=\"Monthly\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/12*$R324)),\"\"))))","v":""}]
[null,306,"",{"$f":"+IF(AND(B325<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B325=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($S$19:S324),VLOOKUP($P325,$B$12:$L379,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate*$R325)),IF(payfreq=\"Semiannually\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/2*$R325)),IF(payfreq=\"Quarterly\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/4*$R325)),IF(payfreq=\"Monthly\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/12*$R325)),\"\"))))","v":""}]
[null,307,"",{"$f":"+IF(AND(B326<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B326=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($S$19:S325),VLOOKUP($P326,$B$12:$L380,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate*$R326)),IF(payfreq=\"Semiannually\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/2*$R326)),IF(payfreq=\"Quarterly\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/4*$R326)),IF(payfreq=\"Monthly\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/12*$R326)),\"\"))))","v":""}]
[null,308,"",{"$f":"+IF(AND(B327<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B327=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($S$19:S326),VLOOKUP($P327,$B$12:$L381,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate*$R327)),IF(payfreq=\"Semiannually\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/2*$R327)),IF(payfreq=\"Quarterly\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/4*$R327)),IF(payfreq=\"Monthly\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/12*$R327)),\"\"))))","v":""}]
[null,309,"",{"$f":"+IF(AND(B328<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B328=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($S$19:S327),VLOOKUP($P328,$B$12:$L382,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate*$R328)),IF(payfreq=\"Semiannually\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/2*$R328)),IF(payfreq=\"Quarterly\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/4*$R328)),IF(payfreq=\"Monthly\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/12*$R328)),\"\"))))","v":""}]
[null,310,"",{"$f":"+IF(AND(B329<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B329=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($S$19:S328),VLOOKUP($P329,$B$12:$L383,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate*$R329)),IF(payfreq=\"Semiannually\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/2*$R329)),IF(payfreq=\"Quarterly\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/4*$R329)),IF(payfreq=\"Monthly\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/12*$R329)),\"\"))))","v":""}]
[null,311,"",{"$f":"+IF(AND(B330<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B330=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($S$19:S329),VLOOKUP($P330,$B$12:$L384,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate*$R330)),IF(payfreq=\"Semiannually\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/2*$R330)),IF(payfreq=\"Quarterly\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/4*$R330)),IF(payfreq=\"Monthly\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/12*$R330)),\"\"))))","v":""}]
[null,312,"",{"$f":"+IF(AND(B331<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B331=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($S$19:S330),VLOOKUP($P331,$B$12:$L385,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate*$R331)),IF(payfreq=\"Semiannually\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/2*$R331)),IF(payfreq=\"Quarterly\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/4*$R331)),IF(payfreq=\"Monthly\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/12*$R331)),\"\"))))","v":""}]
[null,313,"",{"$f":"+IF(AND(B332<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B332=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($S$19:S331),VLOOKUP($P332,$B$12:$L386,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate*$R332)),IF(payfreq=\"Semiannually\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/2*$R332)),IF(payfreq=\"Quarterly\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/4*$R332)),IF(payfreq=\"Monthly\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/12*$R332)),\"\"))))","v":""}]
[null,314,"",{"$f":"+IF(AND(B333<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B333=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($S$19:S332),VLOOKUP($P333,$B$12:$L387,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate*$R333)),IF(payfreq=\"Semiannually\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/2*$R333)),IF(payfreq=\"Quarterly\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/4*$R333)),IF(payfreq=\"Monthly\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/12*$R333)),\"\"))))","v":""}]
[null,315,"",{"$f":"+IF(AND(B334<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B334=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($S$19:S333),VLOOKUP($P334,$B$12:$L388,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate*$R334)),IF(payfreq=\"Semiannually\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/2*$R334)),IF(payfreq=\"Quarterly\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/4*$R334)),IF(payfreq=\"Monthly\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/12*$R334)),\"\"))))","v":""}]
[null,316,"",{"$f":"+IF(AND(B335<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B335=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($S$19:S334),VLOOKUP($P335,$B$12:$L389,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate*$R335)),IF(payfreq=\"Semiannually\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/2*$R335)),IF(payfreq=\"Quarterly\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/4*$R335)),IF(payfreq=\"Monthly\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/12*$R335)),\"\"))))","v":""}]
[null,317,"",{"$f":"+IF(AND(B336<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B336=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($S$19:S335),VLOOKUP($P336,$B$12:$L390,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate*$R336)),IF(payfreq=\"Semiannually\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/2*$R336)),IF(payfreq=\"Quarterly\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/4*$R336)),IF(payfreq=\"Monthly\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/12*$R336)),\"\"))))","v":""}]
[null,318,"",{"$f":"+IF(AND(B337<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B337=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,0,"","",null,"","",null,{"$f":"IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($S$19:S336),VLOOKUP($P337,$B$12:$L391,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate*$R337)),IF(payfreq=\"Semiannually\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/2*$R337)),IF(payfreq=\"Quarterly\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/4*$R337)),IF(payfreq=\"Monthly\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/12*$R337)),\"\"))))","v":""}]
[null,{"$f":"IF(B337<term,B337+1,\"\")","v":""},"",{"$f":"+IF(AND(B338<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B338=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(pmt_timing=\"End\",IF($B338>term, \"\",$L338/(1+Adj_Rate/12)^B338),\"\")","v":""},{"$f":"IF(AND(payfreq=\"A\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate)^($B338),IF(AND(payfreq=\"S\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate/2)^($B338),IF(AND(payfreq=\"Q\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate/4)^($B338),IF(AND(payfreq=\"M\",pmt_timing=\"Beginning\",$B338<=term),$L338/(1+Adj_Rate/12)^($B338),\"\"))))","v":""},null,"","",null,{"$f":"IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($S$19:S337),VLOOKUP($P338,$B$12:$L392,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate*$R338)),IF(payfreq=\"Semiannually\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/2*$R338)),IF(payfreq=\"Quarterly\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/4*$R338)),IF(payfreq=\"Monthly\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/12*$R338)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B339<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B339=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($S$19:S338),VLOOKUP($P339,$B$12:$L393,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate*$R339)),IF(payfreq=\"Semiannually\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/2*$R339)),IF(payfreq=\"Quarterly\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/4*$R339)),IF(payfreq=\"Monthly\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/12*$R339)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B340<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B340=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"",{"$f":"IF(P340=\"\",\"\",IF(P340=term,\"Last Period\",IF(P340=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q339)+1,MONTH(Q339),DAY(Q339)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q339),MONTH(Q339)+6,DAY(Q339)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q339),MONTH(Q339)+3,DAY(Q339)),IF(payfreq=\"Monthly\",DATE(YEAR(Q339),MONTH(Q339)+1,DAY(Q339)))))))))","v":""},null,{"$f":"IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($S$19:S339),VLOOKUP($P340,$B$12:$L394,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate*$R340)),IF(payfreq=\"Semiannually\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/2*$R340)),IF(payfreq=\"Quarterly\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/4*$R340)),IF(payfreq=\"Monthly\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/12*$R340)),\"\"))))","v":""}]
[null,{"$f":"IF(B340<term,B340+1,\"\")","v":""},{"$f":"IF(Q341 <> \"\",Q341, \"\")","v":""},{"$f":"+IF(AND(B341<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B341=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P340<term,P340+1,IF(P340=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($S$19:S340),VLOOKUP($P341,$B$12:$L395,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate*$R341)),IF(payfreq=\"Semiannually\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/2*$R341)),IF(payfreq=\"Quarterly\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/4*$R341)),IF(payfreq=\"Monthly\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/12*$R341)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B342<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B342=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($S$19:S341),VLOOKUP($P342,$B$12:$L396,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate*$R342)),IF(payfreq=\"Semiannually\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/2*$R342)),IF(payfreq=\"Quarterly\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/4*$R342)),IF(payfreq=\"Monthly\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/12*$R342)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B343<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B343=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($S$19:S342),VLOOKUP($P343,$B$12:$L397,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate*$R343)),IF(payfreq=\"Semiannually\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/2*$R343)),IF(payfreq=\"Quarterly\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/4*$R343)),IF(payfreq=\"Monthly\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/12*$R343)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B344<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B344=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($S$19:S343),VLOOKUP($P344,$B$12:$L398,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate*$R344)),IF(payfreq=\"Semiannually\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/2*$R344)),IF(payfreq=\"Quarterly\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/4*$R344)),IF(payfreq=\"Monthly\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/12*$R344)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B345<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B345=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($S$19:S344),VLOOKUP($P345,$B$12:$L399,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate*$R345)),IF(payfreq=\"Semiannually\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/2*$R345)),IF(payfreq=\"Quarterly\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/4*$R345)),IF(payfreq=\"Monthly\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/12*$R345)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B346<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B346=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($S$19:S345),VLOOKUP($P346,$B$12:$L400,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate*$R346)),IF(payfreq=\"Semiannually\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/2*$R346)),IF(payfreq=\"Quarterly\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/4*$R346)),IF(payfreq=\"Monthly\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/12*$R346)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B347<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B347=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($S$19:S346),VLOOKUP($P347,$B$12:$L401,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate*$R347)),IF(payfreq=\"Semiannually\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/2*$R347)),IF(payfreq=\"Quarterly\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/4*$R347)),IF(payfreq=\"Monthly\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/12*$R347)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B348<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B348=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($S$19:S347),VLOOKUP($P348,$B$12:$L402,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate*$R348)),IF(payfreq=\"Semiannually\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/2*$R348)),IF(payfreq=\"Quarterly\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/4*$R348)),IF(payfreq=\"Monthly\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/12*$R348)),\"\"))))","v":""}]
[null,"","",{"$f":"+IF(AND(B349<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B349=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":0},null,null,null,null,null,null,null,null,"","",null,"","",null,{"$f":"IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($S$19:S348),VLOOKUP($P349,$B$12:$L403,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate*$R349)),IF(payfreq=\"Semiannually\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/2*$R349)),IF(payfreq=\"Quarterly\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/4*$R349)),IF(payfreq=\"Monthly\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/12*$R349)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B350<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B350=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($S$19:S349),VLOOKUP($P350,$B$12:$L404,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate*$R350)),IF(payfreq=\"Semiannually\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/2*$R350)),IF(payfreq=\"Quarterly\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/4*$R350)),IF(payfreq=\"Monthly\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/12*$R350)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B351<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B351=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($S$19:S350),VLOOKUP($P351,$B$12:$L405,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate*$R351)),IF(payfreq=\"Semiannually\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/2*$R351)),IF(payfreq=\"Quarterly\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/4*$R351)),IF(payfreq=\"Monthly\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/12*$R351)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B352<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B352=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($S$19:S351),VLOOKUP($P352,$B$12:$L406,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate*$R352)),IF(payfreq=\"Semiannually\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/2*$R352)),IF(payfreq=\"Quarterly\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/4*$R352)),IF(payfreq=\"Monthly\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/12*$R352)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B353<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B353=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($S$19:S352),VLOOKUP($P353,$B$12:$L407,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate*$R353)),IF(payfreq=\"Semiannually\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/2*$R353)),IF(payfreq=\"Quarterly\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/4*$R353)),IF(payfreq=\"Monthly\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/12*$R353)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B354<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B354=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($S$19:S353),VLOOKUP($P354,$B$12:$L408,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate*$R354)),IF(payfreq=\"Semiannually\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/2*$R354)),IF(payfreq=\"Quarterly\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/4*$R354)),IF(payfreq=\"Monthly\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/12*$R354)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B355<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B355=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($S$19:S354),VLOOKUP($P355,$B$12:$L409,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate*$R355)),IF(payfreq=\"Semiannually\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/2*$R355)),IF(payfreq=\"Quarterly\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/4*$R355)),IF(payfreq=\"Monthly\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/12*$R355)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B356<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B356=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($S$19:S355),VLOOKUP($P356,$B$12:$L410,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate*$R356)),IF(payfreq=\"Semiannually\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/2*$R356)),IF(payfreq=\"Quarterly\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/4*$R356)),IF(payfreq=\"Monthly\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/12*$R356)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B357<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B357=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($S$19:S356),VLOOKUP($P357,$B$12:$L411,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate*$R357)),IF(payfreq=\"Semiannually\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/2*$R357)),IF(payfreq=\"Quarterly\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/4*$R357)),IF(payfreq=\"Monthly\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/12*$R357)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B358<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B358=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($S$19:S357),VLOOKUP($P358,$B$12:$L412,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate*$R358)),IF(payfreq=\"Semiannually\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