{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Inventory","Notes Tab","Asset Classes","Notes_Instructions - to ws","Sum_AmSched","Template","BegTab","2. Software","End Tab","SBITA - Capital Assets","Journal Entry"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"defined_names":35,"comments":2,"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":47,"rows_kept":550,"cut":false,"hidden":false,"merged":[[5,46,6,49],[0,1,0,2],[1,12,1,17],[1,18,1,23],[0,12,0,23],[0,46,0,47],[2,46,3,49]]}
[null,"Fiscal Year Period",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,null,"Accumulation of Immaterial Items:","Based on New Agreements(SBITAs)"]
["Update for Fiscal Year Reporting",44743,45107,null,null,null,null,null,null,null,null,null,"SBITA Options - Government",null,null,null,null,null,"SBITA Options - Other Party",null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiple Components",null,null,null,null,null,null,null,null,null,null,null,"Governmental",{"$f":"+SUMIFS(AQ4:AQ550,D4:D550,\"Governmental\",B4:B550,\">=\"&B2,B4:B550,\"<=\"&C2)","v":167160.70232765662}]
["Agreement","Agreeement Effective Date","Fund","Governmental/BTA","Underlying Asset Type","Control/Right to use (Y/N)","Max Subscription term greater than 12 months","Subscription term perpetual","Is there an exchange or exchange-like transaction","Did you purchase the underlying IT Asset (ownership of license or underlying asset without termination options)","SBITA Determination","Agreement Term","Termination Option","Reasonably Certain","Year to Exercise","Option to Extend","Reasonably Certain2","Years to Extend","Termination Option8","Reasonably Certain9","Year to Exercise10","Option to Extend11","Reasonably Certain12","Years to Extend13","Do Both Parties have to agree for extension to occur?","Assessed Term","Term (less term Cancellable)","Term Options","Extend Options","Payment Frequency","Payment (Beginning of Period or End of Period)","Payment Periods"," (Yes/No)","Describe ","Fixed/Insubstance fixed payments","Variable payments to track for note disclosure","Describe","Interest Rate (stated or implied)","If Imputed Describe","Rate","Present Value","Preparer Consideration of Materiality (yes = material, no = not considered)","Accumulation of Immaterial Agreements","Account Number/Fund","BTA",{"$f":"+SUMIFS(AQ4:AQ550,D4:D550,\"BTA\",B4:B550,\">=\"&B2,B4:B550,\"<=\"&C2)","v":0},"*consideration should be made at major/nonmajor fund level for governmental activities "]
["Example Entry",44743,null,"Governmental","Intangible Asset - IT ","Yes","Yes","No","Yes",null,{"$f":"+IF(AND(F4=\"yes\",G4=\"yes\", H4=\"no\",E4<>\"Service\", E4<>\"IT - (GASB 87)\",I4 =\"yes\", E4<>\"Investment\", E4<>\"Inventory\",J4<>\"Yes\",E4<>\"\"),\"SBITA\",\"Not a SBITA\")","v":"SBITA"},{"$f":"2+(8/12)","v":2.6666666666666665},null,null,null,null,null,null,null,null,null,"Yes","Yes",20,null,{"$f":"+IF(AB4=0,AA4+AC4,AB4)","v":22.666666666666668},{"$f":"+IF(AND(S4=\"Yes\",M4=\"Yes\"),IF(OR(O4=U4,O4<U4),U4,O4),L4)","v":2.6666666666666665},{"$f":"+IF(M4=S4,MAX(O4,U4),(IF(OR(T4=\"yes\",N4=\"Yes\"),MIN(O4,U4),IF(AND(T4=\"Yes\",N4=\"No\"),U4,IF(AND(T4=\"No\",N4=\"Yes\"),O4,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W4=\"Yes\",Q4=\"Yes\"),IF(R4=X4,R4,MAX(R4,X4)),IF(AND(W4=\"Yes\",OR(Q4=\"No\",Q4=\"\")),X4,IF(AND(OR(W4=\"No\",W4=\"\"),Q4=\"Yes\"),R4,0))))","v":20},"Monthly","Beginning",{"$f":"IF(AD4=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD4=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD4=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD4=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD4=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":272},null,null,728.28,"No",null,"Imputed","1.7.22 Yield curve ",1.55E-2,{"$f":"IF(K4 = \"SBITA\",+PV(AN4/(AF4/Table3[[#This Row],[Assessed Term]]),AF4,-AI4,0,IF(AE4=\"Beginning\",1,0)))","v":167160.70232765662},"No",{"$f":"+IF(AP4 = \"no\",AO4,0)","v":167160.70232765662},"110-46-3000"]
["2. Software",44927,"General Fund","Governmental","Intangible Asset - IT ","Yes","Yes","No","Yes","No","SBITA",5,"Yes","No",null,null,null,null,"No","No",null,"No","No",null,"No",{"$f":"+IF(AB5=0,AA5+AC5,AB5)","v":5},5,{"$f":"+IF(M5=S5,MAX(O5,U5),(IF(OR(T5=\"yes\",N5=\"Yes\"),MIN(O5,U5),IF(AND(T5=\"Yes\",N5=\"No\"),U5,IF(AND(T5=\"No\",N5=\"Yes\"),O5,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W5=\"Yes\",Q5=\"Yes\"),IF(R5=X5,R5,MAX(R5,X5)),IF(AND(W5=\"Yes\",OR(Q5=\"No\",Q5=\"\")),X5,IF(AND(OR(W5=\"No\",W5=\"\"),Q5=\"Yes\"),R5,0))))","v":0},"Annually","Beginning",{"$f":"IF(AD5=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD5=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD5=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD5=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD5=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":5},"Yes","Maint/Supp $2000 annually",10000,"No",null,"Imputed","1.3.23 Yiled Curve - Historical",2.7220000000000001E-2,{"$f":"IF(K5 = \"SBITA\",+PV(AN5/(AF5/Table3[[#This Row],[Assessed Term]]),AF5,-AI5,0,IF(AE5=\"Beginning\",1,0)))","v":47419.42219934587},"Yes",{"$f":"+IF(AP5 = \"no\",AO5,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W6=\"Yes\",Q6=\"Yes\"),IF(R6=X6,R6,MAX(R6,X6)),IF(AND(W6=\"Yes\",OR(Q6=\"No\",Q6=\"\")),X6,IF(AND(OR(W6=\"No\",W6=\"\"),Q6=\"Yes\"),R6,0))))","v":0},null,null,{"$f":"IF(AD6=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD6=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD6=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD6=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD6=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K6 = \"SBITA\",+PV(AN6/(AF6/Table3[[#This Row],[Assessed Term]]),AF6,-AI6,0,IF(AE6=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W7=\"Yes\",Q7=\"Yes\"),IF(R7=X7,R7,MAX(R7,X7)),IF(AND(W7=\"Yes\",OR(Q7=\"No\",Q7=\"\")),X7,IF(AND(OR(W7=\"No\",W7=\"\"),Q7=\"Yes\"),R7,0))))","v":0},null,null,{"$f":"IF(AD7=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD7=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD7=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD7=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD7=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K7 = \"SBITA\",+PV(AN7/(AF7/Table3[[#This Row],[Assessed Term]]),AF7,-AI7,0,IF(AE7=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W8=\"Yes\",Q8=\"Yes\"),IF(R8=X8,R8,MAX(R8,X8)),IF(AND(W8=\"Yes\",OR(Q8=\"No\",Q8=\"\")),X8,IF(AND(OR(W8=\"No\",W8=\"\"),Q8=\"Yes\"),R8,0))))","v":0},null,null,{"$f":"IF(AD8=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD8=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD8=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD8=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD8=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K8 = \"SBITA\",+PV(AN8/(AF8/Table3[[#This Row],[Assessed Term]]),AF8,-AI8,0,IF(AE8=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP8 = \"no\",AO8,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W9=\"Yes\",Q9=\"Yes\"),IF(R9=X9,R9,MAX(R9,X9)),IF(AND(W9=\"Yes\",OR(Q9=\"No\",Q9=\"\")),X9,IF(AND(OR(W9=\"No\",W9=\"\"),Q9=\"Yes\"),R9,0))))","v":0},null,null,{"$f":"IF(AD9=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD9=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD9=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD9=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD9=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K9 = \"SBITA\",+PV(AN9/(AF9/Table3[[#This Row],[Assessed Term]]),AF9,-AI9,0,IF(AE9=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB10=0,AA10+AC10,AB10)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W10=\"Yes\",Q10=\"Yes\"),IF(R10=X10,R10,MAX(R10,X10)),IF(AND(W10=\"Yes\",OR(Q10=\"No\",Q10=\"\")),X10,IF(AND(OR(W10=\"No\",W10=\"\"),Q10=\"Yes\"),R10,0))))","v":0},null,null,{"$f":"IF(AD10=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD10=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD10=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD10=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD10=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K10 = \"SBITA\",+PV(AN10/(AF10/Table3[[#This Row],[Assessed Term]]),AF10,-AI10,0,IF(AE10=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W11=\"Yes\",Q11=\"Yes\"),IF(R11=X11,R11,MAX(R11,X11)),IF(AND(W11=\"Yes\",OR(Q11=\"No\",Q11=\"\")),X11,IF(AND(OR(W11=\"No\",W11=\"\"),Q11=\"Yes\"),R11,0))))","v":0},null,null,{"$f":"IF(AD11=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD11=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD11=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD11=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD11=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K11 = \"SBITA\",+PV(AN11/(AF11/Table3[[#This Row],[Assessed Term]]),AF11,-AI11,0,IF(AE11=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W12=\"Yes\",Q12=\"Yes\"),IF(R12=X12,R12,MAX(R12,X12)),IF(AND(W12=\"Yes\",OR(Q12=\"No\",Q12=\"\")),X12,IF(AND(OR(W12=\"No\",W12=\"\"),Q12=\"Yes\"),R12,0))))","v":0},null,null,{"$f":"IF(AD12=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD12=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD12=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD12=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD12=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K12 = \"SBITA\",+PV(AN12/(AF12/Table3[[#This Row],[Assessed Term]]),AF12,-AI12,0,IF(AE12=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W13=\"Yes\",Q13=\"Yes\"),IF(R13=X13,R13,MAX(R13,X13)),IF(AND(W13=\"Yes\",OR(Q13=\"No\",Q13=\"\")),X13,IF(AND(OR(W13=\"No\",W13=\"\"),Q13=\"Yes\"),R13,0))))","v":0},null,null,{"$f":"IF(AD13=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD13=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD13=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD13=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD13=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K13 = \"SBITA\",+PV(AN13/(AF13/Table3[[#This Row],[Assessed Term]]),AF13,-AI13,0,IF(AE13=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W14=\"Yes\",Q14=\"Yes\"),IF(R14=X14,R14,MAX(R14,X14)),IF(AND(W14=\"Yes\",OR(Q14=\"No\",Q14=\"\")),X14,IF(AND(OR(W14=\"No\",W14=\"\"),Q14=\"Yes\"),R14,0))))","v":0},null,null,{"$f":"IF(AD14=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD14=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD14=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD14=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD14=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K14 = \"SBITA\",+PV(AN14/(AF14/Table3[[#This Row],[Assessed Term]]),AF14,-AI14,0,IF(AE14=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W15=\"Yes\",Q15=\"Yes\"),IF(R15=X15,R15,MAX(R15,X15)),IF(AND(W15=\"Yes\",OR(Q15=\"No\",Q15=\"\")),X15,IF(AND(OR(W15=\"No\",W15=\"\"),Q15=\"Yes\"),R15,0))))","v":0},null,null,{"$f":"IF(AD15=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD15=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD15=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD15=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD15=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K15 = \"SBITA\",+PV(AN15/(AF15/Table3[[#This Row],[Assessed Term]]),AF15,-AI15,0,IF(AE15=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W16=\"Yes\",Q16=\"Yes\"),IF(R16=X16,R16,MAX(R16,X16)),IF(AND(W16=\"Yes\",OR(Q16=\"No\",Q16=\"\")),X16,IF(AND(OR(W16=\"No\",W16=\"\"),Q16=\"Yes\"),R16,0))))","v":0},null,null,{"$f":"IF(AD16=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD16=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD16=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD16=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD16=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K16 = \"SBITA\",+PV(AN16/(AF16/Table3[[#This Row],[Assessed Term]]),AF16,-AI16,0,IF(AE16=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W17=\"Yes\",Q17=\"Yes\"),IF(R17=X17,R17,MAX(R17,X17)),IF(AND(W17=\"Yes\",OR(Q17=\"No\",Q17=\"\")),X17,IF(AND(OR(W17=\"No\",W17=\"\"),Q17=\"Yes\"),R17,0))))","v":0},null,null,{"$f":"IF(AD17=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD17=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD17=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD17=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD17=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K17 = \"SBITA\",+PV(AN17/(AF17/Table3[[#This Row],[Assessed Term]]),AF17,-AI17,0,IF(AE17=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W18=\"Yes\",Q18=\"Yes\"),IF(R18=X18,R18,MAX(R18,X18)),IF(AND(W18=\"Yes\",OR(Q18=\"No\",Q18=\"\")),X18,IF(AND(OR(W18=\"No\",W18=\"\"),Q18=\"Yes\"),R18,0))))","v":0},null,null,{"$f":"IF(AD18=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD18=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD18=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD18=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD18=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K18 = \"SBITA\",+PV(AN18/(AF18/Table3[[#This Row],[Assessed Term]]),AF18,-AI18,0,IF(AE18=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W19=\"Yes\",Q19=\"Yes\"),IF(R19=X19,R19,MAX(R19,X19)),IF(AND(W19=\"Yes\",OR(Q19=\"No\",Q19=\"\")),X19,IF(AND(OR(W19=\"No\",W19=\"\"),Q19=\"Yes\"),R19,0))))","v":0},null,null,{"$f":"IF(AD19=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD19=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD19=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD19=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD19=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K19 = \"SBITA\",+PV(AN19/(AF19/Table3[[#This Row],[Assessed Term]]),AF19,-AI19,0,IF(AE19=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W20=\"Yes\",Q20=\"Yes\"),IF(R20=X20,R20,MAX(R20,X20)),IF(AND(W20=\"Yes\",OR(Q20=\"No\",Q20=\"\")),X20,IF(AND(OR(W20=\"No\",W20=\"\"),Q20=\"Yes\"),R20,0))))","v":0},null,null,{"$f":"IF(AD20=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD20=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD20=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD20=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD20=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K20 = \"SBITA\",+PV(AN20/(AF20/Table3[[#This Row],[Assessed Term]]),AF20,-AI20,0,IF(AE20=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W21=\"Yes\",Q21=\"Yes\"),IF(R21=X21,R21,MAX(R21,X21)),IF(AND(W21=\"Yes\",OR(Q21=\"No\",Q21=\"\")),X21,IF(AND(OR(W21=\"No\",W21=\"\"),Q21=\"Yes\"),R21,0))))","v":0},null,null,{"$f":"IF(AD21=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD21=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD21=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD21=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD21=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K21 = \"SBITA\",+PV(AN21/(AF21/Table3[[#This Row],[Assessed Term]]),AF21,-AI21,0,IF(AE21=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W22=\"Yes\",Q22=\"Yes\"),IF(R22=X22,R22,MAX(R22,X22)),IF(AND(W22=\"Yes\",OR(Q22=\"No\",Q22=\"\")),X22,IF(AND(OR(W22=\"No\",W22=\"\"),Q22=\"Yes\"),R22,0))))","v":0},null,null,{"$f":"IF(AD22=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD22=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD22=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD22=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD22=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K22 = \"SBITA\",+PV(AN22/(AF22/Table3[[#This Row],[Assessed