/2*$R358)),IF(payfreq=\"Quarterly\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/4*$R358)),IF(payfreq=\"Monthly\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/12*$R358)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B359<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B359=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($S$19:S358),VLOOKUP($P359,$B$12:$L413,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate*$R359)),IF(payfreq=\"Semiannually\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/2*$R359)),IF(payfreq=\"Quarterly\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/4*$R359)),IF(payfreq=\"Monthly\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/12*$R359)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B360<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B360=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($S$19:S359),VLOOKUP($P360,$B$12:$L414,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate*$R360)),IF(payfreq=\"Semiannually\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/2*$R360)),IF(payfreq=\"Quarterly\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/4*$R360)),IF(payfreq=\"Monthly\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/12*$R360)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B361<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B361=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($S$19:S360),VLOOKUP($P361,$B$12:$L415,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate*$R361)),IF(payfreq=\"Semiannually\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/2*$R361)),IF(payfreq=\"Quarterly\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/4*$R361)),IF(payfreq=\"Monthly\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/12*$R361)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B362<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B362=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($S$19:S361),VLOOKUP($P362,$B$12:$L416,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate*$R362)),IF(payfreq=\"Semiannually\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/2*$R362)),IF(payfreq=\"Quarterly\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/4*$R362)),IF(payfreq=\"Monthly\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/12*$R362)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B363<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B363=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($S$19:S362),VLOOKUP($P363,$B$12:$L417,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate*$R363)),IF(payfreq=\"Semiannually\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/2*$R363)),IF(payfreq=\"Quarterly\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/4*$R363)),IF(payfreq=\"Monthly\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/12*$R363)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B364<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B364=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($S$19:S363),VLOOKUP($P364,$B$12:$L418,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate*$R364)),IF(payfreq=\"Semiannually\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/2*$R364)),IF(payfreq=\"Quarterly\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/4*$R364)),IF(payfreq=\"Monthly\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/12*$R364)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B365<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B365=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($S$19:S364),VLOOKUP($P365,$B$12:$L419,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate*$R365)),IF(payfreq=\"Semiannually\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/2*$R365)),IF(payfreq=\"Quarterly\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/4*$R365)),IF(payfreq=\"Monthly\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/12*$R365)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B366<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B366=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($S$19:S365),VLOOKUP($P366,$B$12:$L420,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate*$R366)),IF(payfreq=\"Semiannually\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/2*$R366)),IF(payfreq=\"Quarterly\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/4*$R366)),IF(payfreq=\"Monthly\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/12*$R366)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B367<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B367=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($S$19:S366),VLOOKUP($P367,$B$12:$L421,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate*$R367)),IF(payfreq=\"Semiannually\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/2*$R367)),IF(payfreq=\"Quarterly\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/4*$R367)),IF(payfreq=\"Monthly\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/12*$R367)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B368<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B368=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($S$19:S367),VLOOKUP($P368,$B$12:$L422,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate*$R368)),IF(payfreq=\"Semiannually\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/2*$R368)),IF(payfreq=\"Quarterly\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/4*$R368)),IF(payfreq=\"Monthly\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/12*$R368)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B369<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B369=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($S$19:S368),VLOOKUP($P369,$B$12:$L423,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate*$R369)),IF(payfreq=\"Semiannually\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/2*$R369)),IF(payfreq=\"Quarterly\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/4*$R369)),IF(payfreq=\"Monthly\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/12*$R369)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B370<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B370=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($S$19:S369),VLOOKUP($P370,$B$12:$L424,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate*$R370)),IF(payfreq=\"Semiannually\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/2*$R370)),IF(payfreq=\"Quarterly\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/4*$R370)),IF(payfreq=\"Monthly\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/12*$R370)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B371<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B371=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($S$19:S370),VLOOKUP($P371,$B$12:$L425,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate*$R371)),IF(payfreq=\"Semiannually\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/2*$R371)),IF(payfreq=\"Quarterly\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/4*$R371)),IF(payfreq=\"Monthly\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/12*$R371)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B372<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B372=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($S$19:S371),VLOOKUP($P372,$B$12:$L426,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate*$R372)),IF(payfreq=\"Semiannually\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/2*$R372)),IF(payfreq=\"Quarterly\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/4*$R372)),IF(payfreq=\"Monthly\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/12*$R372)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B373<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B373=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($S$19:S372),VLOOKUP($P373,$B$12:$L427,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate*$R373)),IF(payfreq=\"Semiannually\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/2*$R373)),IF(payfreq=\"Quarterly\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/4*$R373)),IF(payfreq=\"Monthly\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/12*$R373)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B374<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B374=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($S$19:S373),VLOOKUP($P374,$B$12:$L428,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate*$R374)),IF(payfreq=\"Semiannually\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/2*$R374)),IF(payfreq=\"Quarterly\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/4*$R374)),IF(payfreq=\"Monthly\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/12*$R374)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B375<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B375=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($S$19:S374),VLOOKUP($P375,$B$12:$L429,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate*$R375)),IF(payfreq=\"Semiannually\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/2*$R375)),IF(payfreq=\"Quarterly\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/4*$R375)),IF(payfreq=\"Monthly\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/12*$R375)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B376<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B376=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($S$19:S375),VLOOKUP($P376,$B$12:$L430,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate*$R376)),IF(payfreq=\"Semiannually\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/2*$R376)),IF(payfreq=\"Quarterly\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/4*$R376)),IF(payfreq=\"Monthly\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/12*$R376)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B377<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B377=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($S$19:S376),VLOOKUP($P377,$B$12:$L431,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate*$R377)),IF(payfreq=\"Semiannually\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/2*$R377)),IF(payfreq=\"Quarterly\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/4*$R377)),IF(payfreq=\"Monthly\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/12*$R377)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B378<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B378=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($S$19:S377),VLOOKUP($P378,$B$12:$L432,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate*$R378)),IF(payfreq=\"Semiannually\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/2*$R378)),IF(payfreq=\"Quarterly\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/4*$R378)),IF(payfreq=\"Monthly\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/12*$R378)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B379<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B379=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($S$19:S378),VLOOKUP($P379,$B$12:$L433,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate*$R379)),IF(payfreq=\"Semiannually\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/2*$R379)),IF(payfreq=\"Quarterly\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/4*$R379)),IF(payfreq=\"Monthly\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/12*$R379)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B380<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B380=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($S$19:S379),VLOOKUP($P380,$B$12:$L434,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate*$R380)),IF(payfreq=\"Semiannually\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/2*$R380)),IF(payfreq=\"Quarterly\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/4*$R380)),IF(payfreq=\"Monthly\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/12*$R380)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B381<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B381=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($S$19:S380),VLOOKUP($P381,$B$12:$L435,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate*$R381)),IF(payfreq=\"Semiannually\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/2*$R381)),IF(payfreq=\"Quarterly\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/4*$R381)),IF(payfreq=\"Monthly\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/12*$R381)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B382<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B382=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($S$19:S381),VLOOKUP($P382,$B$12:$L436,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate*$R382)),IF(payfreq=\"Semiannually\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/2*$R382)),IF(payfreq=\"Quarterly\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/4*$R382)),IF(payfreq=\"Monthly\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/12*$R382)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B383<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B383=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($S$19:S382),VLOOKUP($P383,$B$12:$L437,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate*$R383)),IF(payfreq=\"Semiannually\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/2*$R383)),IF(payfreq=\"Quarterly\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/4*$R383)),IF(payfreq=\"Monthly\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/12*$R383)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B384<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B384=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($S$19:S383),VLOOKUP($P384,$B$12:$L438,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate*$R384)),IF(payfreq=\"Semiannually\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/2*$R384)),IF(payfreq=\"Quarterly\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/4*$R384)),IF(payfreq=\"Monthly\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/12*$R384)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B385<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B385=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($S$19:S384),VLOOKUP($P385,$B$12:$L439,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate*$R385)),IF(payfreq=\"Semiannually\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/2*$R385)),IF(payfreq=\"Quarterly\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/4*$R385)),IF(payfreq=\"Monthly\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/12*$R385)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B386<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B386=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($S$19:S385),VLOOKUP($P386,$B$12:$L440,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate*$R386)),IF(payfreq=\"Semiannually\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/2*$R386)),IF(payfreq=\"Quarterly\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/4*$R386)),IF(payfreq=\"Monthly\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/12*$R386)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B387<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B387=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($S$19:S386),VLOOKUP($P387,$B$12:$L441,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate*$R387)),IF(payfreq=\"Semiannually\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/2*$R387)),IF(payfreq=\"Quarterly\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/4*$R387)),IF(payfreq=\"Monthly\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/12*$R387)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B388<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B388=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($S$19:S387),VLOOKUP($P388,$B$12:$L442,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate*$R388)),IF(payfreq=\"Semiannually\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/2*$R388)),IF(payfreq=\"Quarterly\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/4*$R388)),IF(payfreq=\"Monthly\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/12*$R388)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B389<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B389=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($S$19:S388),VLOOKUP($P389,$B$12:$L443,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate*$R389)),IF(payfreq=\"Semiannually\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/2*$R389)),IF(payfreq=\"Quarterly\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/4*$R389)),IF(payfreq=\"Monthly\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/12*$R389)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B390<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B390=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($S$19:S389),VLOOKUP($P390,$B$12:$L444,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate*$R390)),IF(payfreq=\"Semiannually\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/2*$R390)),IF(payfreq=\"Quarterly\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/4*$R390)),IF(payfreq=\"Monthly\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/12*$R390)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B391<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B391=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($S$19:S390),VLOOKUP($P391,$B$12:$L445,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate*$R391)),IF(payfreq=\"Semiannually\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/2*$R391)),IF(payfreq=\"Quarterly\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/4*$R391)),IF(payfreq=\"Monthly\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/12*$R391)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B392<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B392=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($S$19:S391),VLOOKUP($P392,$B$12:$L446,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate*$R392)),IF(payfreq=\"Semiannually\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/2*$R392)),IF(payfreq=\"Quarterly\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/4*$R392)),IF(payfreq=\"Monthly\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/12*$R392)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B393<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B393=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($S$19:S392),VLOOKUP($P393,$B$12:$L447,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate*$R393)),IF(payfreq=\"Semiannually\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/2*$R393)),IF(payfreq=\"Quarterly\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/4*$R393)),IF(payfreq=\"Monthly\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/12*$R393)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B394<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B394=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($S$19:S393),VLOOKUP($P394,$B$12:$L448,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate*$R394)),IF(payfreq=\"Semiannually\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/2*$R394)),IF(payfreq=\"Quarterly\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/4*$R394)),IF(payfreq=\"Monthly\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/12*$R394)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B395<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B395=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($S$19:S394),VLOOKUP($P395,$B$12:$L449,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate*$R395)),IF(payfreq=\"Semiannually\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/2*$R395)),IF(payfreq=\"Quarterly\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/4*$R395)),IF(payfreq=\"Monthly\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/12*$R395)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B396<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B396=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($S$19:S395),VLOOKUP($P396,$B$12:$L450,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate*$R396)),IF(payfreq=\"Semiannually\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/2*$R396)),IF(payfreq=\"Quarterly\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/4*$R396)),IF(payfreq=\"Monthly\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/12*$R396)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B397<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B397=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($S$19:S396),VLOOKUP($P397,$B$12:$L451,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate*$R397)),IF(payfreq=\"Semiannually\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/2*$R397)),IF(payfreq=\"Quarterly\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/4*$R397)),IF(payfreq=\"Monthly\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/12*$R397)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B398<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B398=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($S$19:S397),VLOOKUP($P398,$B$12:$L452,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate*$R398)),IF(payfreq=\"Semiannually\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/2*$R398)),IF(payfreq=\"Quarterly\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/4*$R398)),IF(payfreq=\"Monthly\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/12*$R398)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B399<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B399=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($S$19:S398),VLOOKUP($P399,$B$12:$L453,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate*$R399)),IF(payfreq=\"Semiannually\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/2*$R399)),IF(payfreq=\"Quarterly\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/4*$R399)),IF(payfreq=\"Monthly\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/12*$R399)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B400<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B400=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($S$19:S399),VLOOKUP($P400,$B$12:$L454,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate*$R400)),IF(payfreq=\"Semiannually\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/2*$R400)),IF(payfreq=\"Quarterly\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/4*$R400)),IF(payfreq=\"Monthly\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/12*$R400)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B401<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B401=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($S$19:S400),VLOOKUP($P401,$B$12:$L455,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate*$R401)),IF(payfreq=\"Semiannually\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/2*$R401)),IF(payfreq=\"Quarterly\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/4*$R401)),IF(payfreq=\"Monthly\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/12*$R401)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B402<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B402=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($S$19:S401),VLOOKUP($P402,$B$12:$L456,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate*$R402)),IF(payfreq=\"Semiannually\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/2*$R402)),IF(payfreq=\"Quarterly\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/4*$R402)),IF(payfreq=\"Monthly\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/12*$R402)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B403<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B403=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($S$19:S402),VLOOKUP($P403,$B$12:$L457,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate*$R403)),IF(payfreq=\"Semiannually\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/2*$R403)),IF(payfreq=\"Quarterly\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/4*$R403)),IF(payfreq=\"Monthly\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/12*$R403)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B404<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B404=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(P404=\"\",\"\",IF(P404=term,\"Last Period\",IF(P404=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q403)+1,MONTH(Q403),DAY(Q403)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q403),MONTH(Q403)+6,DAY(Q403)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q403),MONTH(Q403)+3,DAY(Q403)),IF(payfreq=\"Monthly\",DATE(YEAR(Q403),MONTH(Q403)+1,DAY(Q403)))))))))","v":""},null,{"$f":"IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($S$19:S403),VLOOKUP($P404,$B$12:$L458,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate*$R404)),IF(payfreq=\"Semiannually\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/2*$R404)),IF(payfreq=\"Quarterly\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/4*$R404)),IF(payfreq=\"Monthly\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/12*$R404)),\"\"))))","v":""}]
[null,null,{"$f":"IF(Q405 <> \"\",Q405, \"\")","v":""},{"$f":"+IF(AND(B405<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B405=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P404<term,P404+1,IF(P404=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($S$19:S404),VLOOKUP($P405,$B$12:$L459,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate*$R405)),IF(payfreq=\"Semiannually\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/2*$R405)),IF(payfreq=\"Quarterly\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/4*$R405)),IF(payfreq=\"Monthly\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/12*$R405)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B406<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B406=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($S$19:S405),VLOOKUP($P406,$B$12:$L460,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate*$R406)),IF(payfreq=\"Semiannually\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/2*$R406)),IF(payfreq=\"Quarterly\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/4*$R406)),IF(payfreq=\"Monthly\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/12*$R406)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B407<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B407=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($S$19:S406),VLOOKUP($P407,$B$12:$L461,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate*$R407)),IF(payfreq=\"Semiannually\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/2*$R407)),IF(payfreq=\"Quarterly\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/4*$R407)),IF(payfreq=\"Monthly\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/12*$R407)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B408<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B408=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($S$19:S407),VLOOKUP($P408,$B$12:$L462,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate*$R408)),IF(payfreq=\"Semiannually\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/2*$R408)),IF(payfreq=\"Quarterly\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/4*$R408)),IF(payfreq=\"Monthly\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/12*$R408)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B409<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B409=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($S$19:S408),VLOOKUP($P409,$B$12:$L463,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate*$R409)),IF(payfreq=\"Semiannually\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/2*$R409)),IF(payfreq=\"Quarterly\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/4*$R409)),IF(payfreq=\"Monthly\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/12*$R409)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B410<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B410=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($S$19:S409),VLOOKUP($P410,$B$12:$L464,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate*$R410)),IF(payfreq=\"Semiannually\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/2*$R410)),IF(payfreq=\"Quarterly\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/4*$R410)),IF(payfreq=\"Monthly\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/12*$R410)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B411<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B411=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($S$19:S410),VLOOKUP($P411,$B$12:$L465,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate*$R411)),IF(payfreq=\"Semiannually\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/2*$R411)),IF(payfreq=\"Quarterly\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/4*$R411)),IF(payfreq=\"Monthly\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/12*$R411)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B412<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B412=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($S$19:S411),VLOOKUP($P412,$B$12:$L466,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate*$R412)),IF(payfreq=\"Semiannually\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/2*$R412)),IF(payfreq=\"Quarterly\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/4*$R412)),IF(payfreq=\"Monthly\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/12*$R412)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B413<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B413=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($S$19:S412),VLOOKUP($P413,$B$12:$L467,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate*$R413)),IF(payfreq=\"Semiannually\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/2*$R413)),IF(payfreq=\"Quarterly\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/4*$R413)),IF(payfreq=\"Monthly\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/12*$R413)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B414<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B414=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($S$19:S413),VLOOKUP($P414,$B$12:$L468,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate*$R414)),IF(payfreq=\"Semiannually\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/2*$R414)),IF(payfreq=\"Quarterly\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/4*$R414)),IF(payfreq=\"Monthly\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/12*$R414)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B415<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B415=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($S$19:S414),VLOOKUP($P415,$B$12:$L469,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate*$R415)),IF(payfreq=\"Semiannually\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/2*$R415)),IF(payfreq=\"Quarterly\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/4*$R415)),IF(payfreq=\"Monthly\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/12*$R415)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B416<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B416=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($S$19:S415),VLOOKUP($P416,$B$12:$L470,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate*$R416)),IF(payfreq=\"Semiannually\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/2*$R416)),IF(payfreq=\"Quarterly\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/4*$R416)),IF(payfreq=\"Monthly\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/12*$R416)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B417<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B417=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($S$19:S416),VLOOKUP($P417,$B$12:$L471,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate*$R417)),IF(payfreq=\"Semiannually\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/2*$R417)),IF(payfreq=\"Quarterly\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/4*$R417)),IF(payfreq=\"Monthly\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/12*$R417)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B418<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B418=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($S$19:S417),VLOOKUP($P418,$B$12:$L472,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate*$R418)),IF(payfreq=\"Semiannually\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/2*$R418)),IF(payfreq=\"Quarterly\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/4*$R418)),IF(payfreq=\"Monthly\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/12*$R418)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B419<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B419=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($S$19:S418),VLOOKUP($P419,$B$12:$L473,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate*$R419)),IF(payfreq=\"Semiannually\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/2*$R419)),IF(payfreq=\"Quarterly\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/4*$R419)),IF(payfreq=\"Monthly\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/12*$R419)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B420<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B420=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($S$19:S419),VLOOKUP($P420,$B$12:$L474,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate*$R420)),IF(payfreq=\"Semiannually\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/2*$R420)),IF(payfreq=\"Quarterly\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/4*$R420)),IF(payfreq=\"Monthly\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/12*$R420)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B421<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B421=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($S$19:S420),VLOOKUP($P421,$B$12:$L475,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate*$R421)),IF(payfreq=\"Semiannually\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/2*$R421)),IF(payfreq=\"Quarterly\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/4*$R421)),IF(payfreq=\"Monthly\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/12*$R421)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B422<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B422=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($S$19:S421),VLOOKUP($P422,$B$12:$L476,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate*$R422)),IF(payfreq=\"Semiannually\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/2*$R422)),IF(payfreq=\"Quarterly\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/4*$R422)),IF(payfreq=\"Monthly\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/12*$R422)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B423<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B423=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($S$19:S422),VLOOKUP($P423,$B$12:$L477,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate*$R423)),IF(payfreq=\"Semiannually\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/2*$R423)),IF(payfreq=\"Quarterly\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/4*$R423)),IF(payfreq=\"Monthly\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/12*$R423)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B424<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B424=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($S$19:S423),VLOOKUP($P424,$B$12:$L478,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate*$R424)),IF(payfreq=\"Semiannually\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/2*$R424)),IF(payfreq=\"Quarterly\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/4*$R424)),IF(payfreq=\"Monthly\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/12*$R424)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B425<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B425=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($S$19:S424),VLOOKUP($P425,$B$12:$L479,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate*$R425)),IF(payfreq=\"Semiannually\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/2*$R425)),IF(payfreq=\"Quarterly\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/4*$R425)),IF(payfreq=\"Monthly\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/12*$R425)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B426<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B426=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($S$19:S425),VLOOKUP($P426,$B$12:$L480,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate*$R426)),IF(payfreq=\"Semiannually\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/2*$R426)),IF(payfreq=\"Quarterly\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/4*$R426)),IF(payfreq=\"Monthly\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/12*$R426)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B427<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B427=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($S$19:S426),VLOOKUP($P427,$B$12:$L481,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate*$R427)),IF(payfreq=\"Semiannually\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/2*$R427)),IF(payfreq=\"Quarterly\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/4*$R427)),IF(payfreq=\"Monthly\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/12*$R427)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B428<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B428=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($S$19:S427),VLOOKUP($P428,$B$12:$L482,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate*$R428)),IF(payfreq=\"Semiannually\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/2*$R428)),IF(payfreq=\"Quarterly\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/4*$R428)),IF(payfreq=\"Monthly\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/12*$R428)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B429<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B429=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($S$19:S428),VLOOKUP($P429,$B$12:$L483,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate*$R429)),IF(payfreq=\"Semiannually\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/2*$R429)),IF(payfreq=\"Quarterly\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/4*$R429)),IF(payfreq=\"Monthly\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/12*$R429)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B430<