Term]]),AF22,-AI22,0,IF(AE22=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W23=\"Yes\",Q23=\"Yes\"),IF(R23=X23,R23,MAX(R23,X23)),IF(AND(W23=\"Yes\",OR(Q23=\"No\",Q23=\"\")),X23,IF(AND(OR(W23=\"No\",W23=\"\"),Q23=\"Yes\"),R23,0))))","v":0},null,null,{"$f":"IF(AD23=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD23=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD23=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD23=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD23=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K23 = \"SBITA\",+PV(AN23/(AF23/Table3[[#This Row],[Assessed Term]]),AF23,-AI23,0,IF(AE23=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W24=\"Yes\",Q24=\"Yes\"),IF(R24=X24,R24,MAX(R24,X24)),IF(AND(W24=\"Yes\",OR(Q24=\"No\",Q24=\"\")),X24,IF(AND(OR(W24=\"No\",W24=\"\"),Q24=\"Yes\"),R24,0))))","v":0},null,null,{"$f":"IF(AD24=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD24=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD24=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD24=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD24=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K24 = \"SBITA\",+PV(AN24/(AF24/Table3[[#This Row],[Assessed Term]]),AF24,-AI24,0,IF(AE24=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W25=\"Yes\",Q25=\"Yes\"),IF(R25=X25,R25,MAX(R25,X25)),IF(AND(W25=\"Yes\",OR(Q25=\"No\",Q25=\"\")),X25,IF(AND(OR(W25=\"No\",W25=\"\"),Q25=\"Yes\"),R25,0))))","v":0},null,null,{"$f":"IF(AD25=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD25=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD25=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD25=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD25=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K25 = \"SBITA\",+PV(AN25/(AF25/Table3[[#This Row],[Assessed Term]]),AF25,-AI25,0,IF(AE25=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W26=\"Yes\",Q26=\"Yes\"),IF(R26=X26,R26,MAX(R26,X26)),IF(AND(W26=\"Yes\",OR(Q26=\"No\",Q26=\"\")),X26,IF(AND(OR(W26=\"No\",W26=\"\"),Q26=\"Yes\"),R26,0))))","v":0},null,null,{"$f":"IF(AD26=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD26=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD26=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD26=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD26=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K26 = \"SBITA\",+PV(AN26/(AF26/Table3[[#This Row],[Assessed Term]]),AF26,-AI26,0,IF(AE26=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W27=\"Yes\",Q27=\"Yes\"),IF(R27=X27,R27,MAX(R27,X27)),IF(AND(W27=\"Yes\",OR(Q27=\"No\",Q27=\"\")),X27,IF(AND(OR(W27=\"No\",W27=\"\"),Q27=\"Yes\"),R27,0))))","v":0},null,null,{"$f":"IF(AD27=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD27=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD27=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD27=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD27=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K27 = \"SBITA\",+PV(AN27/(AF27/Table3[[#This Row],[Assessed Term]]),AF27,-AI27,0,IF(AE27=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W28=\"Yes\",Q28=\"Yes\"),IF(R28=X28,R28,MAX(R28,X28)),IF(AND(W28=\"Yes\",OR(Q28=\"No\",Q28=\"\")),X28,IF(AND(OR(W28=\"No\",W28=\"\"),Q28=\"Yes\"),R28,0))))","v":0},null,null,{"$f":"IF(AD28=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD28=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD28=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD28=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD28=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K28 = \"SBITA\",+PV(AN28/(AF28/Table3[[#This Row],[Assessed Term]]),AF28,-AI28,0,IF(AE28=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W29=\"Yes\",Q29=\"Yes\"),IF(R29=X29,R29,MAX(R29,X29)),IF(AND(W29=\"Yes\",OR(Q29=\"No\",Q29=\"\")),X29,IF(AND(OR(W29=\"No\",W29=\"\"),Q29=\"Yes\"),R29,0))))","v":0},null,null,{"$f":"IF(AD29=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD29=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD29=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD29=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD29=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K29 = \"SBITA\",+PV(AN29/(AF29/Table3[[#This Row],[Assessed Term]]),AF29,-AI29,0,IF(AE29=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W30=\"Yes\",Q30=\"Yes\"),IF(R30=X30,R30,MAX(R30,X30)),IF(AND(W30=\"Yes\",OR(Q30=\"No\",Q30=\"\")),X30,IF(AND(OR(W30=\"No\",W30=\"\"),Q30=\"Yes\"),R30,0))))","v":0},null,null,{"$f":"IF(AD30=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD30=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD30=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD30=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD30=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K30 = \"SBITA\",+PV(AN30/(AF30/Table3[[#This Row],[Assessed Term]]),AF30,-AI30,0,IF(AE30=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W31=\"Yes\",Q31=\"Yes\"),IF(R31=X31,R31,MAX(R31,X31)),IF(AND(W31=\"Yes\",OR(Q31=\"No\",Q31=\"\")),X31,IF(AND(OR(W31=\"No\",W31=\"\"),Q31=\"Yes\"),R31,0))))","v":0},null,null,{"$f":"IF(AD31=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD31=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD31=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD31=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD31=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K31 = \"SBITA\",+PV(AN31/(AF31/Table3[[#This Row],[Assessed Term]]),AF31,-AI31,0,IF(AE31=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W32=\"Yes\",Q32=\"Yes\"),IF(R32=X32,R32,MAX(R32,X32)),IF(AND(W32=\"Yes\",OR(Q32=\"No\",Q32=\"\")),X32,IF(AND(OR(W32=\"No\",W32=\"\"),Q32=\"Yes\"),R32,0))))","v":0},null,null,{"$f":"IF(AD32=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD32=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD32=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD32=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD32=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K32 = \"SBITA\",+PV(AN32/(AF32/Table3[[#This Row],[Assessed Term]]),AF32,-AI32,0,IF(AE32=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W33=\"Yes\",Q33=\"Yes\"),IF(R33=X33,R33,MAX(R33,X33)),IF(AND(W33=\"Yes\",OR(Q33=\"No\",Q33=\"\")),X33,IF(AND(OR(W33=\"No\",W33=\"\"),Q33=\"Yes\"),R33,0))))","v":0},null,null,{"$f":"IF(AD33=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD33=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD33=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD33=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD33=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K33 = \"SBITA\",+PV(AN33/(AF33/Table3[[#This Row],[Assessed Term]]),AF33,-AI33,0,IF(AE33=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W34=\"Yes\",Q34=\"Yes\"),IF(R34=X34,R34,MAX(R34,X34)),IF(AND(W34=\"Yes\",OR(Q34=\"No\",Q34=\"\")),X34,IF(AND(OR(W34=\"No\",W34=\"\"),Q34=\"Yes\"),R34,0))))","v":0},null,null,{"$f":"IF(AD34=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD34=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD34=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD34=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD34=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K34 = \"SBITA\",+PV(AN34/(AF34/Table3[[#This Row],[Assessed Term]]),AF34,-AI34,0,IF(AE34=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W35=\"Yes\",Q35=\"Yes\"),IF(R35=X35,R35,MAX(R35,X35)),IF(AND(W35=\"Yes\",OR(Q35=\"No\",Q35=\"\")),X35,IF(AND(OR(W35=\"No\",W35=\"\"),Q35=\"Yes\"),R35,0))))","v":0},null,null,{"$f":"IF(AD35=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD35=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD35=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD35=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD35=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K35 = \"SBITA\",+PV(AN35/(AF35/Table3[[#This Row],[Assessed Term]]),AF35,-AI35,0,IF(AE35=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB36=0,AA36+AC36,AB36)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W36=\"Yes\",Q36=\"Yes\"),IF(R36=X36,R36,MAX(R36,X36)),IF(AND(W36=\"Yes\",OR(Q36=\"No\",Q36=\"\")),X36,IF(AND(OR(W36=\"No\",W36=\"\"),Q36=\"Yes\"),R36,0))))","v":0},null,null,{"$f":"IF(AD36=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD36=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD36=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD36=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD36=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K36 = \"SBITA\",+PV(AN36/(AF36/Table3[[#This Row],[Assessed Term]]),AF36,-AI36,0,IF(AE36=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP36 = \"no\",AO36,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W37=\"Yes\",Q37=\"Yes\"),IF(R37=X37,R37,MAX(R37,X37)),IF(AND(W37=\"Yes\",OR(Q37=\"No\",Q37=\"\")),X37,IF(AND(OR(W37=\"No\",W37=\"\"),Q37=\"Yes\"),R37,0))))","v":0},null,null,{"$f":"IF(AD37=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD37=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD37=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD37=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD37=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K37 = \"SBITA\",+PV(AN37/(AF37/Table3[[#This Row],[Assessed Term]]),AF37,-AI37,0,IF(AE37=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W38=\"Yes\",Q38=\"Yes\"),IF(R38=X38,R38,MAX(R38,X38)),IF(AND(W38=\"Yes\",OR(Q38=\"No\",Q38=\"\")),X38,IF(AND(OR(W38=\"No\",W38=\"\"),Q38=\"Yes\"),R38,0))))","v":0},null,null,{"$f":"IF(AD38=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD38=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD38=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD38=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD38=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K38 = \"SBITA\",+PV(AN38/(AF38/Table3[[#This Row],[Assessed Term]]),AF38,-AI38,0,IF(AE38=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W39=\"Yes\",Q39=\"Yes\"),IF(R39=X39,R39,MAX(R39,X39)),IF(AND(W39=\"Yes\",OR(Q39=\"No\",Q39=\"\")),X39,IF(AND(OR(W39=\"No\",W39=\"\"),Q39=\"Yes\"),R39,0))))","v":0},null,null,{"$f":"IF(AD39=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD39=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD39=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD39=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD39=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K39 = \"SBITA\",+PV(AN39/(AF39/Table3[[#This Row],[Assessed Term]]),AF39,-AI39,0,IF(AE39=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W40=\"Yes\",Q40=\"Yes\"),IF(R40=X40,R40,MAX(R40,X40)),IF(AND(W40=\"Yes\",OR(Q40=\"No\",Q40=\"\")),X40,IF(AND(OR(W40=\"No\",W40=\"\"),Q40=\"Yes\"),R40,0))))","v":0},null,null,{"$f":"IF(AD40=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD40=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD40=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD40=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD40=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K40 = \"SBITA\",+PV(AN40/(AF40/Table3[[#This Row],[Assessed Term]]),AF40,-AI40,0,IF(AE40=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W41=\"Yes\",Q41=\"Yes\"),IF(R41=X41,R41,MAX(R41,X41)),IF(AND(W41=\"Yes\",OR(Q41=\"No\",Q41=\"\")),X41,IF(AND(OR(W41=\"No\",W41=\"\"),Q41=\"Yes\"),R41,0))))","v":0},null,null,{"$f":"IF(AD41=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD41=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD41=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD41=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD41=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K41 = \"SBITA\",+PV(AN41/(AF41/Table3[[#This Row],[Assessed Term]]),AF41,-AI41,0,IF(AE41=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W42=\"Yes\",Q42=\"Yes\"),IF(R42=X42,R42,MAX(R42,X42)),IF(AND(W42=\"Yes\",OR(Q42=\"No\",Q42=\"\")),X42,IF(AND(OR(W42=\"No\",W42=\"\"),Q42=\"Yes\"),R42,0))))","v":0},null,null,{"$f":"IF(AD42=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD42=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD42=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD42=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD42=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K42 = \"SBITA\",+PV(AN42/(AF42/Table3[[#This Row],[Assessed Term]]),AF42,-AI42,0,IF(AE42=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W43=\"Yes\",Q43=\"Yes\"),IF(R43=X43,R43,MAX(R43,X43)),IF(AND(W43=\"Yes\",OR(Q43=\"No\",Q43=\"\")),X43,IF(AND(OR(W43=\"No\",W43=\"\"),Q43=\"Yes\"),R43,0))))","v":0},null,null,{"$f":"IF(AD43=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD43=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD43=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD43=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD43=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K43 = \"SBITA\",+PV(AN43/(AF43/Table3[[#This Row],[Assessed Term]]),AF43,-AI43,0,IF(AE43=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W44=\"Yes\",Q44=\"Yes\"),IF(R44=X44,R44,MAX(R44,X44)),IF(AND(W44=\"Yes\",OR(Q44=\"No\",Q44=\"\")),X44,IF(AND(OR(W44=\"No\",W44=\"\"),Q44=\"Yes\"),R44,0))))","v":0},null,null,{"$f":"IF(AD44=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD44=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD44=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD44=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD44=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K44 = \"SBITA\",+PV(AN44/(AF44/Table3[[#This Row],[Assessed Term]]),AF44,-AI44,0,IF(AE44=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W45=\"Yes\",Q45=\"Yes\"),IF(R45=X45,R45,MAX(R45,X45)),IF(AND(W45=\"Yes\",OR(Q45=\"No\",Q45=\"\")),X45,IF(AND(OR(W45=\"No\",W45=\"\"),Q45=\"Yes\"),R45,0))))","v":0},null,null,{"$f":"IF(AD45=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD45=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD45=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD45=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD45=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K45 = \"SBITA\",+PV(AN45/(AF45/Table3[[#This Row],[Assessed Term]]),AF45,-AI45,0,IF(AE45=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W46=\"Yes\",Q46=\"Yes\"),IF(R46=X46,R46,MAX(R46,X46)),IF(AND(W46=\"Yes\",OR(Q46=\"No\",Q46=\"\")),X46,IF(AND(OR(W46=\"No\",W46=\"\"),Q46=\"Yes\"),R46,0))))","v":0},null,null,{"$f":"IF(AD46=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD46=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD46=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD46=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD46=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K46 = \"SBITA\",+PV(AN46/(AF46/Table3[[#This Row],[Assessed Term]]),AF46,-AI46,0,IF(AE46=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W47=\"Yes\",Q47=\"Yes\"),IF(R47=X47,R47,MAX(R47,X47)),IF(AND(W47=\"Yes\",OR(Q47=\"No\",Q47=\"\")),X47,IF(AND(OR(W47=\"No\",W47=\"\"),Q47=\"Yes\"),R47,0))))","v":0},null,null,{"$f":"IF(AD47=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD47=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD47=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD47=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD47=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K47 = \"SBITA\",+PV(AN47/(AF47/Table3[[#This Row],[Assessed Term]]),AF47,-AI47,0,IF(AE47=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W48=\"Yes\",Q48=\"Yes\"),IF(R48=X48,R48,MAX(R48,X48)),IF(AND(W48=\"Yes\",OR(Q48=\"No\",Q48=\"\")),X48,IF(AND(OR(W48=\"No\",W48=\"\"),Q48=\"Yes\"),R48,0))))","v":0},null,null,{"$f":"IF(AD48=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD48=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD48=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD48=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD48=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K48 = \"SBITA\",+PV(AN48/(AF48/Table3[[#This Row],[Assessed Term]]),AF48,-AI48,0,IF(AE48=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W49=\"Yes\",Q49=\"Yes\"),IF(R49=X49,R49,MAX(R49,X49)),IF(AND(W49=\"Yes\",OR(Q49=\"No\",Q49=\"\")),X49,IF(AND(OR(W49=\"No\",W49=\"\"),Q49=\"Yes\"),R49,0))))","v":0},null,null,{"$f":"IF(AD49=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD49=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD49=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD49=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD49=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K49 = \"SBITA\",+PV(AN49/(AF49/Table3[[#This Row],[Assessed Term]]),AF49,-AI49,0,IF(AE49=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W50=\"Yes\",Q50=\"Yes\"),IF(R50=X50,R50,MAX(R50,X50)),IF(AND(W50=\"Yes\",OR(Q50=\"No\",Q50=\"\")),X50,IF(AND(OR(W50=\"No\",W50=\"\"),Q50=\"Yes\"),R50,0))))","v":0},null,null,{"$f":"IF(AD50=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD50=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD50=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD50=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD50=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K50 = \"SBITA\",+PV(AN50/(AF50/Table3[[#This Row],[Assessed Term]]),AF50,-AI50,0,IF(AE50=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W51=\"Yes\",Q51=\"Yes\"),IF(R51=X51,R51,MAX(R51,X51)),IF(AND(W51=\"Yes\",OR(Q51=\"No\",Q51=\"\")),X51,IF(AND(OR(W51=\"No\",W51=\"\"),Q51=\"Yes\"),R51,0))))","v":0},null,null,{"$f":"IF(AD51=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD51=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD51=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD51=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD51=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K51 = \"SBITA\",+PV(AN51/(AF51/Table3[[#This Row],[Assessed Term]]),AF51,-AI51,0,IF(AE51=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W52=\"Yes\",Q52=\"Yes\"),IF(R52=X52,R52,MAX(R52,X52)),IF(AND(W52=\"Yes\",OR(Q52=\"No\",Q52=\"\")),X52,IF(AND(OR(W52=\"No\",W52=\"\"),Q52=\"Yes\"),R52,0))))","v":0},null,null,{"$f":"IF(AD52=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD52=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD52=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD52=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD52=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K52 = \"SBITA\",+PV(AN52/(AF52/Table3[[#This Row],[Assessed Term]]),AF52,-AI52,0,IF(AE52=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W53=\"Yes\",Q53=\"Yes\"),IF(R53=X53,R53,MAX(R53,X53)),IF(AND(W53=\"Yes\",OR(Q53=\"No\",Q53=\"\")),X53,IF(AND(OR(W53=\"No\",W53=\"\"),Q53=\"Yes\"),R53,0))))","v":0},null,null,{"$f":"IF(AD53=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD53=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD53=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD53=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD53=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K53 = \"SBITA\",+PV(AN53/(AF53/Table3[[#This Row],[Assessed Term]]),AF53,-AI53,0,IF(AE53=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W54=\"Yes\",Q54=\"Yes\"),IF(R54=X54,R54,MAX(R54,X54)),IF(AND(W54=\"Yes\",OR(Q54=\"No\",Q54=\"\")),X54,IF(AND(OR(W54=\"No\",W54=\"\"),Q54=\"Yes\"),R54,0))))","v":0},null,null,{"$f":"IF(AD54=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD54=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD54=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD54=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD54=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K54 = \"SBITA\",+PV(AN54/(AF54/Table3[[#This Row],[Assessed Term]]),AF54,-AI54,0,IF(AE54=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W55=\"Yes\",Q55=\"Yes\"),IF(R55=X55,R55,MAX(R55,X55)),IF(AND(W55=\"Yes\",OR(Q55=\"No\",Q55=\"\")),X55,IF(AND(OR(W55=\"No\",W55=\"\"),Q55=\"Yes\"),R55,0))))","v":0},null,null,{"$f":"IF(AD55=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD55=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD55=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD55=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD55=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K55 = \"SBITA\",+PV(AN55/(AF55/Table3[[#This Row],[Assessed Term]]),AF55,-AI55,0,IF(AE55=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W56=\"Yes\",Q56=\"Yes\"),IF(R56=X56,R56,MAX(R56,X56)),IF(AND(W56=\"Yes\",OR(Q56=\"No\",Q56=\"\")),X56,IF(AND(OR(W56=\"No\",W56=\"\"),Q56=\"Yes\"),R56,0))))","v":0},null,null,{"$f":"IF(AD56=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD56=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD56=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD56=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD56=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K56 = \"SBITA\",+PV(AN56/(AF56/Table3[[#This Row],[Assessed Term]]),AF56,-AI56,0,IF(AE56=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W57=\"Yes\",Q57=\"Yes\"),IF(R57=X57,R57,MAX(R57,X57)),IF(AND(W57=\"Yes\",OR(Q57=\"No\",Q57=\"\")),X57,IF(AND(OR(W57=\"No\",W57=\"\"),Q57=\"Yes\"),R57,0))))","v":0},null,null,{"$f":"IF(AD57=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD57=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD57=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD57=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD57=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K57 = \"SBITA\",+PV(AN57/(AF57/Table3[[#This Row],[Assessed Term]]),AF57,-AI57,0,IF(AE57=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W58=\"Yes\",Q58=\"Yes\"),IF(R58=X58,R58,MAX(R58,X58)),IF(AND(W58=\"Yes\",OR(Q58=\"No\",Q58=\"\")),X58,IF(AND(OR(W58=\"No\",W58=\"\"),Q58=\"Yes\"),R58,0))))","v":0},null,null,{"$f":"IF(AD58=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD58=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD58=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD58=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD58=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K58 = \"SBITA\",+PV(AN58/(AF58/Table3[[#This Row],[Assessed Term]]),AF58,-AI58,0,IF(AE58=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W59=\"Yes\",Q59=\"Yes\"),IF(R59=X59,R59,MAX(R59,X59)),IF(AND(W59=\"Yes\",OR(Q59=\"No\",Q59=\"\")),X59,IF(AND(OR(W59=\"No\",W59=\"\"),Q59=\"Yes\"),R59,0))))","v":0},null,null,{"$f":"IF(AD59=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD59=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD59=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD59=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD59=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K59 = \"SBITA\",+PV(AN59/(AF59/Table3[[#This Row],[Assessed Term]]),AF59,-AI59,0,IF(AE59=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W60=\"Yes\",Q60=\"Yes\"),IF(R60=X60,R60,MAX(R60,X60)),IF(AND(W60=\"Yes\",OR(Q60=\"No\",Q60=\"\")),X60,IF(AND(OR(W60=\"No\",W60=\"\"),Q60=\"Yes\"),R60,0))))","v":0},null,null,{"$f":"IF(AD60=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD60=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD60=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD60=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD60=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K60 = \"SBITA\",+PV(AN60/(AF60/Table3[[#This Row],[Assessed Term]]),AF60,-AI60,0,IF(AE60=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W61=\"Yes\",Q61=\"Yes\"),IF(R61=X61,R61,MAX(R61,X61)),IF(AND(W61=\"Yes\",OR(Q61=\"No\",Q61=\"\")),X61,IF(AND(OR(W61=\"No\",W61=\"\"),Q61=\"Yes\"),R61,0))))","v":0},null,null,{"$f":"IF(AD61=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD61=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD61=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD61=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD61=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K61 = \"SBITA\",+PV(AN61/(AF61/Table3[[#This Row],[Assessed Term]]),AF61,-AI61,0,IF(AE61=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W62=\"Yes\",Q62=\"Yes\"),IF(R62=X62,R62,MAX(R62,X62)),IF(AND(W62=\"Yes\",OR(Q62=\"No\",Q62=\"\")),X62,IF(AND(OR(W62=\"No\",W62=\"\"),Q62=\"Yes\"),R62,0))))","v":0},null,null,{"$f":"IF(AD62=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD62=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD62=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD62=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD62=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K62 = \"SBITA\",+PV(AN62/(AF62/Table3[[#This Row],[Assessed Term]]),AF62,-AI62,0,IF(AE62=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W63=\"Yes\",Q63=\"Yes\"),IF(R63=X63,R63,MAX(R63,X63)),IF(AND(W63=\"Yes\",OR(Q63=\"No\",Q63=\"\")),X63,IF(AND(OR(W63=\"No\",W63=\"\"),Q63=\"Yes\"),R63,0))))","v":0},null,null,{"$f":"IF(AD63=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD63=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD63=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD63=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD63=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K63 = \"SBITA\",+PV(AN63/(AF63/Table3[[#This Row],[Assessed Term]]),AF63,-AI63,0,IF(AE63=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W64=\"Yes\",Q64=\"Yes\"),IF(R64=X64,R64,MAX(R64,X64)),IF(AND(W64=\"Yes\",OR(Q64=\"No\",Q64=\"\")),X64,IF(AND(OR(W64=\"No\",W64=\"\"),Q64=\"Yes\"),R64,0))))","v":0},null,null,{"$f":"IF(AD64=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD64=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD64=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD64=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD64=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K64 = \"SBITA\",+PV(AN64/(AF64/Table3[[#This Row],[Assessed Term]]),AF64,-AI64,0,IF(AE64=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W65=\"Yes\",Q65=\"Yes\"),IF(R65=X65,R65,MAX(R65,X65)),IF(AND(W65=\"Yes\",OR(Q65=\"No\",Q65=\"\")),X65,IF(AND(OR(W65=\"No\",W65=\"\"),Q65=\"Yes\"),R65,0))))","v":0},null,null,{"$f":"IF(AD65=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD65=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD65=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD65=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD65=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K65 = \"SBITA\",+PV(AN65/(AF65/Table3[[#This Row],[Assessed Term]]),AF65,-AI65,0,IF(AE65=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W66=\"Yes\",Q66=\"Yes\"),IF(R66=X66,R66,MAX(R66,X66)),IF(AND(W66=\"Yes\",OR(Q66=\"No\",Q66=\"\")),X66,IF(AND(OR(W66=\"No\",W66=\"\"),Q66=\"Yes\"),R66,0))))","v":0},null,null,{"$f":"IF(AD66=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD66=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD66=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD66=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD66=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K66 = \"SBITA\",+PV(AN66/(AF66/Table3[[#This Row],[Assessed Term]]),AF66,-AI66,0,IF(AE66=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W67=\"Yes\",Q67=\"Yes\"),IF(R67=X67,R67,MAX(R67,X67)),IF(AND(W67=\"Yes\",OR(Q67=\"No\",Q67=\"\")),X67,IF(AND(OR(W67=\"No\",W67=\"\"),Q67=\"Yes\"),R67,0))))","v":0},null,null,{"$f":"IF(AD67=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD67=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD67=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD67=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD67=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K67 = \"SBITA\",+PV(AN67/(AF67/Table3[[#This Row],[Assessed Term]]),AF67,-AI67,0,IF(AE67=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F68=\"yes\",G68=\"yes\", H68=\"no\",E68<>\"Service\", E68<>\"IT - (GASB 87)\",I68 =\"yes\", E68<>\"Investment\", E68<>\"Inventory\",J68<>\"Yes\",E68<>\"\"),\"SBITA\",\"Not a SBITA\")","v":"Not a SBITA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB68=0,AA68+AC68,AB68)","v":0},{"$f":"+IF(AND(S68=\"Yes\",M68=\"Yes\"),IF(OR(O68=U68,O68<U68),U68,O68),L68)","v":0},{"$f":"+IF(M68=S68,MAX(O68,U68),(IF(OR(T68=\"yes\",N68=\"Yes\"),MIN(O68,U68),IF(AND(T68=\"Yes\",N68=\"No\"),U68,IF(AND(T68=\"No\",N68=\"Yes\"),O68,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W68=\"Yes\",Q68=\"Yes\"),IF(R68=X68,R68,MAX(R68,X68)),IF(AND(W68=\"Yes\",OR(Q68=\"No\",Q68=\"\")),X68,IF(AND(OR(W68=\"No\",W68=\"\"),Q68=\"Yes\"),R68,0))))","v":0},null,null,{"$f":"IF(AD68=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD68=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD68=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD68=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD68=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K68 = \"SBITA\",+PV(AN68/(AF68/Table3[[#This Row],[Assessed Term]]),AF68,-AI68,0,IF(AE68=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP68 = \"no\",AO68,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W69=\"Yes\",Q69=\"Yes\"),IF(R69=X69,R69,MAX(R69,X69)),IF(AND(W69=\"Yes\",OR(Q69=\"No\",Q69=\"\")),X69,IF(AND(OR(W69=\"No\",W69=\"\"),Q69=\"Yes\"),R69,0))))","v":0},null,null,{"$f":"IF(AD69=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD69=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD69=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD69=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD69=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K69 = \"SBITA\",+PV(AN69/(AF69/Table3[[#This Row],[Assessed Term]]),AF69,-AI69,0,IF(AE69=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W70=\"Yes\",Q70=\"Yes\"),IF(R70=X70,R70,MAX(R70,X70)),IF(AND(W70=\"Yes\",OR(Q70=\"No\",Q70=\"\")),X70,IF(AND(OR(W70=\"No\",W70=\"\"),Q70=\"Yes\"),R70,0))))","v":0},null,null,{"$f":"IF(AD70=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD70=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD70=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD70=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD70=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K70 = \"SBITA\",+PV(AN70/(AF70/Table3[[#This Row],[Assessed Term]]),AF70,-AI70,0,IF(AE70=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W71=\"Yes\",Q71=\"Yes\"),IF(R71=X71,R71,MAX(R71,X71)),IF(AND(W71=\"Yes\",OR(Q71=\"No\",Q71=\"\")),X71,IF(AND(OR(W71=\"No\",W71=\"\"),Q71=\"Yes\"),R71,0))))","v":0},null,null,{"$f":"IF(AD71=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD71=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD71=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD71=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD71=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K71 = \"SBITA\",+PV(AN71/(AF71/Table3[[#This Row],[Assessed Term]]),AF71,-AI71,0,IF(AE71=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W72=\"Yes\",Q72=\"Yes\"),IF(R72=X72,R72,MAX(R72,X72)),IF(AND(W72=\"Yes\",OR(Q72=\"No\",Q72=\"\")),X72,IF(AND(OR(W72=\"No\",W72=\"\"),Q72=\"Yes\"),R72,0))))","v":0},null,null,{"$f":"IF(AD72=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD72=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD72=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD72=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD72=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K72 = \"SBITA\",+PV(AN72/(AF72/Table3[[#This Row],[Assessed