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B430=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($S$19:S429),VLOOKUP($P430,$B$12:$L484,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate*$R430)),IF(payfreq=\"Semiannually\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/2*$R430)),IF(payfreq=\"Quarterly\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/4*$R430)),IF(payfreq=\"Monthly\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/12*$R430)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B431<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B431=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($S$19:S430),VLOOKUP($P431,$B$12:$L485,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate*$R431)),IF(payfreq=\"Semiannually\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/2*$R431)),IF(payfreq=\"Quarterly\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/4*$R431)),IF(payfreq=\"Monthly\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/12*$R431)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B432<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B432=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($S$19:S431),VLOOKUP($P432,$B$12:$L486,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate*$R432)),IF(payfreq=\"Semiannually\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/2*$R432)),IF(payfreq=\"Quarterly\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/4*$R432)),IF(payfreq=\"Monthly\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/12*$R432)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B433<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B433=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($S$19:S432),VLOOKUP($P433,$B$12:$L487,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate*$R433)),IF(payfreq=\"Semiannually\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/2*$R433)),IF(payfreq=\"Quarterly\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/4*$R433)),IF(payfreq=\"Monthly\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/12*$R433)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B434<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B434=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($S$19:S433),VLOOKUP($P434,$B$12:$L488,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate*$R434)),IF(payfreq=\"Semiannually\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/2*$R434)),IF(payfreq=\"Quarterly\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/4*$R434)),IF(payfreq=\"Monthly\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/12*$R434)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B435<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B435=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($S$19:S434),VLOOKUP($P435,$B$12:$L489,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate*$R435)),IF(payfreq=\"Semiannually\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/2*$R435)),IF(payfreq=\"Quarterly\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/4*$R435)),IF(payfreq=\"Monthly\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/12*$R435)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B436<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B436=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($S$19:S435),VLOOKUP($P436,$B$12:$L490,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate*$R436)),IF(payfreq=\"Semiannually\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/2*$R436)),IF(payfreq=\"Quarterly\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/4*$R436)),IF(payfreq=\"Monthly\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/12*$R436)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B437<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B437=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($S$19:S436),VLOOKUP($P437,$B$12:$L491,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate*$R437)),IF(payfreq=\"Semiannually\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/2*$R437)),IF(payfreq=\"Quarterly\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/4*$R437)),IF(payfreq=\"Monthly\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/12*$R437)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B438<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B438=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($S$19:S437),VLOOKUP($P438,$B$12:$L492,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate*$R438)),IF(payfreq=\"Semiannually\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/2*$R438)),IF(payfreq=\"Quarterly\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/4*$R438)),IF(payfreq=\"Monthly\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/12*$R438)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B439<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B439=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($S$19:S438),VLOOKUP($P439,$B$12:$L493,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate*$R439)),IF(payfreq=\"Semiannually\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/2*$R439)),IF(payfreq=\"Quarterly\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/4*$R439)),IF(payfreq=\"Monthly\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/12*$R439)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B440<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B440=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($S$19:S439),VLOOKUP($P440,$B$12:$L494,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate*$R440)),IF(payfreq=\"Semiannually\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/2*$R440)),IF(payfreq=\"Quarterly\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/4*$R440)),IF(payfreq=\"Monthly\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/12*$R440)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B441<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B441=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($S$19:S440),VLOOKUP($P441,$B$12:$L495,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate*$R441)),IF(payfreq=\"Semiannually\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/2*$R441)),IF(payfreq=\"Quarterly\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/4*$R441)),IF(payfreq=\"Monthly\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/12*$R441)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B442<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B442=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($S$19:S441),VLOOKUP($P442,$B$12:$L496,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate*$R442)),IF(payfreq=\"Semiannually\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/2*$R442)),IF(payfreq=\"Quarterly\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/4*$R442)),IF(payfreq=\"Monthly\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/12*$R442)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B443<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B443=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($S$19:S442),VLOOKUP($P443,$B$12:$L497,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate*$R443)),IF(payfreq=\"Semiannually\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/2*$R443)),IF(payfreq=\"Quarterly\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/4*$R443)),IF(payfreq=\"Monthly\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/12*$R443)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B444<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B444=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($S$19:S443),VLOOKUP($P444,$B$12:$L498,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate*$R444)),IF(payfreq=\"Semiannually\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/2*$R444)),IF(payfreq=\"Quarterly\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/4*$R444)),IF(payfreq=\"Monthly\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/12*$R444)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B445<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B445=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($S$19:S444),VLOOKUP($P445,$B$12:$L499,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate*$R445)),IF(payfreq=\"Semiannually\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/2*$R445)),IF(payfreq=\"Quarterly\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/4*$R445)),IF(payfreq=\"Monthly\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/12*$R445)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B446<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B446=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($S$19:S445),VLOOKUP($P446,$B$12:$L500,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate*$R446)),IF(payfreq=\"Semiannually\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/2*$R446)),IF(payfreq=\"Quarterly\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/4*$R446)),IF(payfreq=\"Monthly\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/12*$R446)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B447<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B447=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($S$19:S446),VLOOKUP($P447,$B$12:$L501,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate*$R447)),IF(payfreq=\"Semiannually\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/2*$R447)),IF(payfreq=\"Quarterly\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/4*$R447)),IF(payfreq=\"Monthly\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/12*$R447)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B448<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B448=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($S$19:S447),VLOOKUP($P448,$B$12:$L502,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate*$R448)),IF(payfreq=\"Semiannually\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/2*$R448)),IF(payfreq=\"Quarterly\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/4*$R448)),IF(payfreq=\"Monthly\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/12*$R448)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B449<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B449=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($S$19:S448),VLOOKUP($P449,$B$12:$L503,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate*$R449)),IF(payfreq=\"Semiannually\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/2*$R449)),IF(payfreq=\"Quarterly\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/4*$R449)),IF(payfreq=\"Monthly\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/12*$R449)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B450<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B450=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($S$19:S449),VLOOKUP($P450,$B$12:$L504,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate*$R450)),IF(payfreq=\"Semiannually\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/2*$R450)),IF(payfreq=\"Quarterly\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/4*$R450)),IF(payfreq=\"Monthly\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/12*$R450)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B451<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B451=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($S$19:S450),VLOOKUP($P451,$B$12:$L505,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate*$R451)),IF(payfreq=\"Semiannually\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/2*$R451)),IF(payfreq=\"Quarterly\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/4*$R451)),IF(payfreq=\"Monthly\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/12*$R451)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B452<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B452=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($S$19:S451),VLOOKUP($P452,$B$12:$L506,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate*$R452)),IF(payfreq=\"Semiannually\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/2*$R452)),IF(payfreq=\"Quarterly\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/4*$R452)),IF(payfreq=\"Monthly\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/12*$R452)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B453<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B453=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($S$19:S452),VLOOKUP($P453,$B$12:$L507,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate*$R453)),IF(payfreq=\"Semiannually\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/2*$R453)),IF(payfreq=\"Quarterly\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/4*$R453)),IF(payfreq=\"Monthly\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/12*$R453)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B454<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B454=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($S$19:S453),VLOOKUP($P454,$B$12:$L508,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate*$R454)),IF(payfreq=\"Semiannually\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/2*$R454)),IF(payfreq=\"Quarterly\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/4*$R454)),IF(payfreq=\"Monthly\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/12*$R454)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B455<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B455=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($S$19:S454),VLOOKUP($P455,$B$12:$L509,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate*$R455)),IF(payfreq=\"Semiannually\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/2*$R455)),IF(payfreq=\"Quarterly\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/4*$R455)),IF(payfreq=\"Monthly\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/12*$R455)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B456<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B456=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($S$19:S455),VLOOKUP($P456,$B$12:$L510,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate*$R456)),IF(payfreq=\"Semiannually\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/2*$R456)),IF(payfreq=\"Quarterly\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/4*$R456)),IF(payfreq=\"Monthly\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/12*$R456)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B457<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B457=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($S$19:S456),VLOOKUP($P457,$B$12:$L511,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate*$R457)),IF(payfreq=\"Semiannually\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/2*$R457)),IF(payfreq=\"Quarterly\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/4*$R457)),IF(payfreq=\"Monthly\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/12*$R457)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B458<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B458=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($S$19:S457),VLOOKUP($P458,$B$12:$L512,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate*$R458)),IF(payfreq=\"Semiannually\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/2*$R458)),IF(payfreq=\"Quarterly\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/4*$R458)),IF(payfreq=\"Monthly\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/12*$R458)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B459<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B459=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($S$19:S458),VLOOKUP($P459,$B$12:$L513,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate*$R459)),IF(payfreq=\"Semiannually\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/2*$R459)),IF(payfreq=\"Quarterly\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/4*$R459)),IF(payfreq=\"Monthly\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/12*$R459)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B460<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B460=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($S$19:S459),VLOOKUP($P460,$B$12:$L514,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate*$R460)),IF(payfreq=\"Semiannually\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/2*$R460)),IF(payfreq=\"Quarterly\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/4*$R460)),IF(payfreq=\"Monthly\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/12*$R460)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B461<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B461=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($S$19:S460),VLOOKUP($P461,$B$12:$L515,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate*$R461)),IF(payfreq=\"Semiannually\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/2*$R461)),IF(payfreq=\"Quarterly\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/4*$R461)),IF(payfreq=\"Monthly\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/12*$R461)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B462<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B462=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($S$19:S461),VLOOKUP($P462,$B$12:$L516,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate*$R462)),IF(payfreq=\"Semiannually\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/2*$R462)),IF(payfreq=\"Quarterly\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/4*$R462)),IF(payfreq=\"Monthly\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/12*$R462)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B463<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B463=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($S$19:S462),VLOOKUP($P463,$B$12:$L517,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate*$R463)),IF(payfreq=\"Semiannually\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/2*$R463)),IF(payfreq=\"Quarterly\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/4*$R463)),IF(payfreq=\"Monthly\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/12*$R463)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B464<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B464=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($S$19:S463),VLOOKUP($P464,$B$12:$L518,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate*$R464)),IF(payfreq=\"Semiannually\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/2*$R464)),IF(payfreq=\"Quarterly\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/4*$R464)),IF(payfreq=\"Monthly\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/12*$R464)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B465<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B465=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($S$19:S464),VLOOKUP($P465,$B$12:$L519,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate*$R465)),IF(payfreq=\"Semiannually\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/2*$R465)),IF(payfreq=\"Quarterly\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/4*$R465)),IF(payfreq=\"Monthly\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/12*$R465)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B466<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B466=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($S$19:S465),VLOOKUP($P466,$B$12:$L520,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate*$R466)),IF(payfreq=\"Semiannually\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/2*$R466)),IF(payfreq=\"Quarterly\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/4*$R466)),IF(payfreq=\"Monthly\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/12*$R466)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B467<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B467=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($S$19:S466),VLOOKUP($P467,$B$12:$L521,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate*$R467)),IF(payfreq=\"Semiannually\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/2*$R467)),IF(payfreq=\"Quarterly\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/4*$R467)),IF(payfreq=\"Monthly\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/12*$R467)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B468<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B468=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(P468=\"\",\"\",IF(P468=term,\"Last Period\",IF(P468=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q467)+1,MONTH(Q467),DAY(Q467)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q467),MONTH(Q467)+6,DAY(Q467)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q467),MONTH(Q467)+3,DAY(Q467)),IF(payfreq=\"Monthly\",DATE(YEAR(Q467),MONTH(Q467)+1,DAY(Q467)))))))))","v":""},null,{"$f":"IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($S$19:S467),VLOOKUP($P468,$B$12:$L522,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate*$R468)),IF(payfreq=\"Semiannually\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/2*$R468)),IF(payfreq=\"Quarterly\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/4*$R468)),IF(payfreq=\"Monthly\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/12*$R468)),\"\"))))","v":""}]