Term]]),AF72,-AI72,0,IF(AE72=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W73=\"Yes\",Q73=\"Yes\"),IF(R73=X73,R73,MAX(R73,X73)),IF(AND(W73=\"Yes\",OR(Q73=\"No\",Q73=\"\")),X73,IF(AND(OR(W73=\"No\",W73=\"\"),Q73=\"Yes\"),R73,0))))","v":0},null,null,{"$f":"IF(AD73=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD73=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD73=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD73=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD73=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K73 = \"SBITA\",+PV(AN73/(AF73/Table3[[#This Row],[Assessed Term]]),AF73,-AI73,0,IF(AE73=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W74=\"Yes\",Q74=\"Yes\"),IF(R74=X74,R74,MAX(R74,X74)),IF(AND(W74=\"Yes\",OR(Q74=\"No\",Q74=\"\")),X74,IF(AND(OR(W74=\"No\",W74=\"\"),Q74=\"Yes\"),R74,0))))","v":0},null,null,{"$f":"IF(AD74=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD74=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD74=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD74=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD74=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K74 = \"SBITA\",+PV(AN74/(AF74/Table3[[#This Row],[Assessed Term]]),AF74,-AI74,0,IF(AE74=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W75=\"Yes\",Q75=\"Yes\"),IF(R75=X75,R75,MAX(R75,X75)),IF(AND(W75=\"Yes\",OR(Q75=\"No\",Q75=\"\")),X75,IF(AND(OR(W75=\"No\",W75=\"\"),Q75=\"Yes\"),R75,0))))","v":0},null,null,{"$f":"IF(AD75=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD75=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD75=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD75=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD75=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K75 = \"SBITA\",+PV(AN75/(AF75/Table3[[#This Row],[Assessed Term]]),AF75,-AI75,0,IF(AE75=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W76=\"Yes\",Q76=\"Yes\"),IF(R76=X76,R76,MAX(R76,X76)),IF(AND(W76=\"Yes\",OR(Q76=\"No\",Q76=\"\")),X76,IF(AND(OR(W76=\"No\",W76=\"\"),Q76=\"Yes\"),R76,0))))","v":0},null,null,{"$f":"IF(AD76=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD76=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD76=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD76=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD76=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K76 = \"SBITA\",+PV(AN76/(AF76/Table3[[#This Row],[Assessed Term]]),AF76,-AI76,0,IF(AE76=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W77=\"Yes\",Q77=\"Yes\"),IF(R77=X77,R77,MAX(R77,X77)),IF(AND(W77=\"Yes\",OR(Q77=\"No\",Q77=\"\")),X77,IF(AND(OR(W77=\"No\",W77=\"\"),Q77=\"Yes\"),R77,0))))","v":0},null,null,{"$f":"IF(AD77=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD77=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD77=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD77=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD77=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K77 = \"SBITA\",+PV(AN77/(AF77/Table3[[#This Row],[Assessed Term]]),AF77,-AI77,0,IF(AE77=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W78=\"Yes\",Q78=\"Yes\"),IF(R78=X78,R78,MAX(R78,X78)),IF(AND(W78=\"Yes\",OR(Q78=\"No\",Q78=\"\")),X78,IF(AND(OR(W78=\"No\",W78=\"\"),Q78=\"Yes\"),R78,0))))","v":0},null,null,{"$f":"IF(AD78=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD78=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD78=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD78=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD78=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K78 = \"SBITA\",+PV(AN78/(AF78/Table3[[#This Row],[Assessed Term]]),AF78,-AI78,0,IF(AE78=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W79=\"Yes\",Q79=\"Yes\"),IF(R79=X79,R79,MAX(R79,X79)),IF(AND(W79=\"Yes\",OR(Q79=\"No\",Q79=\"\")),X79,IF(AND(OR(W79=\"No\",W79=\"\"),Q79=\"Yes\"),R79,0))))","v":0},null,null,{"$f":"IF(AD79=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD79=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD79=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD79=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD79=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K79 = \"SBITA\",+PV(AN79/(AF79/Table3[[#This Row],[Assessed Term]]),AF79,-AI79,0,IF(AE79=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W80=\"Yes\",Q80=\"Yes\"),IF(R80=X80,R80,MAX(R80,X80)),IF(AND(W80=\"Yes\",OR(Q80=\"No\",Q80=\"\")),X80,IF(AND(OR(W80=\"No\",W80=\"\"),Q80=\"Yes\"),R80,0))))","v":0},null,null,{"$f":"IF(AD80=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD80=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD80=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD80=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD80=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K80 = \"SBITA\",+PV(AN80/(AF80/Table3[[#This Row],[Assessed Term]]),AF80,-AI80,0,IF(AE80=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W81=\"Yes\",Q81=\"Yes\"),IF(R81=X81,R81,MAX(R81,X81)),IF(AND(W81=\"Yes\",OR(Q81=\"No\",Q81=\"\")),X81,IF(AND(OR(W81=\"No\",W81=\"\"),Q81=\"Yes\"),R81,0))))","v":0},null,null,{"$f":"IF(AD81=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD81=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD81=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD81=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD81=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K81 = \"SBITA\",+PV(AN81/(AF81/Table3[[#This Row],[Assessed Term]]),AF81,-AI81,0,IF(AE81=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W82=\"Yes\",Q82=\"Yes\"),IF(R82=X82,R82,MAX(R82,X82)),IF(AND(W82=\"Yes\",OR(Q82=\"No\",Q82=\"\")),X82,IF(AND(OR(W82=\"No\",W82=\"\"),Q82=\"Yes\"),R82,0))))","v":0},null,null,{"$f":"IF(AD82=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD82=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD82=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD82=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD82=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K82 = \"SBITA\",+PV(AN82/(AF82/Table3[[#This Row],[Assessed Term]]),AF82,-AI82,0,IF(AE82=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W83=\"Yes\",Q83=\"Yes\"),IF(R83=X83,R83,MAX(R83,X83)),IF(AND(W83=\"Yes\",OR(Q83=\"No\",Q83=\"\")),X83,IF(AND(OR(W83=\"No\",W83=\"\"),Q83=\"Yes\"),R83,0))))","v":0},null,null,{"$f":"IF(AD83=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD83=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD83=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD83=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD83=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K83 = \"SBITA\",+PV(AN83/(AF83/Table3[[#This Row],[Assessed Term]]),AF83,-AI83,0,IF(AE83=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W84=\"Yes\",Q84=\"Yes\"),IF(R84=X84,R84,MAX(R84,X84)),IF(AND(W84=\"Yes\",OR(Q84=\"No\",Q84=\"\")),X84,IF(AND(OR(W84=\"No\",W84=\"\"),Q84=\"Yes\"),R84,0))))","v":0},null,null,{"$f":"IF(AD84=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD84=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD84=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD84=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD84=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K84 = \"SBITA\",+PV(AN84/(AF84/Table3[[#This Row],[Assessed Term]]),AF84,-AI84,0,IF(AE84=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W85=\"Yes\",Q85=\"Yes\"),IF(R85=X85,R85,MAX(R85,X85)),IF(AND(W85=\"Yes\",OR(Q85=\"No\",Q85=\"\")),X85,IF(AND(OR(W85=\"No\",W85=\"\"),Q85=\"Yes\"),R85,0))))","v":0},null,null,{"$f":"IF(AD85=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD85=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD85=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD85=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD85=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K85 = \"SBITA\",+PV(AN85/(AF85/Table3[[#This Row],[Assessed Term]]),AF85,-AI85,0,IF(AE85=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W86=\"Yes\",Q86=\"Yes\"),IF(R86=X86,R86,MAX(R86,X86)),IF(AND(W86=\"Yes\",OR(Q86=\"No\",Q86=\"\")),X86,IF(AND(OR(W86=\"No\",W86=\"\"),Q86=\"Yes\"),R86,0))))","v":0},null,null,{"$f":"IF(AD86=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD86=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD86=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD86=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD86=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K86 = \"SBITA\",+PV(AN86/(AF86/Table3[[#This Row],[Assessed Term]]),AF86,-AI86,0,IF(AE86=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W87=\"Yes\",Q87=\"Yes\"),IF(R87=X87,R87,MAX(R87,X87)),IF(AND(W87=\"Yes\",OR(Q87=\"No\",Q87=\"\")),X87,IF(AND(OR(W87=\"No\",W87=\"\"),Q87=\"Yes\"),R87,0))))","v":0},null,null,{"$f":"IF(AD87=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD87=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD87=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD87=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD87=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K87 = \"SBITA\",+PV(AN87/(AF87/Table3[[#This Row],[Assessed Term]]),AF87,-AI87,0,IF(AE87=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W88=\"Yes\",Q88=\"Yes\"),IF(R88=X88,R88,MAX(R88,X88)),IF(AND(W88=\"Yes\",OR(Q88=\"No\",Q88=\"\")),X88,IF(AND(OR(W88=\"No\",W88=\"\"),Q88=\"Yes\"),R88,0))))","v":0},null,null,{"$f":"IF(AD88=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD88=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD88=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD88=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD88=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K88 = \"SBITA\",+PV(AN88/(AF88/Table3[[#This Row],[Assessed Term]]),AF88,-AI88,0,IF(AE88=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W89=\"Yes\",Q89=\"Yes\"),IF(R89=X89,R89,MAX(R89,X89)),IF(AND(W89=\"Yes\",OR(Q89=\"No\",Q89=\"\")),X89,IF(AND(OR(W89=\"No\",W89=\"\"),Q89=\"Yes\"),R89,0))))","v":0},null,null,{"$f":"IF(AD89=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD89=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD89=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD89=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD89=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K89 = \"SBITA\",+PV(AN89/(AF89/Table3[[#This Row],[Assessed Term]]),AF89,-AI89,0,IF(AE89=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W90=\"Yes\",Q90=\"Yes\"),IF(R90=X90,R90,MAX(R90,X90)),IF(AND(W90=\"Yes\",OR(Q90=\"No\",Q90=\"\")),X90,IF(AND(OR(W90=\"No\",W90=\"\"),Q90=\"Yes\"),R90,0))))","v":0},null,null,{"$f":"IF(AD90=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD90=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD90=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD90=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD90=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K90 = \"SBITA\",+PV(AN90/(AF90/Table3[[#This Row],[Assessed Term]]),AF90,-AI90,0,IF(AE90=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W91=\"Yes\",Q91=\"Yes\"),IF(R91=X91,R91,MAX(R91,X91)),IF(AND(W91=\"Yes\",OR(Q91=\"No\",Q91=\"\")),X91,IF(AND(OR(W91=\"No\",W91=\"\"),Q91=\"Yes\"),R91,0))))","v":0},null,null,{"$f":"IF(AD91=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD91=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD91=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD91=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD91=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K91 = \"SBITA\",+PV(AN91/(AF91/Table3[[#This Row],[Assessed Term]]),AF91,-AI91,0,IF(AE91=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W92=\"Yes\",Q92=\"Yes\"),IF(R92=X92,R92,MAX(R92,X92)),IF(AND(W92=\"Yes\",OR(Q92=\"No\",Q92=\"\")),X92,IF(AND(OR(W92=\"No\",W92=\"\"),Q92=\"Yes\"),R92,0))))","v":0},null,null,{"$f":"IF(AD92=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD92=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD92=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD92=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD92=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K92 = \"SBITA\",+PV(AN92/(AF92/Table3[[#This Row],[Assessed Term]]),AF92,-AI92,0,IF(AE92=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W93=\"Yes\",Q93=\"Yes\"),IF(R93=X93,R93,MAX(R93,X93)),IF(AND(W93=\"Yes\",OR(Q93=\"No\",Q93=\"\")),X93,IF(AND(OR(W93=\"No\",W93=\"\"),Q93=\"Yes\"),R93,0))))","v":0},null,null,{"$f":"IF(AD93=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD93=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD93=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD93=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD93=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K93 = \"SBITA\",+PV(AN93/(AF93/Table3[[#This Row],[Assessed Term]]),AF93,-AI93,0,IF(AE93=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W94=\"Yes\",Q94=\"Yes\"),IF(R94=X94,R94,MAX(R94,X94)),IF(AND(W94=\"Yes\",OR(Q94=\"No\",Q94=\"\")),X94,IF(AND(OR(W94=\"No\",W94=\"\"),Q94=\"Yes\"),R94,0))))","v":0},null,null,{"$f":"IF(AD94=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD94=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD94=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD94=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD94=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K94 = \"SBITA\",+PV(AN94/(AF94/Table3[[#This Row],[Assessed Term]]),AF94,-AI94,0,IF(AE94=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W95=\"Yes\",Q95=\"Yes\"),IF(R95=X95,R95,MAX(R95,X95)),IF(AND(W95=\"Yes\",OR(Q95=\"No\",Q95=\"\")),X95,IF(AND(OR(W95=\"No\",W95=\"\"),Q95=\"Yes\"),R95,0))))","v":0},null,null,{"$f":"IF(AD95=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD95=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD95=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD95=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD95=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K95 = \"SBITA\",+PV(AN95/(AF95/Table3[[#This Row],[Assessed Term]]),AF95,-AI95,0,IF(AE95=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W96=\"Yes\",Q96=\"Yes\"),IF(R96=X96,R96,MAX(R96,X96)),IF(AND(W96=\"Yes\",OR(Q96=\"No\",Q96=\"\")),X96,IF(AND(OR(W96=\"No\",W96=\"\"),Q96=\"Yes\"),R96,0))))","v":0},null,null,{"$f":"IF(AD96=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD96=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD96=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD96=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD96=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K96 = \"SBITA\",+PV(AN96/(AF96/Table3[[#This Row],[Assessed Term]]),AF96,-AI96,0,IF(AE96=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W97=\"Yes\",Q97=\"Yes\"),IF(R97=X97,R97,MAX(R97,X97)),IF(AND(W97=\"Yes\",OR(Q97=\"No\",Q97=\"\")),X97,IF(AND(OR(W97=\"No\",W97=\"\"),Q97=\"Yes\"),R97,0))))","v":0},null,null,{"$f":"IF(AD97=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD97=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD97=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD97=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD97=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K97 = \"SBITA\",+PV(AN97/(AF97/Table3[[#This Row],[Assessed Term]]),AF97,-AI97,0,IF(AE97=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W98=\"Yes\",Q98=\"Yes\"),IF(R98=X98,R98,MAX(R98,X98)),IF(AND(W98=\"Yes\",OR(Q98=\"No\",Q98=\"\")),X98,IF(AND(OR(W98=\"No\",W98=\"\"),Q98=\"Yes\"),R98,0))))","v":0},null,null,{"$f":"IF(AD98=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD98=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD98=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD98=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD98=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K98 = \"SBITA\",+PV(AN98/(AF98/Table3[[#This Row],[Assessed Term]]),AF98,-AI98,0,IF(AE98=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W99=\"Yes\",Q99=\"Yes\"),IF(R99=X99,R99,MAX(R99,X99)),IF(AND(W99=\"Yes\",OR(Q99=\"No\",Q99=\"\")),X99,IF(AND(OR(W99=\"No\",W99=\"\"),Q99=\"Yes\"),R99,0))))","v":0},null,null,{"$f":"IF(AD99=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD99=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD99=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD99=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD99=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K99 = \"SBITA\",+PV(AN99/(AF99/Table3[[#This Row],[Assessed Term]]),AF99,-AI99,0,IF(AE99=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB100=0,AA100+AC100,AB100)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W100=\"Yes\",Q100=\"Yes\"),IF(R100=X100,R100,MAX(R100,X100)),IF(AND(W100=\"Yes\",OR(Q100=\"No\",Q100=\"\")),X100,IF(AND(OR(W100=\"No\",W100=\"\"),Q100=\"Yes\"),R100,0))))","v":0},null,null,{"$f":"IF(AD100=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD100=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD100=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD100=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD100=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K100 = \"SBITA\",+PV(AN100/(AF100/Table3[[#This Row],[Assessed Term]]),AF100,-AI100,0,IF(AE100=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP100 = \"no\",AO100,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W101=\"Yes\",Q101=\"Yes\"),IF(R101=X101,R101,MAX(R101,X101)),IF(AND(W101=\"Yes\",OR(Q101=\"No\",Q101=\"\")),X101,IF(AND(OR(W101=\"No\",W101=\"\"),Q101=\"Yes\"),R101,0))))","v":0},null,null,{"$f":"IF(AD101=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD101=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD101=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD101=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD101=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K101 = \"SBITA\",+PV(AN101/(AF101/Table3[[#This Row],[Assessed Term]]),AF101,-AI101,0,IF(AE101=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W102=\"Yes\",Q102=\"Yes\"),IF(R102=X102,R102,MAX(R102,X102)),IF(AND(W102=\"Yes\",OR(Q102=\"No\",Q102=\"\")),X102,IF(AND(OR(W102=\"No\",W102=\"\"),Q102=\"Yes\"),R102,0))))","v":0},null,null,{"$f":"IF(AD102=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD102=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD102=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD102=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD102=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K102 = \"SBITA\",+PV(AN102/(AF102/Table3[[#This Row],[Assessed Term]]),AF102,-AI102,0,IF(AE102=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W103=\"Yes\",Q103=\"Yes\"),IF(R103=X103,R103,MAX(R103,X103)),IF(AND(W103=\"Yes\",OR(Q103=\"No\",Q103=\"\")),X103,IF(AND(OR(W103=\"No\",W103=\"\"),Q103=\"Yes\"),R103,0))))","v":0},null,null,{"$f":"IF(AD103=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD103=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD103=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD103=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD103=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K103 = \"SBITA\",+PV(AN103/(AF103/Table3[[#This Row],[Assessed Term]]),AF103,-AI103,0,IF(AE103=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W104=\"Yes\",Q104=\"Yes\"),IF(R104=X104,R104,MAX(R104,X104)),IF(AND(W104=\"Yes\",OR(Q104=\"No\",Q104=\"\")),X104,IF(AND(OR(W104=\"No\",W104=\"\"),Q104=\"Yes\"),R104,0))))","v":0},null,null,{"$f":"IF(AD104=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD104=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD104=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD104=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD104=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K104 = \"SBITA\",+PV(AN104/(AF104/Table3[[#This Row],[Assessed Term]]),AF104,-AI104,0,IF(AE104=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W105=\"Yes\",Q105=\"Yes\"),IF(R105=X105,R105,MAX(R105,X105)),IF(AND(W105=\"Yes\",OR(Q105=\"No\",Q105=\"\")),X105,IF(AND(OR(W105=\"No\",W105=\"\"),Q105=\"Yes\"),R105,0))))","v":0},null,null,{"$f":"IF(AD105=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD105=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD105=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD105=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD105=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K105 = \"SBITA\",+PV(AN105/(AF105/Table3[[#This Row],[Assessed Term]]),AF105,-AI105,0,IF(AE105=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W106=\"Yes\",Q106=\"Yes\"),IF(R106=X106,R106,MAX(R106,X106)),IF(AND(W106=\"Yes\",OR(Q106=\"No\",Q106=\"\")),X106,IF(AND(OR(W106=\"No\",W106=\"\"),Q106=\"Yes\"),R106,0))))","v":0},null,null,{"$f":"IF(AD106=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD106=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD106=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD106=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD106=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K106 = \"SBITA\",+PV(AN106/(AF106/Table3[[#This Row],[Assessed Term]]),AF106,-AI106,0,IF(AE106=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W107=\"Yes\",Q107=\"Yes\"),IF(R107=X107,R107,MAX(R107,X107)),IF(AND(W107=\"Yes\",OR(Q107=\"No\",Q107=\"\")),X107,IF(AND(OR(W107=\"No\",W107=\"\"),Q107=\"Yes\"),R107,0))))","v":0},null,null,{"$f":"IF(AD107=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD107=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD107=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD107=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD107=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K107 = \"SBITA\",+PV(AN107/(AF107/Table3[[#This Row],[Assessed Term]]),AF107,-AI107,0,IF(AE107=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W108=\"Yes\",Q108=\"Yes\"),IF(R108=X108,R108,MAX(R108,X108)),IF(AND(W108=\"Yes\",OR(Q108=\"No\",Q108=\"\")),X108,IF(AND(OR(W108=\"No\",W108=\"\"),Q108=\"Yes\"),R108,0))))","v":0},null,null,{"$f":"IF(AD108=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD108=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD108=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD108=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD108=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K108 = \"SBITA\",+PV(AN108/(AF108/Table3[[#This Row],[Assessed Term]]),AF108,-AI108,0,IF(AE108=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W109=\"Yes\",Q109=\"Yes\"),IF(R109=X109,R109,MAX(R109,X109)),IF(AND(W109=\"Yes\",OR(Q109=\"No\",Q109=\"\")),X109,IF(AND(OR(W109=\"No\",W109=\"\"),Q109=\"Yes\"),R109,0))))","v":0},null,null,{"$f":"IF(AD109=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD109=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD109=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD109=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD109=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K109 = \"SBITA\",+PV(AN109/(AF109/Table3[[#This Row],[Assessed Term]]),AF109,-AI109,0,IF(AE109=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W110=\"Yes\",Q110=\"Yes\"),IF(R110=X110,R110,MAX(R110,X110)),IF(AND(W110=\"Yes\",OR(Q110=\"No\",Q110=\"\")),X110,IF(AND(OR(W110=\"No\",W110=\"\"),Q110=\"Yes\"),R110,0))))","v":0},null,null,{"$f":"IF(AD110=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD110=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD110=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD110=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD110=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K110 = \"SBITA\",+PV(AN110/(AF110/Table3[[#This Row],[Assessed Term]]),AF110,-AI110,0,IF(AE110=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W111=\"Yes\",Q111=\"Yes\"),IF(R111=X111,R111,MAX(R111,X111)),IF(AND(W111=\"Yes\",OR(Q111=\"No\",Q111=\"\")),X111,IF(AND(OR(W111=\"No\",W111=\"\"),Q111=\"Yes\"),R111,0))))","v":0},null,null,{"$f":"IF(AD111=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD111=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD111=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD111=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD111=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K111 = \"SBITA\",+PV(AN111/(AF111/Table3[[#This Row],[Assessed Term]]),AF111,-AI111,0,IF(AE111=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB112=0,AA112+AC112,AB112)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W112=\"Yes\",Q112=\"Yes\"),IF(R112=X112,R112,MAX(R112,X112)),IF(AND(W112=\"Yes\",OR(Q112=\"No\",Q112=\"\")),X112,IF(AND(OR(W112=\"No\",W112=\"\"),Q112=\"Yes\"),R112,0))))","v":0},null,null,{"$f":"IF(AD112=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD112=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD112=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD112=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD112=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K112 = \"SBITA\",+PV(AN112/(AF112/Table3[[#This Row],[Assessed Term]]),AF112,-AI112,0,IF(AE112=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP112 = \"no\",AO112,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W113=\"Yes\",Q113=\"Yes\"),IF(R113=X113,R113,MAX(R113,X113)),IF(AND(W113=\"Yes\",OR(Q113=\"No\",Q113=\"\")),X113,IF(AND(OR(W113=\"No\",W113=\"\"),Q113=\"Yes\"),R113,0))))","v":0},null,null,{"$f":"IF(AD113=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD113=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD113=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD113=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD113=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K113 = \"SBITA\",+PV(AN113/(AF113/Table3[[#This Row],[Assessed Term]]),AF113,-AI113,0,IF(AE113=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W114=\"Yes\",Q114=\"Yes\"),IF(R114=X114,R114,MAX(R114,X114)),IF(AND(W114=\"Yes\",OR(Q114=\"No\",Q114=\"\")),X114,IF(AND(OR(W114=\"No\",W114=\"\"),Q114=\"Yes\"),R114,0))))","v":0},null,null,{"$f":"IF(AD114=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD114=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD114=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD114=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD114=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K114 = \"SBITA\",+PV(AN114/(AF114/Table3[[#This Row],[Assessed Term]]),AF114,-AI114,0,IF(AE114=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W115=\"Yes\",Q115=\"Yes\"),IF(R115=X115,R115,MAX(R115,X115)),IF(AND(W115=\"Yes\",OR(Q115=\"No\",Q115=\"\")),X115,IF(AND(OR(W115=\"No\",W115=\"\"),Q115=\"Yes\"),R115,0))))","v":0},null,null,{"$f":"IF(AD115=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD115=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD115=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD115=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD115=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K115 = \"SBITA\",+PV(AN115/(AF115/Table3[[#This Row],[Assessed Term]]),AF115,-AI115,0,IF(AE115=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W116=\"Yes\",Q116=\"Yes\"),IF(R116=X116,R116,MAX(R116,X116)),IF(AND(W116=\"Yes\",OR(Q116=\"No\",Q116=\"\")),X116,IF(AND(OR(W116=\"No\",W116=\"\"),Q116=\"Yes\"),R116,0))))","v":0},null,null,{"$f":"IF(AD116=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD116=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD116=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD116=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD116=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K116 = \"SBITA\",+PV(AN116/(AF116/Table3[[#This Row],[Assessed Term]]),AF116,-AI116,0,IF(AE116=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W117=\"Yes\",Q117=\"Yes\"),IF(R117=X117,R117,MAX(R117,X117)),IF(AND(W117=\"Yes\",OR(Q117=\"No\",Q117=\"\")),X117,IF(AND(OR(W117=\"No\",W117=\"\"),Q117=\"Yes\"),R117,0))))","v":0},null,null,{"$f":"IF(AD117=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD117=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD117=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD117=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD117=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K117 = \"SBITA\",+PV(AN117/(AF117/Table3[[#This Row],[Assessed Term]]),AF117,-AI117,0,IF(AE117=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W118=\"Yes\",Q118=\"Yes\"),IF(R118=X118,R118,MAX(R118,X118)),IF(AND(W118=\"Yes\",OR(Q118=\"No\",Q118=\"\")),X118,IF(AND(OR(W118=\"No\",W118=\"\"),Q118=\"Yes\"),R118,0))))","v":0},null,null,{"$f":"IF(AD118=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD118=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD118=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD118=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD118=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K118 = \"SBITA\",+PV(AN118/(AF118/Table3[[#This Row],[Assessed Term]]),AF118,-AI118,0,IF(AE118=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W119=\"Yes\",Q119=\"Yes\"),IF(R119=X119,R119,MAX(R119,X119)),IF(AND(W119=\"Yes\",OR(Q119=\"No\",Q119=\"\")),X119,IF(AND(OR(W119=\"No\",W119=\"\"),Q119=\"Yes\"),R119,0))))","v":0},null,null,{"$f":"IF(AD119=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD119=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD119=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD119=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD119=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K119 = \"SBITA\",+PV(AN119/(AF119/Table3[[#This Row],[Assessed Term]]),AF119,-AI119,0,IF(AE119=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W120=\"Yes\",Q120=\"Yes\"),IF(R120=X120,R120,MAX(R120,X120)),IF(AND(W120=\"Yes\",OR(Q120=\"No\",Q120=\"\")),X120,IF(AND(OR(W120=\"No\",W120=\"\"),Q120=\"Yes\"),R120,0))))","v":0},null,null,{"$f":"IF(AD120=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD120=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD120=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD120=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD120=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K120 = \"SBITA\",+PV(AN120/(AF120/Table3[[#This Row],[Assessed Term]]),AF120,-AI120,0,IF(AE120=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W121=\"Yes\",Q121=\"Yes\"),IF(R121=X121,R121,MAX(R121,X121)),IF(AND(W121=\"Yes\",OR(Q121=\"No\",Q121=\"\")),X121,IF(AND(OR(W121=\"No\",W121=\"\"),Q121=\"Yes\"),R121,0))))","v":0},null,null,{"$f":"IF(AD121=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD121=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD121=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD121=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD121=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K121 = \"SBITA\",+PV(AN121/(AF121/Table3[[#This Row],[Assessed Term]]),AF121,-AI121,0,IF(AE121=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W122=\"Yes\",Q122=\"Yes\"),IF(R122=X122,R122,MAX(R122,X122)),IF(AND(W122=\"Yes\",OR(Q122=\"No\",Q122=\"\")),X122,IF(AND(OR(W122=\"No\",W122=\"\"),Q122=\"Yes\"),R122,0))))","v":0},null,null,{"$f":"IF(AD122=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD122=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD122=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD122=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD122=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K122 = \"SBITA\",+PV(AN122/(AF122/Table3[[#This Row],[Assessed