[null,null,{"$f":"IF(Q469 <> \"\",Q469, \"\")","v":""},{"$f":"+IF(AND(B469<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B469=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P468<term,P468+1,IF(P468=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($S$19:S468),VLOOKUP($P469,$B$12:$L523,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate*$R469)),IF(payfreq=\"Semiannually\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/2*$R469)),IF(payfreq=\"Quarterly\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/4*$R469)),IF(payfreq=\"Monthly\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/12*$R469)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B470<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B470=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($S$19:S469),VLOOKUP($P470,$B$12:$L524,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate*$R470)),IF(payfreq=\"Semiannually\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/2*$R470)),IF(payfreq=\"Quarterly\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/4*$R470)),IF(payfreq=\"Monthly\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/12*$R470)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B471<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B471=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($S$19:S470),VLOOKUP($P471,$B$12:$L525,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate*$R471)),IF(payfreq=\"Semiannually\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/2*$R471)),IF(payfreq=\"Quarterly\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/4*$R471)),IF(payfreq=\"Monthly\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/12*$R471)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B472<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B472=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($S$19:S471),VLOOKUP($P472,$B$12:$L526,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate*$R472)),IF(payfreq=\"Semiannually\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/2*$R472)),IF(payfreq=\"Quarterly\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/4*$R472)),IF(payfreq=\"Monthly\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/12*$R472)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B473<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B473=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($S$19:S472),VLOOKUP($P473,$B$12:$L527,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate*$R473)),IF(payfreq=\"Semiannually\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/2*$R473)),IF(payfreq=\"Quarterly\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/4*$R473)),IF(payfreq=\"Monthly\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/12*$R473)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B474<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B474=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($S$19:S473),VLOOKUP($P474,$B$12:$L528,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate*$R474)),IF(payfreq=\"Semiannually\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/2*$R474)),IF(payfreq=\"Quarterly\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/4*$R474)),IF(payfreq=\"Monthly\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/12*$R474)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B475<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B475=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($S$19:S474),VLOOKUP($P475,$B$12:$L529,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate*$R475)),IF(payfreq=\"Semiannually\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/2*$R475)),IF(payfreq=\"Quarterly\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/4*$R475)),IF(payfreq=\"Monthly\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/12*$R475)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B476<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B476=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($S$19:S475),VLOOKUP($P476,$B$12:$L530,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate*$R476)),IF(payfreq=\"Semiannually\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/2*$R476)),IF(payfreq=\"Quarterly\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/4*$R476)),IF(payfreq=\"Monthly\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/12*$R476)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B477<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B477=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($S$19:S476),VLOOKUP($P477,$B$12:$L531,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate*$R477)),IF(payfreq=\"Semiannually\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/2*$R477)),IF(payfreq=\"Quarterly\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/4*$R477)),IF(payfreq=\"Monthly\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/12*$R477)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B478<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B478=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($S$19:S477),VLOOKUP($P478,$B$12:$L532,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate*$R478)),IF(payfreq=\"Semiannually\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/2*$R478)),IF(payfreq=\"Quarterly\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/4*$R478)),IF(payfreq=\"Monthly\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/12*$R478)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B479<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B479=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($S$19:S478),VLOOKUP($P479,$B$12:$L533,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate*$R479)),IF(payfreq=\"Semiannually\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/2*$R479)),IF(payfreq=\"Quarterly\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/4*$R479)),IF(payfreq=\"Monthly\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/12*$R479)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B480<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B480=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($S$19:S479),VLOOKUP($P480,$B$12:$L534,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate*$R480)),IF(payfreq=\"Semiannually\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/2*$R480)),IF(payfreq=\"Quarterly\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/4*$R480)),IF(payfreq=\"Monthly\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/12*$R480)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B481<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B481=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($S$19:S480),VLOOKUP($P481,$B$12:$L535,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate*$R481)),IF(payfreq=\"Semiannually\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/2*$R481)),IF(payfreq=\"Quarterly\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/4*$R481)),IF(payfreq=\"Monthly\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/12*$R481)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B482<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B482=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($S$19:S481),VLOOKUP($P482,$B$12:$L536,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate*$R482)),IF(payfreq=\"Semiannually\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/2*$R482)),IF(payfreq=\"Quarterly\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/4*$R482)),IF(payfreq=\"Monthly\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/12*$R482)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B483<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B483=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($S$19:S482),VLOOKUP($P483,$B$12:$L537,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate*$R483)),IF(payfreq=\"Semiannually\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/2*$R483)),IF(payfreq=\"Quarterly\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/4*$R483)),IF(payfreq=\"Monthly\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/12*$R483)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B484<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B484=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($S$19:S483),VLOOKUP($P484,$B$12:$L538,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate*$R484)),IF(payfreq=\"Semiannually\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/2*$R484)),IF(payfreq=\"Quarterly\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/4*$R484)),IF(payfreq=\"Monthly\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/12*$R484)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B485<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B485=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($S$19:S484),VLOOKUP($P485,$B$12:$L539,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate*$R485)),IF(payfreq=\"Semiannually\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/2*$R485)),IF(payfreq=\"Quarterly\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/4*$R485)),IF(payfreq=\"Monthly\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/12*$R485)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B486<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B486=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($S$19:S485),VLOOKUP($P486,$B$12:$L540,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate*$R486)),IF(payfreq=\"Semiannually\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/2*$R486)),IF(payfreq=\"Quarterly\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/4*$R486)),IF(payfreq=\"Monthly\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/12*$R486)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B487<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B487=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($S$19:S486),VLOOKUP($P487,$B$12:$L541,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate*$R487)),IF(payfreq=\"Semiannually\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/2*$R487)),IF(payfreq=\"Quarterly\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/4*$R487)),IF(payfreq=\"Monthly\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/12*$R487)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B488<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B488=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($S$19:S487),VLOOKUP($P488,$B$12:$L542,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate*$R488)),IF(payfreq=\"Semiannually\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/2*$R488)),IF(payfreq=\"Quarterly\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/4*$R488)),IF(payfreq=\"Monthly\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/12*$R488)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B489<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B489=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($S$19:S488),VLOOKUP($P489,$B$12:$L543,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate*$R489)),IF(payfreq=\"Semiannually\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/2*$R489)),IF(payfreq=\"Quarterly\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/4*$R489)),IF(payfreq=\"Monthly\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/12*$R489)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B490<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B490=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($S$19:S489),VLOOKUP($P490,$B$12:$L544,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate*$R490)),IF(payfreq=\"Semiannually\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/2*$R490)),IF(payfreq=\"Quarterly\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/4*$R490)),IF(payfreq=\"Monthly\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/12*$R490)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B491<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B491=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($S$19:S490),VLOOKUP($P491,$B$12:$L545,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate*$R491)),IF(payfreq=\"Semiannually\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/2*$R491)),IF(payfreq=\"Quarterly\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/4*$R491)),IF(payfreq=\"Monthly\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/12*$R491)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B492<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B492=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($S$19:S491),VLOOKUP($P492,$B$12:$L546,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate*$R492)),IF(payfreq=\"Semiannually\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/2*$R492)),IF(payfreq=\"Quarterly\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/4*$R492)),IF(payfreq=\"Monthly\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/12*$R492)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B493<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B493=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($S$19:S492),VLOOKUP($P493,$B$12:$L547,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate*$R493)),IF(payfreq=\"Semiannually\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/2*$R493)),IF(payfreq=\"Quarterly\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/4*$R493)),IF(payfreq=\"Monthly\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/12*$R493)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B494<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B494=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($S$19:S493),VLOOKUP($P494,$B$12:$L548,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate*$R494)),IF(payfreq=\"Semiannually\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/2*$R494)),IF(payfreq=\"Quarterly\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/4*$R494)),IF(payfreq=\"Monthly\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/12*$R494)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B495<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B495=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($S$19:S494),VLOOKUP($P495,$B$12:$L549,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate*$R495)),IF(payfreq=\"Semiannually\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/2*$R495)),IF(payfreq=\"Quarterly\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/4*$R495)),IF(payfreq=\"Monthly\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/12*$R495)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B496<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B496=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($S$19:S495),VLOOKUP($P496,$B$12:$L550,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate*$R496)),IF(payfreq=\"Semiannually\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/2*$R496)),IF(payfreq=\"Quarterly\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/4*$R496)),IF(payfreq=\"Monthly\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/12*$R496)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B497<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B497=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($S$19:S496),VLOOKUP($P497,$B$12:$L551,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate*$R497)),IF(payfreq=\"Semiannually\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/2*$R497)),IF(payfreq=\"Quarterly\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/4*$R497)),IF(payfreq=\"Monthly\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/12*$R497)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B498<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B498=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($S$19:S497),VLOOKUP($P498,$B$12:$L552,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate*$R498)),IF(payfreq=\"Semiannually\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/2*$R498)),IF(payfreq=\"Quarterly\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/4*$R498)),IF(payfreq=\"Monthly\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/12*$R498)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B499<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B499=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($S$19:S498),VLOOKUP($P499,$B$12:$L553,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate*$R499)),IF(payfreq=\"Semiannually\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/2*$R499)),IF(payfreq=\"Quarterly\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/4*$R499)),IF(payfreq=\"Monthly\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/12*$R499)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B500<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B500=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($S$19:S499),VLOOKUP($P500,$B$12:$L554,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate*$R500)),IF(payfreq=\"Semiannually\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/2*$R500)),IF(payfreq=\"Quarterly\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/4*$R500)),IF(payfreq=\"Monthly\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/12*$R500)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B501<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B501=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($S$19:S500),VLOOKUP($P501,$B$12:$L555,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate*$R501)),IF(payfreq=\"Semiannually\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/2*$R501)),IF(payfreq=\"Quarterly\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/4*$R501)),IF(payfreq=\"Monthly\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/12*$R501)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B502<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B502=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($S$19:S501),VLOOKUP($P502,$B$12:$L556,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate*$R502)),IF(payfreq=\"Semiannually\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/2*$R502)),IF(payfreq=\"Quarterly\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/4*$R502)),IF(payfreq=\"Monthly\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/12*$R502)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B503<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B503=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($S$19:S502),VLOOKUP($P503,$B$12:$L557,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate*$R503)),IF(payfreq=\"Semiannually\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/2*$R503)),IF(payfreq=\"Quarterly\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/4*$R503)),IF(payfreq=\"Monthly\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/12*$R503)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B504<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B504=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($S$19:S503),VLOOKUP($P504,$B$12:$L558,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate*$R504)),IF(payfreq=\"Semiannually\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/2*$R504)),IF(payfreq=\"Quarterly\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/4*$R504)),IF(payfreq=\"Monthly\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/12*$R504)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B505<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B505=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($S$19:S504),VLOOKUP($P505,$B$12:$L559,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate*$R505)),IF(payfreq=\"Semiannually\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/2*$R505)),IF(payfreq=\"Quarterly\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/4*$R505)),IF(payfreq=\"Monthly\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/12*$R505)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B506<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B506=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($S$19:S505),VLOOKUP($P506,$B$12:$L560,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate*$R506)),IF(payfreq=\"Semiannually\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/2*$R506)),IF(payfreq=\"Quarterly\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/4*$R506)),IF(payfreq=\"Monthly\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/12*$R506)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B507<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B507=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($S$19:S506),VLOOKUP($P507,$B$12:$L561,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate*$R507)),IF(payfreq=\"Semiannually\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/2*$R507)),IF(payfreq=\"Quarterly\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/4*$R507)),IF(payfreq=\"Monthly\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/12*$R507)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B508<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B508=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($S$19:S507),VLOOKUP($P508,$B$12:$L562,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate*$R508)),IF(payfreq=\"Semiannually\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/2*$R508)),IF(payfreq=\"Quarterly\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/4*$R508)),IF(payfreq=\"Monthly\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/12*$R508)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B509<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B509=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($S$19:S508),VLOOKUP($P509,$B$12:$L563,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate*$R509)),IF(payfreq=\"Semiannually\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/2*$R509)),IF(payfreq=\"Quarterly\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/4*$R509)),IF(payfreq=\"Monthly\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/12*$R509)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B510<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B510=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($S$19:S509),VLOOKUP($P510,$B$12:$L564,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate*$R510)),IF(payfreq=\"Semiannually\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/2*$R510)),IF(payfreq=\"Quarterly\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/4*$R510)),IF(payfreq=\"Monthly\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/12*$R510)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B511<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B511=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($S$19:S510),VLOOKUP($P511,$B$12:$L565,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate*$R511)),IF(payfreq=\"Semiannually\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/2*$R511)),IF(payfreq=\"Quarterly\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/4*$R511)),IF(payfreq=\"Monthly\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/12*$R511)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B512<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B512=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($S$19:S511),VLOOKUP($P512,$B$12:$L566,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate*$R512)),IF(payfreq=\"Semiannually\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/2*$R512)),IF(payfreq=\"Quarterly\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/4*$R512)),IF(payfreq=\"Monthly\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/12*$R512)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B513<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B513=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($S$19:S512),VLOOKUP($P513,$B$12:$L567,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate*$R513)),IF(payfreq=\"Semiannually\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/2*$R513)),IF(payfreq=\"Quarterly\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/4*$R513)),IF(payfreq=\"Monthly\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/12*$R513)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B514<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B514=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($S$19:S513),VLOOKUP($P514,$B$12:$L568,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate*$R514)),IF(payfreq=\"Semiannually\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/2*$R514)),IF(payfreq=\"Quarterly\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/4*$R514)),IF(payfreq=\"Monthly\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/12*$R514)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B515<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B515=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($S$19:S514),VLOOKUP($P515,$B$12:$L569,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate*$R515)),IF(payfreq=\"Semiannually\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/2*$R515)),IF(payfreq=\"Quarterly\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/4*$R515)),IF(payfreq=\"Monthly\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/12*$R515)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B516<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B516=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($S$19:S515),VLOOKUP($P516,$B$12:$L570,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate*$R516)),IF(payfreq=\"Semiannually\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/2*$R516)),IF(payfreq=\"Quarterly\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/4*$R516)),IF(payfreq=\"Monthly\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/12*$R516)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B517<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B517=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($S$19:S516),VLOOKUP($P517,$B$12:$L571,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate*$R517)),IF(payfreq=\"Semiannually\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/2*$R517)),IF(payfreq=\"Quarterly\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/4*$R517)),IF(payfreq=\"Monthly\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/12*$R517)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B518<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B518=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($S$19:S517),VLOOKUP($P518,$B$12:$L572,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate*$R518)),IF(payfreq=\"Semiannually\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/2*$R518)),IF(payfreq=\"Quarterly\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/4*$R518)),IF(payfreq=\"Monthly\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/12*$R518)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B519<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B519=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($S$19:S518),VLOOKUP($P519,$B$12:$L573,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate*$R519)),IF(payfreq=\"Semiannually\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/2*$R519)),IF(payfreq=\"Quarterly\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/4*$R519)),IF(payfreq=\"Monthly\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/12*$R519)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B520<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B520=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($S$19:S519),VLOOKUP($P520,$B$12:$L574,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate*$R520)),IF(payfreq=\"Semiannually\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/2*$R520)),IF(payfreq=\"Quarterly\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/4*$R520)),IF(payfreq=\"Monthly\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/12*$R520)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B521<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B521=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($S$19:S520),VLOOKUP($P521,$B$12:$L575,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate*$R521)),IF(payfreq=\"Semiannually\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/2*$R521)),IF(payfreq=\"Quarterly\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/4*$R521)),IF(payfreq=\"Monthly\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/12*$R521)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B522<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B522=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($S$19:S521),VLOOKUP($P522,$B$12:$L576,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate*$R522)),IF(payfreq=\"Semiannually\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/2*$R522)),IF(payfreq=\"Quarterly\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/4*$R522)),IF(payfreq=\"Monthly\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/12*$R522)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B523<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B523=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($S$19:S522),VLOOKUP($P523,$B$12:$L577,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate*$R523)),IF(payfreq=\"Semiannually\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/2*$R523)),IF(payfreq=\"Quarterly\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/4*$R523)),IF(payfreq=\"Monthly\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/12*$R523)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B524<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B524=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($S$19:S523),VLOOKUP($P524,$B$12:$L578,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate*$R524)),IF(payfreq=\"Semiannually\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/2*$R524)),IF(payfreq=\"Quarterly\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/4*$R524)),IF(payfreq=\"Monthly\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/12*$R524)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B525<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B525=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($S$19:S524),VLOOKUP($P525,$B$12:$L579,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate*$R525)),IF(payfreq=\"Semiannually\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/2*$R525)),IF(payfreq=\"Quarterly\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/4*$R525)),IF(payfreq=\"Monthly\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/12*$R525)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B526<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B526=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($S$19:S525),VLOOKUP($P526,$B$12:$L580,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate*$R526)),IF(payfreq=\"Semiannually\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/2*$R526)),IF(payfreq=\"Quarterly\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/4*$R526)),IF(payfreq=\"Monthly\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/12*$R526)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B527<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B527=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($S$19:S526),VLOOKUP($P527,$B$12:$L581,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate*$R527)),IF(payfreq=\"Semiannually\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/2*$R527)),IF(payfreq=\"Quarterly\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/4*$R527)),IF(payfreq=\"Monthly\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/12*$R527)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B528<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B528=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($S$19:S527),VLOOKUP($P528,$B$12:$L582,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate*$R528)),IF(payfreq=\"Semiannually\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/2*$R528)),IF(payfreq=\"Quarterly\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/4*$R528)),IF(payfreq=\"Monthly\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/12*$R528)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B529<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B529=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($S$19:S528),VLOOKUP($P529,$B$12:$L583,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate*$R529)),IF(payfreq=\"Semiannually\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/2*$R529)),IF(payfreq=\"Quarterly\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/4*$R529)),IF(payfreq=\"Monthly\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/12*$R529)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B530<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B530=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($S$19:S529),VLOOKUP($P530,$B$12:$L584,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate*$R530)),IF(payfreq=\"Semiannually\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/2*$R530)),IF(payfreq=\"Quarterly\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/4*$R530)),IF(payfreq=\"Monthly\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/12*$R530)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B531<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B531=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($S$19:S530),VLOOKUP($P531,$B$12:$L585,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate*$R531)),IF(payfreq=\"Semiannually\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/2*$R531)),IF(payfreq=\"Quarterly\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/4*$R531)),IF(payfreq=\"Monthly\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/12*$R531)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B532<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B532=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(P532=\"\",\"\",IF(P532=term,\"Last Period\",IF(P532=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q531)+1,MONTH(Q531),DAY(Q531)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q531),MONTH(Q531)+6,DAY(Q531)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q531),MONTH(Q531)+3,DAY(Q531)),IF(payfreq=\"Monthly\",DATE(YEAR(Q531),MONTH(Q531)+1,DAY(Q531)))))))))","v":""},null,{"$f":"IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($S$19:S531),VLOOKUP($P532,$B$12:$L586,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate*$R532)),IF(payfreq=\"Semiannually\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/2*$R532)),IF(payfreq=\"Quarterly\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/4*$R532)),IF(payfreq=\"Monthly\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/12*$R532)),\"\"))))","v":""}]
[null,null,{"$f":"IF(Q533 <> \"\",Q533, \"\")","v":""},{"$f":"+IF(AND(B533<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B533=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P532<term,P532+1,IF(P532=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($S$19:S532),VLOOKUP($P533,$B$12:$L587,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate*$R533)),IF(payfreq=\"Semiannually\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/2*$R533)),IF(payfreq=\"Quarterly\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/4*$R533)),IF(payfreq=\"Monthly\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/12*$R533)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B534<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B534=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($S$19:S533),VLOOKUP($P534,$B$12:$L588,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate*$R534)),IF(payfreq=\"Semiannually\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/2*$R534)),IF(payfreq=\"Quarterly\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/4*$R534)),IF(payfreq=\"Monthly\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/12*$R534)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B535<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B535=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($S$19:S534),VLOOKUP($P535,$B$12:$L589,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate*$R535)),IF(payfreq=\"Semiannually\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/2*$R535)),IF(payfreq=\"Quarterly\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/4*$R535)),IF(payfreq=\"Monthly\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/12*$R535)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B536<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B536=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($S$19:S535),VLOOKUP($P536,$B$12:$L590,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate*$R536)),IF(payfreq=\"Semiannually\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/2*$R536)),IF(payfreq=\"Quarterly\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/4*$R536)),IF(payfreq=\"Monthly\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/12*$R536)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B537<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B537=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($S$19:S536),VLOOKUP($P537,$B$12:$L591,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate*$R537)),IF(payfreq=\"Semiannually\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/2*$R537)),IF(payfreq=\"Quarterly\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/4*$R537)),IF(payfreq=\"Monthly\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/12*$R537)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B538<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B538=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($S$19:S537),VLOOKUP($P538,$B$12:$L592,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate*$R538)),IF(payfreq=\"Semiannually\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/2*$R538)),IF(payfreq=\"Quarterly\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/4*$R538)),IF(payfreq=\"Monthly\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/12*$R538)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B539<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B539=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($S$19:S538),VLOOKUP($P539,$B$12:$L593,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate*$R539)),IF(payfreq=\"Semiannually\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/2*$R539)),IF(payfreq=\"Quarterly\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/4*$R539)),IF(payfreq=\"Monthly\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/12*$R539)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B540<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B540=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($S$19:S539),VLOOKUP($P540,$B$12:$L594,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate*$R540)),IF(payfreq=\"Semiannually\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/2*$R540)),IF(payfreq=\"Quarterly\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/4*$R540)),IF(payfreq=\"Monthly\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/12*$R540)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B541<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B541=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($S$19:S540),VLOOKUP($P541,$B$12:$L595,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate*$R541)),IF(payfreq=\"Semiannually\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/2*$R541)),IF(payfreq=\"Quarterly\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/4*$R541)),IF(payfreq=\"Monthly\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/12*$R541)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B542<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B542=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($S$19:S541),VLOOKUP($P542,$B$12:$L596,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate*$R542)),IF(payfreq=\"Semiannually\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/2*$R542)),IF(payfreq=\"Quarterly\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/4*$R542)),IF(payfreq=\"Monthly\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/12*$R542)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B543<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B543=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($S$19:S542),VLOOKUP($P543,$B$12:$L597,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate*$R543)),IF(payfreq=\"Semiannually\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/2*$R543)),IF(payfreq=\"Quarterly\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/4*$R543)),IF(payfreq=\"Monthly\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/12*$R543)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B544<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B544=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($S$19:S543),VLOOKUP($P544,$B$12:$L598,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate*$R544)),IF(payfreq=\"Semiannually\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/2*$R544)),IF(payfreq=\"Quarterly\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/4*$R544)),IF(payfreq=\"Monthly\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/12*$R544)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B545<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B545=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($S$19:S544),VLOOKUP($P545,$B$12:$L599,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate*$R545)),IF(payfreq=\"Semiannually\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/2*$R545)),IF(payfreq=\"Quarterly\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/4*$R545)),IF(payfreq=\"Monthly\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/12*$R545)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B546<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B546=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($S$19:S545),VLOOKUP($P546,$B$12:$L600,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate*$R546)),IF(payfreq=\"Semiannually\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/2*$R546)),IF(payfreq=\"Quarterly\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/4*$R546)),IF(payfreq=\"Monthly\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/12*$R546)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B547<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B547=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($S$19:S546),VLOOKUP($P547,$B$12:$L601,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate*$R547)),IF(payfreq=\"Semiannually\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/2*$R547)),IF(payfreq=\"Quarterly\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/4*$R547)),IF(payfreq=\"Monthly\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/12*$R547)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B548<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B548=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($S$19:S547),VLOOKUP($P548,$B$12:$L602,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate*$R548)),IF(payfreq=\"Semiannually\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/2*$R548)),IF(payfreq=\"Quarterly\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/4*$R548)),IF(payfreq=\"Monthly\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/12*$R548)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B549<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B549=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($S$19:S548),VLOOKUP($P549,$B$12:$L603,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate*$R549)),IF(payfreq=\"Semiannually\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/2*$R549)),IF(payfreq=\"Quarterly\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/4*$R549)),IF(payfreq=\"Monthly\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/12*$R549)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B550<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B550=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($S$19:S549),VLOOKUP($P550,$B$12:$L604,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate*$R550)),IF(payfreq=\"Semiannually\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/2*$R550)),IF(payfreq=\"Quarterly\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/4*$R550)),IF(payfreq=\"Monthly\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/12*$R550)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B551<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B551=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($S$19:S550),VLOOKUP($P551,$B$12:$L605,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate*$R551)),IF(payfreq=\"Semiannually\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/2*$R551)),IF(payfreq=\"Quarterly\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/4*$R551)),IF(payfreq=\"Monthly\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/12*$R551)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B552<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B552=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($S$19:S551),VLOOKUP($P552,$B$12:$L606,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate*$R552)),IF(payfreq=\"Semiannually\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/2*$R552)),IF(payfreq=\"Quarterly\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/4*$R552)),IF(payfreq=\"Monthly\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/12*$R552)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B553<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B553=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($S$19:S552),VLOOKUP($P553,$B$12:$L607,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate*$R553)),IF(payfreq=\"Semiannually\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/2*$R553)),IF(payfreq=\"Quarterly\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/4*$R553)),IF(payfreq=\"Monthly\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/12*$R553)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B554<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B554=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($S$19:S553),VLOOKUP($P554,$B$12:$L608,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate*$R554)),IF(payfreq=\"Semiannually\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/2*$R554)),IF(payfreq=\"Quarterly\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/4*$R554)),IF(payfreq=\"Monthly\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/12*$R554)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B555<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B555=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($S$19:S554),VLOOKUP($P555,$B$12:$L609,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate*$R555)),IF(payfreq=\"Semiannually\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/2*$R555)),IF(payfreq=\"Quarterly\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/4*$R555)),IF(payfreq=\"Monthly\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/12*$R555)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B556<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B556=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($S$19:S555),VLOOKUP($P556,$B$12:$L610,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate*$R556)),IF(payfreq=\"Semiannually\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/2*$R556)),IF(payfreq=\"Quarterly\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/4*$R556)),IF(payfreq=\"Monthly\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/12*$R556)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B557<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B557=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($S$19:S556),VLOOKUP($P557,$B$12:$L611,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate*$R557)),IF(payfreq=\"Semiannually\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/2*$R557)),IF(payfreq=\"Quarterly\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/4*$R557)),IF(payfreq=\"Monthly\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/12*$R557)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B558<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B558=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($S$19:S557),VLOOKUP($P558,$B$12:$L612,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate*$R558)),IF(payfreq=\"Semiannually\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/2*$R558)),IF(payfreq=\"Quarterly\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/4*$R558)),IF(payfreq=\"Monthly\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/12*$R558)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B559<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B559=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($S$19:S558),VLOOKUP($P559,$B$12:$L613,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate*$R559)),IF(payfreq=\"Semiannually\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/2*$R559)),IF(payfreq=\"Quarterly\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/4*$R559)),IF(payfreq=\"Monthly\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/12*$R559)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B560<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B560=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($S$19:S559),VLOOKUP($P560,$B$12:$L614,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate*$R560)),IF(payfreq=\"Semiannually\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/2*$R560)),IF(payfreq=\"Quarterly\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/4*$R560)),IF(payfreq=\"Monthly\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/12*$R560)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B561<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B561=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($S$19:S560),VLOOKUP($P561,$B$12:$L615,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate*$R561)),IF(payfreq=\"Semiannually\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/2*$R561)),IF(payfreq=\"Quarterly\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/4*$R561)),IF(payfreq=\"Monthly\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/12*$R561)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B562<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B562=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($S$19:S561),VLOOKUP($P562,$B$12:$L616,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate*$R562)),IF(payfreq=\"Semiannually\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/2*$R562)),IF(payfreq=\"Quarterly\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/4*$R562)),IF(payfreq=\"Monthly\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/12*$R562)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B563<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B563=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($S$19:S562),VLOOKUP($P563,$B$12:$L617,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate*$R563)),IF(payfreq=\"Semiannually\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/2*$R563)),IF(payfreq=\"Quarterly\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/4*$R563)),IF(payfreq=\"Monthly\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/12*$R563)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B564<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B564=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($S$19:S563),VLOOKUP($P564,$B$12:$L618,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate*$R564)),IF(payfreq=\"Semiannually\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/2*$R564)),IF(payfreq=\"Quarterly\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/4*$R564)),IF(payfreq=\"Monthly\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/12*$R564)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B565<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B565=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($S$19:S564),VLOOKUP($P565,$B$12:$L619,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate*$R565)),IF(payfreq=\"Semiannually\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/2*$R565)),IF(payfreq=\"Quarterly\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/4*$R565)),IF(payfreq=\"Monthly\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/12*$R565)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B566<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B566=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($S$19:S565),VLOOKUP($P566,$B$12:$L620,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate*$R566)),IF(payfreq=\"Semiannually\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/2*$R566)),IF(payfreq=\"Quarterly\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/4*$R566)),IF(payfreq=\"Monthly\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/12*$R566)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B567<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B567=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($S$19:S566),VLOOKUP($P567,$B$12:$L621,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate*$R567)),IF(payfreq=\"Semiannually\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/2*$R567)),IF(payfreq=\"Quarterly\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/4*$R567)),IF(payfreq=\"Monthly\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/12*$R567)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B568<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B568=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($S$19:S567),VLOOKUP($P568,$B$12:$L622,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate*$R568)),IF(payfreq=\"Semiannually\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/2*$R568)),IF(payfreq=\"Quarterly\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/4*$R568)),IF(payfreq=\"Monthly\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/12*$R568)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B569<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B569=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($S$19:S568),VLOOKUP($P569,$B$12:$L623,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate*$R569)),IF(payfreq=\"Semiannually\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/2*$R569)),IF(payfreq=\"Quarterly\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/4*$R569)),IF(payfreq=\"Monthly\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/12*$R569)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B570<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B570=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($S$19:S569),VLOOKUP($P570,$B$12:$L624,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate*$R570)),IF(payfreq=\"Semiannually\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/2*$R570)),IF(payfreq=\"Quarterly\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/4*$R570)),IF(payfreq=\"Monthly\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/12*$R570)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B571<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B571=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($S$19:S570),VLOOKUP($P571,$B$12:$L625,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate*$R571)),IF(payfreq=\"Semiannually\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/2*$R571)),IF(payfreq=\"Quarterly\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/4*$R571)),IF(payfreq=\"Monthly\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/12*$R571)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B572<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B572=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($S$19:S571),VLOOKUP($P572,$B$12:$L626,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate*$R572)),IF(payfreq=\"Semiannually\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/2*$R572)),IF(payfreq=\"Quarterly\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/4*$R572)),IF(payfreq=\"Monthly\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/12*$R572)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B573<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B573=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($S$19:S572),VLOOKUP($P573,$B$12:$L627,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate*$R573)),IF(payfreq=\"Semiannually\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/2*$R573)),IF(payfreq=\"Quarterly\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/4*$R573)),IF(payfreq=\"Monthly\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/12*$R573)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B574<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B574=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($S$19:S573),VLOOKUP($P574,$B$12:$L628,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate*$R574)),IF(payfreq=\"Semiannually\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/2*$R574)),IF(payfreq=\"Quarterly\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/4*$R574)),IF(payfreq=\"Monthly\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/12*$R574)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B575<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B575=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($S$19:S574),VLOOKUP($P575,$B$12:$L629,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate*$R575)),IF(payfreq=\"Semiannually\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/2*$R575)),IF(payfreq=\"Quarterly\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/4*$R575)),IF(payfreq=\"Monthly\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/12*$R575)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B576<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B576=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($S$19:S575),VLOOKUP($P576,$B$12:$L630,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate*$R576)),IF(payfreq=\"Semiannually\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/2*$R576)),IF(payfreq=\"Quarterly\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/4*$R576)),IF(payfreq=\"Monthly\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/12*$R576)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B577<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B577=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($S$19:S576),VLOOKUP($P577,$B$12:$L631,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate*$R577)),IF(payfreq=\"Semiannually\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/2*$R577)),IF(payfreq=\"Quarterly\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/4*$R577)),IF(payfreq=\"Monthly\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/12*$R577)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B578<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B578=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($S$19:S577),VLOOKUP($P578,$B$12:$L632,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate*$R578)),IF(payfreq=\"Semiannually\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/2*$R578)),IF(payfreq=\"Quarterly\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/4*$R578)),IF(payfreq=\"Monthly\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/12*$R578)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B579<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B579=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($S$19:S578),VLOOKUP($P579,$B$12:$L633,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate*$R579)),IF(payfreq=\"Semiannually\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/2*$R579)),IF(payfreq=\"Quarterly\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/4*$R579)),IF(payfreq=\"Monthly\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/12*$R579)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B580<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B580=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($S$19:S579),VLOOKUP($P580,$B$12:$L634,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate*$R580)),IF(payfreq=\"Semiannually\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/2*$R580)),IF(payfreq=\"Quarterly\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/4*$R580)),IF(payfreq=\"Monthly\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/12*$R580)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B581<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B581=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($S$19:S580),VLOOKUP($P581,$B$12:$L635,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate*$R581)),IF(payfreq=\"Semiannually\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/2*$R581)),IF(payfreq=\"Quarterly\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/4*$R581)),IF(payfreq=\"Monthly\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/12*$R581)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B582<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B582=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($S$19:S581),VLOOKUP($P582,$B$12:$L636,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate*$R582)),IF(payfreq=\"Semiannually\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/2*$R582)),IF(payfreq=\"Quarterly\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/4*$R582)),IF(payfreq=\"Monthly\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/12*$R582)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B583<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B583=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($S$19:S582),VLOOKUP($P583,$B$12:$L637,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate*$R583)),IF(payfreq=\"Semiannually\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/2*$R583)),IF(payfreq=\"Quarterly\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/4*$R583)),IF(payfreq=\"Monthly\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/12*$R583)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B584<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B584=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($S$19:S583),VLOOKUP($P584,$B$12:$L638,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate*$R584)),IF(payfreq=\"Semiannually\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/2*$R584)),IF(payfreq=\"Quarterly\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/4*$R584)),IF(payfreq=\"Monthly\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/12*$R584)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B585<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B585=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($S$19:S584),VLOOKUP($P585,$B$12:$L639,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate*$R585)),IF(payfreq=\"Semiannually\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/2*$R585)),IF(payfreq=\"Quarterly\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/4*$R585)),IF(payfreq=\"Monthly\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/12*$R585)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B586<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B586=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($S$19:S585),VLOOKUP($P586,$B$12:$L640,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate*$R586)),IF(payfreq=\"Semiannually\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/2*$R586)),IF(payfreq=\"Quarterly\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/4*$R586)),IF(payfreq=\"Monthly\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/12*$R586)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B587<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B587=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($S$19:S586),VLOOKUP($P587,$B$12:$L641,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate*$R587)),IF(payfreq=\"Semiannually\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/2*$R587)),IF(payfreq=\"Quarterly\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/4*$R587)),IF(payfreq=\"Monthly\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/12*$R587)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B588<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B588=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($S$19:S587),VLOOKUP($P588,$B$12:$L642,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate*$R588)),IF(payfreq=\"Semiannually\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/2*$R588)),IF(payfreq=\"Quarterly\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/4*$R588)),IF(payfreq=\"Monthly\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/12*$R588)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B589<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B589=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($S$19:S588),VLOOKUP($P589,$B$12:$L643,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate*$R589)),IF(payfreq=\"Semiannually\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/2*$R589)),IF(payfreq=\"Quarterly\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/4*$R589)),IF(payfreq=\"Monthly\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/12*$R589)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B590<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B590=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($S$19:S589),VLOOKUP($P590,$B$12:$L644,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate*$R590)),IF(payfreq=\"Semiannually\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/2*$R590)),IF(payfreq=\"Quarterly\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/4*$R590)),IF(payfreq=\"Monthly\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/12*$R590)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B591<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B591=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($S$19:S590),VLOOKUP($P591,$B$12:$L645,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate*$R591)),IF(payfreq=\"Semiannually\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/2*$R591)),IF(payfreq=\"Quarterly\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/4*$R591)),IF(payfreq=\"Monthly\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/12*$R591)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B592<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B592=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($S$19:S591),VLOOKUP($P592,$B$12:$L646,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate*$R592)),IF(payfreq=\"Semiannually\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/2*$R592)),IF(payfreq=\"Quarterly\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/4*$R592)),IF(payfreq=\"Monthly\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/12*$R592)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B593<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B593=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($S$19:S592),VLOOKUP($P593,$B$12:$L647,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate*$R593)),IF(payfreq=\"Semiannually\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/2*$R593)),IF(payfreq=\"Quarterly\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/4*$R593)),IF(payfreq=\"Monthly\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/12*$R593)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B594<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B594=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($S$19:S593),VLOOKUP($P594,$B$12:$L648,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate*$R594)),IF(payfreq=\"Semiannually\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/2*$R594)),IF(payfreq=\"Quarterly\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/4*$R594)),IF(payfreq=\"Monthly\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/12*$R594)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B595<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B595=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($S$19:S594),VLOOKUP($P595,$B$12:$L649,11,FALSE)))","v":""},{"$f":"IF(payfreq=\"Annually\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate*$R595)),IF(payfreq=\"Semiannually\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/2*$R595)),IF(payfreq=\"Quarterly\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/4*$R595)),IF(payfreq=\"Monthly\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/12*$R595)),\"\"))))","v":""}]
[null,null,"",{"$f":"+IF(AND(B596<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B596=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(P596=\"\",\"\",IF(P596=term,\"Last Period\",IF(P596=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q595)+1,MONTH(Q595),DAY(Q595)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q595),MONTH(Q595)+6,DAY(Q595)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q595),MONTH(Q595)+3,DAY(Q595)),IF(payfreq=\"Monthly\",DATE(YEAR(Q595),MONTH(Q595)+1,DAY(Q595)))))))))","v":""},null,{"$f":"IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($S$19:S595),VLOOKUP($P596,$B$12:$L650,11,FALSE)))","v":""}]
[null,null,{"$f":"IF(Q597 <> \"\",Q597, \"\")","v":""},{"$f":"+IF(AND(B597<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B597=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P596<term,P596+1,IF(P596=term,\"Total\",\"\"))","v":""},"",null,{"$f":"IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($S$19:S596),VLOOKUP($P597,$B$12:$L651,11,FALSE)))","v":""}]
[null,null,"",{"$f":"+IF(AND(B598<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B598=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($S$19:S597),VLOOKUP($P598,$B$12:$L652,11,FALSE)))","v":""}]
[null,null,"",{"$f":"+IF(AND(B599<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B599=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270}]
[null,null,"",{"$f":"+IF(AND(B600<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B600=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270}]
[null,null,"",{"$f":"+IF(AND(B601<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B601=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270}]
[null,null,"",{"$f":"+IF(AND(B602<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B602=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270}]
[null,null,"",{"$f":"+IF(AND(B603<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B603=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270}]
[null,null,"",{"$f":"+IF(AND(B604<$G$7),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),IF(AND(B604=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$AZ$500,33,FALSE),0))","v":23270}]
[null,null,""]

{"sheet":" Capital Asset Note Disclosure","index":6,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,null,"Restated"]
[null,null,"Balance",null,null,null,null,null,"Balance"]
[null,null,"2021-07-01",null,"Additions",null,"Deletions",null,"2022-06-30"]
["Assets not being depreciated"]
["Land",null,1566242,null,0,null,0,null,1566242]
["Construction in progress",null,0,null,201523,null,0,null,201523]
[]
["Total assets not being depreciated",null,1566242,null,201523,null,0,null,1767765]
[]
["Other capital assets"]
["Building and improvements",null,126675021,null,388380,null,298415,null,126764986]
["Right to use - Building and improvements",null,122296,null,0,null,0,null,{"$f":"+C12","v":122296}]
["Furniture and equipment",null,17392542,null,988662,null,236170,null,18145034]
["Right to use - Furniture and equipment",null,547011,null,0,null,0,null,{"$f":"+C14","v":547011}]
["Buses and other vehicles",null,2041294,null,358372,null,286849,null,2112817]
[]
["Subtotal",null,{"$f":"SUM(C11:C16)","v":146778164},null,1735414,null,821434,null,{"$f":"SUM(I11:I16)","v":147692144}]
[]
["Accumulated depreciation/amortization"]
["Building and improvements",null,64001696,null,2904418,null,298415,null,66607699]
["Right to use - Building and improvements",null,0,null,17471,null,0,null,{"$f":"+C21","v":0}]
["Furniture and equipment",null,15500237,null,825910,null,236170,null,16089977]
["Right to use - Furniture and equipment",null,0,null,273505,null,0,null,{"$f":"+C23","v":0}]
["Buses and other vehicles",null,1628183,null,124908,null,286849,null,1466242]
[]
["Total accumulated depreciation/amortization",null,{"$f":"SUM(C20:C24)","v":81130116},null,{"$f":"SUM(E20:E24)","v":4146212},null,{"$f":"SUM(G20:G24)","v":821434},null,{"$f":"SUM(I20:I24)","v":84163918}]
[]
["Net capital assets being depreciated/amortized",null,{"$f":"+C17-C26","v":65648048},null,{"$f":"+E17-E26","v":-2410798},null,{"$f":"+G17-G26","v":0},null,{"$f":"+I17-I26","v":63528226}]
[]
["Net governmental capital assets",null,{"$f":"+C8+C28","v":67214290},null,{"$f":"+E8+E28","v":-2209275},null,{"$f":"+G8+G28","v":0},null,{"$f":"+I8+I28","v":65295991}]

{"sheet":"Lease Note Disclosure","index":7,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[[5,1,5,10],[7,1,7,10]]}
[]
[null,"Note 8 - Leases"]
[]
[null,"Lease Payable"]
[]
[null,"During the 2018 fiscal year, the NAME OF GOVERNMENT entered into a five‐year lease agreement as lessee for the  use of 89 copy machines. An initial lease liability was recorded in the amount of $547,011 during the current fiscal year. As of June 30, 2022, the value of the lease liability was $276,238. The NAME OF GOVERNMENT is required to make monthly principal and interest payments of $23,270. The lease has an interest rate of 2%. The value of the right-to-use asset as of the end of the current fiscal year was $547,011 and had accumulated amortization of $273,505."]
[]
[null,"During the 2018 fiscal year, the NAME OF GOVERNMENT entered into a ten‐year lease agreement as lessee for the use of adminstrative office space. An initial lease liability was recorded in the amount of $122,296 during the current fiscal year. As of June 30, 2022, the value of the lease liability was $105,846. The NAME OF GOVERNMENT is required to make annual principal and interest payments of $18,896. The lease has an interest rate of 2%. The value of the right-to-use asset as of the end of the current fiscal year was $122,296 and had accumulated amortization of $17,471."]
[]
[]
[null,null,"Fiscal Year"]
[null,null,"Ending"]
[null,null,"June 30,",null,"Principal",null,"Interest",null,"Total"]
[null,null,2023,null,{"$f":"SUM('Xerox Copier Lease'!U32:U43)+'Administrative Office '!U21","v":293017.56711474754},null,{"$f":"SUM('Xerox Copier Lease'!T32:T43)+'Administrative Office '!T21","v":5118.6328852525075},null,{"$f":"SUM(E14:G14)","v":298136.20000000007}]
[null,null,2024,null,{"$f":"+'Administrative Office '!U22","v":17114.870528708059},null,{"$f":"+'Administrative Office '!T22","v":1781.3294712919433},null,{"$f":"SUM(E15:G15)","v":18896.200000000004}]
[null,null,2025,null,{"$f":"+'Administrative Office '!U23","v":17457.167939282219},null,{"$f":"+'Administrative Office '!T23","v":1439.0320607177823},null,{"$f":"SUM(E16:G16)","v":18896.2}]
[null,null,2026,null,{"$f":"+'Administrative Office '!U24","v":17806.311298067863},null,{"$f":"+'Administrative Office '!T24","v":1089.888701932138},null,18896.2]
[null,null,2027,null,{"$f":"+'Administrative Office '!U25","v":18162.437524029221},null,{"$f":"+'Administrative Office '!T25","v":733.762475970781},null,18896.2]
[null,null,2028,null,{"$f":"+'Administrative Office '!U26","v":18525.686274509804},null,{"$f":"+'Administrative Office '!T26","v":370.51372549019658},null,18896.2]
[]
[null,null,null,null,{"$f":"SUM(E14:E20)","v":382084.04067934467},null,{"$f":"SUM(G14:G20)","v":10533.159320655348},null,{"$f":"SUM(I14:I20)","v":392617.20000000013}]