Term]]),AF122,-AI122,0,IF(AE122=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W123=\"Yes\",Q123=\"Yes\"),IF(R123=X123,R123,MAX(R123,X123)),IF(AND(W123=\"Yes\",OR(Q123=\"No\",Q123=\"\")),X123,IF(AND(OR(W123=\"No\",W123=\"\"),Q123=\"Yes\"),R123,0))))","v":0},null,null,{"$f":"IF(AD123=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD123=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD123=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD123=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD123=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K123 = \"SBITA\",+PV(AN123/(AF123/Table3[[#This Row],[Assessed Term]]),AF123,-AI123,0,IF(AE123=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W124=\"Yes\",Q124=\"Yes\"),IF(R124=X124,R124,MAX(R124,X124)),IF(AND(W124=\"Yes\",OR(Q124=\"No\",Q124=\"\")),X124,IF(AND(OR(W124=\"No\",W124=\"\"),Q124=\"Yes\"),R124,0))))","v":0},null,null,{"$f":"IF(AD124=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD124=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD124=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD124=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD124=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K124 = \"SBITA\",+PV(AN124/(AF124/Table3[[#This Row],[Assessed Term]]),AF124,-AI124,0,IF(AE124=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W125=\"Yes\",Q125=\"Yes\"),IF(R125=X125,R125,MAX(R125,X125)),IF(AND(W125=\"Yes\",OR(Q125=\"No\",Q125=\"\")),X125,IF(AND(OR(W125=\"No\",W125=\"\"),Q125=\"Yes\"),R125,0))))","v":0},null,null,{"$f":"IF(AD125=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD125=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD125=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD125=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD125=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K125 = \"SBITA\",+PV(AN125/(AF125/Table3[[#This Row],[Assessed Term]]),AF125,-AI125,0,IF(AE125=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W126=\"Yes\",Q126=\"Yes\"),IF(R126=X126,R126,MAX(R126,X126)),IF(AND(W126=\"Yes\",OR(Q126=\"No\",Q126=\"\")),X126,IF(AND(OR(W126=\"No\",W126=\"\"),Q126=\"Yes\"),R126,0))))","v":0},null,null,{"$f":"IF(AD126=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD126=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD126=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD126=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD126=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K126 = \"SBITA\",+PV(AN126/(AF126/Table3[[#This Row],[Assessed Term]]),AF126,-AI126,0,IF(AE126=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W127=\"Yes\",Q127=\"Yes\"),IF(R127=X127,R127,MAX(R127,X127)),IF(AND(W127=\"Yes\",OR(Q127=\"No\",Q127=\"\")),X127,IF(AND(OR(W127=\"No\",W127=\"\"),Q127=\"Yes\"),R127,0))))","v":0},null,null,{"$f":"IF(AD127=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD127=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD127=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD127=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD127=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K127 = \"SBITA\",+PV(AN127/(AF127/Table3[[#This Row],[Assessed Term]]),AF127,-AI127,0,IF(AE127=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W128=\"Yes\",Q128=\"Yes\"),IF(R128=X128,R128,MAX(R128,X128)),IF(AND(W128=\"Yes\",OR(Q128=\"No\",Q128=\"\")),X128,IF(AND(OR(W128=\"No\",W128=\"\"),Q128=\"Yes\"),R128,0))))","v":0},null,null,{"$f":"IF(AD128=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD128=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD128=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD128=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD128=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K128 = \"SBITA\",+PV(AN128/(AF128/Table3[[#This Row],[Assessed Term]]),AF128,-AI128,0,IF(AE128=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W129=\"Yes\",Q129=\"Yes\"),IF(R129=X129,R129,MAX(R129,X129)),IF(AND(W129=\"Yes\",OR(Q129=\"No\",Q129=\"\")),X129,IF(AND(OR(W129=\"No\",W129=\"\"),Q129=\"Yes\"),R129,0))))","v":0},null,null,{"$f":"IF(AD129=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD129=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD129=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD129=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD129=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K129 = \"SBITA\",+PV(AN129/(AF129/Table3[[#This Row],[Assessed Term]]),AF129,-AI129,0,IF(AE129=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W130=\"Yes\",Q130=\"Yes\"),IF(R130=X130,R130,MAX(R130,X130)),IF(AND(W130=\"Yes\",OR(Q130=\"No\",Q130=\"\")),X130,IF(AND(OR(W130=\"No\",W130=\"\"),Q130=\"Yes\"),R130,0))))","v":0},null,null,{"$f":"IF(AD130=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD130=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD130=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD130=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD130=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K130 = \"SBITA\",+PV(AN130/(AF130/Table3[[#This Row],[Assessed Term]]),AF130,-AI130,0,IF(AE130=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W131=\"Yes\",Q131=\"Yes\"),IF(R131=X131,R131,MAX(R131,X131)),IF(AND(W131=\"Yes\",OR(Q131=\"No\",Q131=\"\")),X131,IF(AND(OR(W131=\"No\",W131=\"\"),Q131=\"Yes\"),R131,0))))","v":0},null,null,{"$f":"IF(AD131=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD131=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD131=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD131=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD131=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K131 = \"SBITA\",+PV(AN131/(AF131/Table3[[#This Row],[Assessed Term]]),AF131,-AI131,0,IF(AE131=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F132=\"yes\",G132=\"yes\", H132=\"no\",E132<>\"Service\", E132<>\"IT - (GASB 87)\",I132 =\"yes\", E132<>\"Investment\", E132<>\"Inventory\",J132<>\"Yes\",E132<>\"\"),\"SBITA\",\"Not a SBITA\")","v":"Not a SBITA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(S132=\"Yes\",M132=\"Yes\"),IF(OR(O132=U132,O132<U132),U132,O132),L132)","v":0},{"$f":"+IF(M132=S132,MAX(O132,U132),(IF(OR(T132=\"yes\",N132=\"Yes\"),MIN(O132,U132),IF(AND(T132=\"Yes\",N132=\"No\"),U132,IF(AND(T132=\"No\",N132=\"Yes\"),O132,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W132=\"Yes\",Q132=\"Yes\"),IF(R132=X132,R132,MAX(R132,X132)),IF(AND(W132=\"Yes\",OR(Q132=\"No\",Q132=\"\")),X132,IF(AND(OR(W132=\"No\",W132=\"\"),Q132=\"Yes\"),R132,0))))","v":0},null,null,{"$f":"IF(AD132=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD132=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD132=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD132=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD132=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K132 = \"SBITA\",+PV(AN132/(AF132/Table3[[#This Row],[Assessed Term]]),AF132,-AI132,0,IF(AE132=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W133=\"Yes\",Q133=\"Yes\"),IF(R133=X133,R133,MAX(R133,X133)),IF(AND(W133=\"Yes\",OR(Q133=\"No\",Q133=\"\")),X133,IF(AND(OR(W133=\"No\",W133=\"\"),Q133=\"Yes\"),R133,0))))","v":0},null,null,{"$f":"IF(AD133=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD133=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD133=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD133=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD133=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K133 = \"SBITA\",+PV(AN133/(AF133/Table3[[#This Row],[Assessed Term]]),AF133,-AI133,0,IF(AE133=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W134=\"Yes\",Q134=\"Yes\"),IF(R134=X134,R134,MAX(R134,X134)),IF(AND(W134=\"Yes\",OR(Q134=\"No\",Q134=\"\")),X134,IF(AND(OR(W134=\"No\",W134=\"\"),Q134=\"Yes\"),R134,0))))","v":0},null,null,{"$f":"IF(AD134=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD134=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD134=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD134=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD134=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K134 = \"SBITA\",+PV(AN134/(AF134/Table3[[#This Row],[Assessed Term]]),AF134,-AI134,0,IF(AE134=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W135=\"Yes\",Q135=\"Yes\"),IF(R135=X135,R135,MAX(R135,X135)),IF(AND(W135=\"Yes\",OR(Q135=\"No\",Q135=\"\")),X135,IF(AND(OR(W135=\"No\",W135=\"\"),Q135=\"Yes\"),R135,0))))","v":0},null,null,{"$f":"IF(AD135=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD135=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD135=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD135=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD135=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K135 = \"SBITA\",+PV(AN135/(AF135/Table3[[#This Row],[Assessed Term]]),AF135,-AI135,0,IF(AE135=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W136=\"Yes\",Q136=\"Yes\"),IF(R136=X136,R136,MAX(R136,X136)),IF(AND(W136=\"Yes\",OR(Q136=\"No\",Q136=\"\")),X136,IF(AND(OR(W136=\"No\",W136=\"\"),Q136=\"Yes\"),R136,0))))","v":0},null,null,{"$f":"IF(AD136=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD136=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD136=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD136=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD136=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K136 = \"SBITA\",+PV(AN136/(AF136/Table3[[#This Row],[Assessed Term]]),AF136,-AI136,0,IF(AE136=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W137=\"Yes\",Q137=\"Yes\"),IF(R137=X137,R137,MAX(R137,X137)),IF(AND(W137=\"Yes\",OR(Q137=\"No\",Q137=\"\")),X137,IF(AND(OR(W137=\"No\",W137=\"\"),Q137=\"Yes\"),R137,0))))","v":0},null,null,{"$f":"IF(AD137=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD137=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD137=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD137=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD137=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K137 = \"SBITA\",+PV(AN137/(AF137/Table3[[#This Row],[Assessed Term]]),AF137,-AI137,0,IF(AE137=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W138=\"Yes\",Q138=\"Yes\"),IF(R138=X138,R138,MAX(R138,X138)),IF(AND(W138=\"Yes\",OR(Q138=\"No\",Q138=\"\")),X138,IF(AND(OR(W138=\"No\",W138=\"\"),Q138=\"Yes\"),R138,0))))","v":0},null,null,{"$f":"IF(AD138=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD138=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD138=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD138=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD138=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K138 = \"SBITA\",+PV(AN138/(AF138/Table3[[#This Row],[Assessed Term]]),AF138,-AI138,0,IF(AE138=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W139=\"Yes\",Q139=\"Yes\"),IF(R139=X139,R139,MAX(R139,X139)),IF(AND(W139=\"Yes\",OR(Q139=\"No\",Q139=\"\")),X139,IF(AND(OR(W139=\"No\",W139=\"\"),Q139=\"Yes\"),R139,0))))","v":0},null,null,{"$f":"IF(AD139=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD139=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD139=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD139=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD139=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K139 = \"SBITA\",+PV(AN139/(AF139/Table3[[#This Row],[Assessed Term]]),AF139,-AI139,0,IF(AE139=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W140=\"Yes\",Q140=\"Yes\"),IF(R140=X140,R140,MAX(R140,X140)),IF(AND(W140=\"Yes\",OR(Q140=\"No\",Q140=\"\")),X140,IF(AND(OR(W140=\"No\",W140=\"\"),Q140=\"Yes\"),R140,0))))","v":0},null,null,{"$f":"IF(AD140=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD140=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD140=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD140=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD140=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K140 = \"SBITA\",+PV(AN140/(AF140/Table3[[#This Row],[Assessed Term]]),AF140,-AI140,0,IF(AE140=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W141=\"Yes\",Q141=\"Yes\"),IF(R141=X141,R141,MAX(R141,X141)),IF(AND(W141=\"Yes\",OR(Q141=\"No\",Q141=\"\")),X141,IF(AND(OR(W141=\"No\",W141=\"\"),Q141=\"Yes\"),R141,0))))","v":0},null,null,{"$f":"IF(AD141=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD141=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD141=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD141=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD141=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K141 = \"SBITA\",+PV(AN141/(AF141/Table3[[#This Row],[Assessed Term]]),AF141,-AI141,0,IF(AE141=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W142=\"Yes\",Q142=\"Yes\"),IF(R142=X142,R142,MAX(R142,X142)),IF(AND(W142=\"Yes\",OR(Q142=\"No\",Q142=\"\")),X142,IF(AND(OR(W142=\"No\",W142=\"\"),Q142=\"Yes\"),R142,0))))","v":0},null,null,{"$f":"IF(AD142=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD142=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD142=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD142=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD142=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K142 = \"SBITA\",+PV(AN142/(AF142/Table3[[#This Row],[Assessed Term]]),AF142,-AI142,0,IF(AE142=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W143=\"Yes\",Q143=\"Yes\"),IF(R143=X143,R143,MAX(R143,X143)),IF(AND(W143=\"Yes\",OR(Q143=\"No\",Q143=\"\")),X143,IF(AND(OR(W143=\"No\",W143=\"\"),Q143=\"Yes\"),R143,0))))","v":0},null,null,{"$f":"IF(AD143=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD143=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD143=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD143=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD143=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K143 = \"SBITA\",+PV(AN143/(AF143/Table3[[#This Row],[Assessed Term]]),AF143,-AI143,0,IF(AE143=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB144=0,AA144+AC144,AB144)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W144=\"Yes\",Q144=\"Yes\"),IF(R144=X144,R144,MAX(R144,X144)),IF(AND(W144=\"Yes\",OR(Q144=\"No\",Q144=\"\")),X144,IF(AND(OR(W144=\"No\",W144=\"\"),Q144=\"Yes\"),R144,0))))","v":0},null,null,{"$f":"IF(AD144=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD144=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD144=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD144=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD144=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K144 = \"SBITA\",+PV(AN144/(AF144/Table3[[#This Row],[Assessed Term]]),AF144,-AI144,0,IF(AE144=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP144 = \"no\",AO144,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W145=\"Yes\",Q145=\"Yes\"),IF(R145=X145,R145,MAX(R145,X145)),IF(AND(W145=\"Yes\",OR(Q145=\"No\",Q145=\"\")),X145,IF(AND(OR(W145=\"No\",W145=\"\"),Q145=\"Yes\"),R145,0))))","v":0},null,null,{"$f":"IF(AD145=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD145=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD145=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD145=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD145=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K145 = \"SBITA\",+PV(AN145/(AF145/Table3[[#This Row],[Assessed Term]]),AF145,-AI145,0,IF(AE145=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W146=\"Yes\",Q146=\"Yes\"),IF(R146=X146,R146,MAX(R146,X146)),IF(AND(W146=\"Yes\",OR(Q146=\"No\",Q146=\"\")),X146,IF(AND(OR(W146=\"No\",W146=\"\"),Q146=\"Yes\"),R146,0))))","v":0},null,null,{"$f":"IF(AD146=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD146=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD146=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD146=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD146=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K146 = \"SBITA\",+PV(AN146/(AF146/Table3[[#This Row],[Assessed Term]]),AF146,-AI146,0,IF(AE146=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W147=\"Yes\",Q147=\"Yes\"),IF(R147=X147,R147,MAX(R147,X147)),IF(AND(W147=\"Yes\",OR(Q147=\"No\",Q147=\"\")),X147,IF(AND(OR(W147=\"No\",W147=\"\"),Q147=\"Yes\"),R147,0))))","v":0},null,null,{"$f":"IF(AD147=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD147=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD147=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD147=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD147=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K147 = \"SBITA\",+PV(AN147/(AF147/Table3[[#This Row],[Assessed Term]]),AF147,-AI147,0,IF(AE147=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W148=\"Yes\",Q148=\"Yes\"),IF(R148=X148,R148,MAX(R148,X148)),IF(AND(W148=\"Yes\",OR(Q148=\"No\",Q148=\"\")),X148,IF(AND(OR(W148=\"No\",W148=\"\"),Q148=\"Yes\"),R148,0))))","v":0},null,null,{"$f":"IF(AD148=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD148=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD148=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD148=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD148=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K148 = \"SBITA\",+PV(AN148/(AF148/Table3[[#This Row],[Assessed Term]]),AF148,-AI148,0,IF(AE148=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W149=\"Yes\",Q149=\"Yes\"),IF(R149=X149,R149,MAX(R149,X149)),IF(AND(W149=\"Yes\",OR(Q149=\"No\",Q149=\"\")),X149,IF(AND(OR(W149=\"No\",W149=\"\"),Q149=\"Yes\"),R149,0))))","v":0},null,null,{"$f":"IF(AD149=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD149=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD149=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD149=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD149=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K149 = \"SBITA\",+PV(AN149/(AF149/Table3[[#This Row],[Assessed Term]]),AF149,-AI149,0,IF(AE149=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W150=\"Yes\",Q150=\"Yes\"),IF(R150=X150,R150,MAX(R150,X150)),IF(AND(W150=\"Yes\",OR(Q150=\"No\",Q150=\"\")),X150,IF(AND(OR(W150=\"No\",W150=\"\"),Q150=\"Yes\"),R150,0))))","v":0},null,null,{"$f":"IF(AD150=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD150=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD150=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD150=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD150=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K150 = \"SBITA\",+PV(AN150/(AF150/Table3[[#This Row],[Assessed Term]]),AF150,-AI150,0,IF(AE150=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W151=\"Yes\",Q151=\"Yes\"),IF(R151=X151,R151,MAX(R151,X151)),IF(AND(W151=\"Yes\",OR(Q151=\"No\",Q151=\"\")),X151,IF(AND(OR(W151=\"No\",W151=\"\"),Q151=\"Yes\"),R151,0))))","v":0},null,null,{"$f":"IF(AD151=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD151=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD151=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD151=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD151=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K151 = \"SBITA\",+PV(AN151/(AF151/Table3[[#This Row],[Assessed Term]]),AF151,-AI151,0,IF(AE151=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W152=\"Yes\",Q152=\"Yes\"),IF(R152=X152,R152,MAX(R152,X152)),IF(AND(W152=\"Yes\",OR(Q152=\"No\",Q152=\"\")),X152,IF(AND(OR(W152=\"No\",W152=\"\"),Q152=\"Yes\"),R152,0))))","v":0},null,null,{"$f":"IF(AD152=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD152=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD152=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD152=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD152=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K152 = \"SBITA\",+PV(AN152/(AF152/Table3[[#This Row],[Assessed Term]]),AF152,-AI152,0,IF(AE152=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W153=\"Yes\",Q153=\"Yes\"),IF(R153=X153,R153,MAX(R153,X153)),IF(AND(W153=\"Yes\",OR(Q153=\"No\",Q153=\"\")),X153,IF(AND(OR(W153=\"No\",W153=\"\"),Q153=\"Yes\"),R153,0))))","v":0},null,null,{"$f":"IF(AD153=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD153=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD153=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD153=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD153=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K153 = \"SBITA\",+PV(AN153/(AF153/Table3[[#This Row],[Assessed Term]]),AF153,-AI153,0,IF(AE153=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W154=\"Yes\",Q154=\"Yes\"),IF(R154=X154,R154,MAX(R154,X154)),IF(AND(W154=\"Yes\",OR(Q154=\"No\",Q154=\"\")),X154,IF(AND(OR(W154=\"No\",W154=\"\"),Q154=\"Yes\"),R154,0))))","v":0},null,null,{"$f":"IF(AD154=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD154=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD154=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD154=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD154=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K154 = \"SBITA\",+PV(AN154/(AF154/Table3[[#This Row],[Assessed Term]]),AF154,-AI154,0,IF(AE154=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W155=\"Yes\",Q155=\"Yes\"),IF(R155=X155,R155,MAX(R155,X155)),IF(AND(W155=\"Yes\",OR(Q155=\"No\",Q155=\"\")),X155,IF(AND(OR(W155=\"No\",W155=\"\"),Q155=\"Yes\"),R155,0))))","v":0},null,null,{"$f":"IF(AD155=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD155=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD155=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD155=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD155=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K155 = \"SBITA\",+PV(AN155/(AF155/Table3[[#This Row],[Assessed Term]]),AF155,-AI155,0,IF(AE155=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W156=\"Yes\",Q156=\"Yes\"),IF(R156=X156,R156,MAX(R156,X156)),IF(AND(W156=\"Yes\",OR(Q156=\"No\",Q156=\"\")),X156,IF(AND(OR(W156=\"No\",W156=\"\"),Q156=\"Yes\"),R156,0))))","v":0},null,null,{"$f":"IF(AD156=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD156=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD156=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD156=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD156=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K156 = \"SBITA\",+PV(AN156/(AF156/Table3[[#This Row],[Assessed Term]]),AF156,-AI156,0,IF(AE156=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W157=\"Yes\",Q157=\"Yes\"),IF(R157=X157,R157,MAX(R157,X157)),IF(AND(W157=\"Yes\",OR(Q157=\"No\",Q157=\"\")),X157,IF(AND(OR(W157=\"No\",W157=\"\"),Q157=\"Yes\"),R157,0))))","v":0},null,null,{"$f":"IF(AD157=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD157=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD157=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD157=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD157=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K157 = \"SBITA\",+PV(AN157/(AF157/Table3[[#This Row],[Assessed Term]]),AF157,-AI157,0,IF(AE157=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W158=\"Yes\",Q158=\"Yes\"),IF(R158=X158,R158,MAX(R158,X158)),IF(AND(W158=\"Yes\",OR(Q158=\"No\",Q158=\"\")),X158,IF(AND(OR(W158=\"No\",W158=\"\"),Q158=\"Yes\"),R158,0))))","v":0},null,null,{"$f":"IF(AD158=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD158=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD158=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD158=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD158=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K158 = \"SBITA\",+PV(AN158/(AF158/Table3[[#This Row],[Assessed Term]]),AF158,-AI158,0,IF(AE158=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W159=\"Yes\",Q159=\"Yes\"),IF(R159=X159,R159,MAX(R159,X159)),IF(AND(W159=\"Yes\",OR(Q159=\"No\",Q159=\"\")),X159,IF(AND(OR(W159=\"No\",W159=\"\"),Q159=\"Yes\"),R159,0))))","v":0},null,null,{"$f":"IF(AD159=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD159=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD159=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD159=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD159=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K159 = \"SBITA\",+PV(AN159/(AF159/Table3[[#This Row],[Assessed Term]]),AF159,-AI159,0,IF(AE159=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W160=\"Yes\",Q160=\"Yes\"),IF(R160=X160,R160,MAX(R160,X160)),IF(AND(W160=\"Yes\",OR(Q160=\"No\",Q160=\"\")),X160,IF(AND(OR(W160=\"No\",W160=\"\"),Q160=\"Yes\"),R160,0))))","v":0},null,null,{"$f":"IF(AD160=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD160=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD160=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD160=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD160=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K160 = \"SBITA\",+PV(AN160/(AF160/Table3[[#This Row],[Assessed Term]]),AF160,-AI160,0,IF(AE160=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W161=\"Yes\",Q161=\"Yes\"),IF(R161=X161,R161,MAX(R161,X161)),IF(AND(W161=\"Yes\",OR(Q161=\"No\",Q161=\"\")),X161,IF(AND(OR(W161=\"No\",W161=\"\"),Q161=\"Yes\"),R161,0))))","v":0},null,null,{"$f":"IF(AD161=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD161=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD161=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD161=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD161=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K161 = \"SBITA\",+PV(AN161/(AF161/Table3[[#This Row],[Assessed Term]]),AF161,-AI161,0,IF(AE161=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W162=\"Yes\",Q162=\"Yes\"),IF(R162=X162,R162,MAX(R162,X162)),IF(AND(W162=\"Yes\",OR(Q162=\"No\",Q162=\"\")),X162,IF(AND(OR(W162=\"No\",W162=\"\"),Q162=\"Yes\"),R162,0))))","v":0},null,null,{"$f":"IF(AD162=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD162=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD162=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD162=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD162=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K162 = \"SBITA\",+PV(AN162/(AF162/Table3[[#This Row],[Assessed Term]]),AF162,-AI162,0,IF(AE162=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W163=\"Yes\",Q163=\"Yes\"),IF(R163=X163,R163,MAX(R163,X163)),IF(AND(W163=\"Yes\",OR(Q163=\"No\",Q163=\"\")),X163,IF(AND(OR(W163=\"No\",W163=\"\"),Q163=\"Yes\"),R163,0))))","v":0},null,null,{"$f":"IF(AD163=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD163=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD163=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD163=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD163=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K163 = \"SBITA\",+PV(AN163/(AF163/Table3[[#This Row],[Assessed Term]]),AF163,-AI163,0,IF(AE163=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W164=\"Yes\",Q164=\"Yes\"),IF(R164=X164,R164,MAX(R164,X164)),IF(AND(W164=\"Yes\",OR(Q164=\"No\",Q164=\"\")),X164,IF(AND(OR(W164=\"No\",W164=\"\"),Q164=\"Yes\"),R164,0))))","v":0},null,null,{"$f":"IF(AD164=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD164=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD164=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD164=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD164=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K164 = \"SBITA\",+PV(AN164/(AF164/Table3[[#This Row],[Assessed Term]]),AF164,-AI164,0,IF(AE164=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W165=\"Yes\",Q165=\"Yes\"),IF(R165=X165,R165,MAX(R165,X165)),IF(AND(W165=\"Yes\",OR(Q165=\"No\",Q165=\"\")),X165,IF(AND(OR(W165=\"No\",W165=\"\"),Q165=\"Yes\"),R165,0))))","v":0},null,null,{"$f":"IF(AD165=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD165=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD165=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD165=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD165=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K165 = \"SBITA\",+PV(AN165/(AF165/Table3[[#This Row],[Assessed Term]]),AF165,-AI165,0,IF(AE165=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W166=\"Yes\",Q166=\"Yes\"),IF(R166=X166,R166,MAX(R166,X166)),IF(AND(W166=\"Yes\",OR(Q166=\"No\",Q166=\"\")),X166,IF(AND(OR(W166=\"No\",W166=\"\"),Q166=\"Yes\"),R166,0))))","v":0},null,null,{"$f":"IF(AD166=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD166=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD166=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD166=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD166=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K166 = \"SBITA\",+PV(AN166/(AF166/Table3[[#This Row],[Assessed Term]]),AF166,-AI166,0,IF(AE166=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W167=\"Yes\",Q167=\"Yes\"),IF(R167=X167,R167,MAX(R167,X167)),IF(AND(W167=\"Yes\",OR(Q167=\"No\",Q167=\"\")),X167,IF(AND(OR(W167=\"No\",W167=\"\"),Q167=\"Yes\"),R167,0))))","v":0},null,null,{"$f":"IF(AD167=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD167=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD167=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD167=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD167=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K167 = \"SBITA\",+PV(AN167/(AF167/Table3[[#This Row],[Assessed Term]]),AF167,-AI167,0,IF(AE167=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W168=\"Yes\",Q168=\"Yes\"),IF(R168=X168,R168,MAX(R168,X168)),IF(AND(W168=\"Yes\",OR(Q168=\"No\",Q168=\"\")),X168,IF(AND(OR(W168=\"No\",W168=\"\"),Q168=\"Yes\"),R168,0))))","v":0},null,null,{"$f":"IF(AD168=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD168=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD168=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD168=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD168=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K168 = \"SBITA\",+PV(AN168/(AF168/Table3[[#This Row],[Assessed Term]]),AF168,-AI168,0,IF(AE168=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W169=\"Yes\",Q169=\"Yes\"),IF(R169=X169,R169,MAX(R169,X169)),IF(AND(W169=\"Yes\",OR(Q169=\"No\",Q169=\"\")),X169,IF(AND(OR(W169=\"No\",W169=\"\"),Q169=\"Yes\"),R169,0))))","v":0},null,null,{"$f":"IF(AD169=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD169=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD169=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD169=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD169=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K169 = \"SBITA\",+PV(AN169/(AF169/Table3[[#This Row],[Assessed Term]]),AF169,-AI169,0,IF(AE169=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W170=\"Yes\",Q170=\"Yes\"),IF(R170=X170,R170,MAX(R170,X170)),IF(AND(W170=\"Yes\",OR(Q170=\"No\",Q170=\"\")),X170,IF(AND(OR(W170=\"No\",W170=\"\"),Q170=\"Yes\"),R170,0))))","v":0},null,null,{"$f":"IF(AD170=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD170=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD170=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD170=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD170=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K170 = \"SBITA\",+PV(AN170/(AF170/Table3[[#This Row],[Assessed Term]]),AF170,-AI170,0,IF(AE170=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W171=\"Yes\",Q171=\"Yes\"),IF(R171=X171,R171,MAX(R171,X171)),IF(AND(W171=\"Yes\",OR(Q171=\"No\",Q171=\"\")),X171,IF(AND(OR(W171=\"No\",W171=\"\"),Q171=\"Yes\"),R171,0))))","v":0},null,null,{"$f":"IF(AD171=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD171=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD171=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD171=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD171=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K171 = \"SBITA\",+PV(AN171/(AF171/Table3[[#This Row],[Assessed Term]]),AF171,-AI171,0,IF(AE171=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W172=\"Yes\",Q172=\"Yes\"),IF(R172=X172,R172,MAX(R172,X172)),IF(AND(W172=\"Yes\",OR(Q172=\"No\",Q172=\"\")),X172,IF(AND(OR(W172=\"No\",W172=\"\"),Q172=\"Yes\"),R172,0))))","v":0},null,null,{"$f":"IF(AD172=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD172=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD172=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD172=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD172=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K172 = \"SBITA\",+PV(AN172/(AF172/Table3[[#This Row],[Assessed Term]]),AF172,-AI172,0,IF(AE172=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W173=\"Yes\",Q173=\"Yes\"),IF(R173=X173,R173,MAX(R173,X173)),IF(AND(W173=\"Yes\",OR(Q173=\"No\",Q173=\"\")),X173,IF(AND(OR(W173=\"No\",W173=\"\"),Q173=\"Yes\"),R173,0))))","v":0},null,null,{"$f":"IF(AD173=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD173=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD173=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD173=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD173=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K173 = \"SBITA\",+PV(AN173/(AF173/Table3[[#This Row],[Assessed Term]]),AF173,-AI173,0,IF(AE173=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W174=\"Yes\",Q174=\"Yes\"),IF(R174=X174,R174,MAX(R174,X174)),IF(AND(W174=\"Yes\",OR(Q174=\"No\",Q174=\"\")),X174,IF(AND(OR(W174=\"No\",W174=\"\"),Q174=\"Yes\"),R174,0))))","v":0},null,null,{"$f":"IF(AD174=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD174=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD174=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD174=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD174=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K174 = \"SBITA\",+PV(AN174/(AF174/Table3[[#This Row],[Assessed Term]]),AF174,-AI174,0,IF(AE174=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W175=\"Yes\",Q175=\"Yes\"),IF(R175=X175,R175,MAX(R175,X175)),IF(AND(W175=\"Yes\",OR(Q175=\"No\",Q175=\"\")),X175,IF(AND(OR(W175=\"No\",W175=\"\"),Q175=\"Yes\"),R175,0))))","v":0},null,null,{"$f":"IF(AD175=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD175=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD175=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD175=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD175=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K175 = \"SBITA\",+PV(AN175/(AF175/Table3[[#This Row],[Assessed Term]]),AF175,-AI175,0,IF(AE175=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB176=0,AA176+AC176,AB176)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W176=\"Yes\",Q176=\"Yes\"),IF(R176=X176,R176,MAX(R176,X176)),IF(AND(W176=\"Yes\",OR(Q176=\"No\",Q176=\"\")),X176,IF(AND(OR(W176=\"No\",W176=\"\"),Q176=\"Yes\"),R176,0))))","v":0},null,null,{"$f":"IF(AD176=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD176=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD176=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD176=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD176=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K176 = \"SBITA\",+PV(AN176/(AF176/Table3[[#This Row],[Assessed Term]]),AF176,-AI176,0,IF(AE176=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP176 = \"no\",AO176,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W177=\"Yes\",Q177=\"Yes\"),IF(R177=X177,R177,MAX(R177,X177)),IF(AND(W177=\"Yes\",OR(Q177=\"No\",Q177=\"\")),X177,IF(AND(OR(W177=\"No\",W177=\"\"),Q177=\"Yes\"),R177,0))))","v":0},null,null,{"$f":"IF(AD177=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD177=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD177=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD177=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD177=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K177 = \"SBITA\",+PV(AN177/(AF177/Table3[[#This Row],[Assessed Term]]),AF177,-AI177,0,IF(AE177=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W178=\"Yes\",Q178=\"Yes\"),IF(R178=X178,R178,MAX(R178,X178)),IF(AND(W178=\"Yes\",OR(Q178=\"No\",Q178=\"\")),X178,IF(AND(OR(W178=\"No\",W178=\"\"),Q178=\"Yes\"),R178,0))))","v":0},null,null,{"$f":"IF(AD178=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD178=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD178=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD178=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD178=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K178 = \"SBITA\",+PV(AN178/(AF178/Table3[[#This Row],[Assessed Term]]),AF178,-AI178,0,IF(AE178=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W179=\"Yes\",Q179=\"Yes\"),IF(R179=X179,R179,MAX(R179,X179)),IF(AND(W179=\"Yes\",OR(Q179=\"No\",Q179=\"\")),X179,IF(AND(OR(W179=\"No\",W179=\"\"),Q179=\"Yes\"),R179,0))))","v":0},null,null,{"$f":"IF(AD179=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD179=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD179=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD179=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD179=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K179 = \"SBITA\",+PV(AN179/(AF179/Table3[[#This Row],[Assessed Term]]),AF179,-AI179,0,IF(AE179=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W180=\"Yes\",Q180=\"Yes\"),IF(R180=X180,R180,MAX(R180,X180)),IF(AND(W180=\"Yes\",OR(Q180=\"No\",Q180=\"\")),X180,IF(AND(OR(W180=\"No\",W180=\"\"),Q180=\"Yes\"),R180,0))))","v":0},null,null,{"$f":"IF(AD180=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD180=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD180=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD180=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD180=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K180 = \"SBITA\",+PV(AN180/(AF180/Table3[[#This Row],[Assessed Term]]),AF180,-AI180,0,IF(AE180=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W181=\"Yes\",Q181=\"Yes\"),IF(R181=X181,R181,MAX(R181,X181)),IF(AND(W181=\"Yes\",OR(Q181=\"No\",Q181=\"\")),X181,IF(AND(OR(W181=\"No\",W181=\"\"),Q181=\"Yes\"),R181,0))))","v":0},null,null,{"$f":"IF(AD181=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD181=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD181=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD181=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD181=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K181 = \"SBITA\",+PV(AN181/(AF181/Table3[[#This Row],[Assessed Term]]),AF181,-AI181,0,IF(AE181=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W182=\"Yes\",Q182=\"Yes\"),IF(R182=X182,R182,MAX(R182,X182)),IF(AND(W182=\"Yes\",OR(Q182=\"No\",Q182=\"\")),X182,IF(AND(OR(W182=\"No\",W182=\"\"),Q182=\"Yes\"),R182,0))))","v":0},null,null,{"$f":"IF(AD182=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD182=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD182=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD182=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD182=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K182 = \"SBITA\",+PV(AN182/(AF182/Table3[[#This Row],[Assessed Term]]),AF182,-AI182,0,IF(AE182=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W183=\"Yes\",Q183=\"Yes\"),IF(R183=X183,R183,MAX(R183,X183)),IF(AND(W183=\"Yes\",OR(Q183=\"No\",Q183=\"\")),X183,IF(AND(OR(W183=\"No\",W183=\"\"),Q183=\"Yes\"),R183,0))))","v":0},null,null,{"$f":"IF(AD183=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD183=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD183=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD183=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD183=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K183 = \"SBITA\",+PV(AN183/(AF183/Table3[[#This Row],[Assessed Term]]),AF183,-AI183,0,IF(AE183=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W184=\"Yes\",Q184=\"Yes\"),IF(R184=X184,R184,MAX(R184,X184)),IF(AND(W184=\"Yes\",OR(Q184=\"No\",Q184=\"\")),X184,IF(AND(OR(W184=\"No\",W184=\"\"),Q184=\"Yes\"),R184,0))))","v":0},null,null,{"$f":"IF(AD184=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD184=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD184=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD184=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD184=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K184 = \"SBITA\",+PV(AN184/(AF184/Table3[[#This Row],[Assessed Term]]),AF184,-AI184,0,IF(AE184=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W185=\"Yes\",Q185=\"Yes\"),IF(R185=X185,R185,MAX(R185,X185)),IF(AND(W185=\"Yes\",OR(Q185=\"No\",Q185=\"\")),X185,IF(AND(OR(W185=\"No\",W185=\"\"),Q185=\"Yes\"),R185,0))))","v":0},null,null,{"$f":"IF(AD185=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD185=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD185=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD185=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD185=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K185 = \"SBITA\",+PV(AN185/(AF185/Table3[[#This Row],[Assessed Term]]),AF185,-AI185,0,IF(AE185=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W186=\"Yes\",Q186=\"Yes\"),IF(R186=X186,R186,MAX(R186,X186)),IF(AND(W186=\"Yes\",OR(Q186=\"No\",Q186=\"\")),X186,IF(AND(OR(W186=\"No\",W186=\"\"),Q186=\"Yes\"),R186,0))))","v":0},null,null,{"$f":"IF(AD186=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD186=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD186=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD186=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD186=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K186 = \"SBITA\",+PV(AN186/(AF186/Table3[[#This Row],[Assessed Term]]),AF186,-AI186,0,IF(AE186=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W187=\"Yes\",Q187=\"Yes\"),IF(R187=X187,R187,MAX(R187,X187)),IF(AND(W187=\"Yes\",OR(Q187=\"No\",Q187=\"\")),X187,IF(AND(OR(W187=\"No\",W187=\"\"),Q187=\"Yes\"),R187,0))))","v":0},null,null,{"$f":"IF(AD187=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD187=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD187=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD187=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD187=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K187 = \"SBITA\",+PV(AN187/(AF187/Table3[[#This Row],[Assessed Term]]),AF187,-AI187,0,IF(AE187=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W188=\"Yes\",Q188=\"Yes\"),IF(R188=X188,R188,MAX(R188,X188)),IF(AND(W188=\"Yes\",OR(Q188=\"No\",Q188=\"\")),X188,IF(AND(OR(W188=\"No\",W188=\"\"),Q188=\"Yes\"),R188,0))))","v":0},null,null,{"$f":"IF(AD188=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD188=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD188=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD188=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD188=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K188 = \"SBITA\",+PV(AN188/(AF188/Table3[[#This Row],[Assessed Term]]),AF188,-AI188,0,IF(AE188=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W189=\"Yes\",Q189=\"Yes\"),IF(R189=X189,R189,MAX(R189,X189)),IF(AND(W189=\"Yes\",OR(Q189=\"No\",Q189=\"\")),X189,IF(AND(OR(W189=\"No\",W189=\"\"),Q189=\"Yes\"),R189,0))))","v":0},null,null,{"$f":"IF(AD189=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD189=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD189=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD189=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD189=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K189 = \"SBITA\",+PV(AN189/(AF189/Table3[[#This Row],[Assessed Term]]),AF189,-AI189,0,IF(AE189=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W190=\"Yes\",Q190=\"Yes\"),IF(R190=X190,R190,MAX(R190,X190)),IF(AND(W190=\"Yes\",OR(Q190=\"No\",Q190=\"\")),X190,IF(AND(OR(W190=\"No\",W190=\"\"),Q190=\"Yes\"),R190,0))))","v":0},null,null,{"$f":"IF(AD190=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD190=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD190=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD190=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD190=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K190 = \"SBITA\",+PV(AN190/(AF190/Table3[[#This Row],[Assessed Term]]),AF190,-AI190,0,IF(AE190=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W191=\"Yes\",Q191=\"Yes\"),IF(R191=X191,R191,MAX(R191,X191)),IF(AND(W191=\"Yes\",OR(Q191=\"No\",Q191=\"\")),X191,IF(AND(OR(W191=\"No\",W191=\"\"),Q191=\"Yes\"),R191,0))))","v":0},null,null,{"$f":"IF(AD191=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD191=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD191=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD191=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD191=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K191 = \"SBITA\",+PV(AN191/(AF191/Table3[[#This Row],[Assessed Term]]),AF191,-AI191,0,IF(AE191=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W192=\"Yes\",Q192=\"Yes\"),IF(R192=X192,R192,MAX(R192,X192)),IF(AND(W192=\"Yes\",OR(Q192=\"No\",Q192=\"\")),X192,IF(AND(OR(W192=\"No\",W192=\"\"),Q192=\"Yes\"),R192,0))))","v":0},null,null,{"$f":"IF(AD192=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD192=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD192=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD192=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD192=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K192 = \"SBITA\",+PV(AN192/(AF192/Table3[[#This Row],[Assessed Term]]),AF192,-AI192,0,IF(AE192=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W193=\"Yes\",Q193=\"Yes\"),IF(R193=X193,R193,MAX(R193,X193)),IF(AND(W193=\"Yes\",OR(Q193=\"No\",Q193=\"\")),X193,IF(AND(OR(W193=\"No\",W193=\"\"),Q193=\"Yes\"),R193,0))))","v":0},null,null,{"$f":"IF(AD193=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD193=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD193=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD193=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD193=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K193 = \"SBITA\",+PV(AN193/(AF193/Table3[[#This Row],[Assessed Term]]),AF193,-AI193,0,IF(AE193=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W194=\"Yes\",Q194=\"Yes\"),IF(R194=X194,R194,MAX(R194,X194)),IF(AND(W194=\"Yes\",OR(Q194=\"No\",Q194=\"\")),X194,IF(AND(OR(W194=\"No\",W194=\"\"),Q194=\"Yes\"),R194,0))))","v":0},null,null,{"$f":"IF(AD194=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD194=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD194=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD194=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD194=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K194 = \"SBITA\",+PV(AN194/(AF194/Table3[[#This Row],[Assessed Term]]),AF194,-AI194,0,IF(AE194=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W195=\"Yes\",Q195=\"Yes\"),IF(R195=X195,R195,MAX(R195,X195)),IF(AND(W195=\"Yes\",OR(Q195=\"No\",Q195=\"\")),X195,IF(AND(OR(W195=\"No\",W195=\"\"),Q195=\"Yes\"),R195,0))))","v":0},null,null,{"$f":"IF(AD195=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD195=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD195=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD195=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD195=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K195 = \"SBITA\",+PV(AN195/(AF195/Table3[[#This Row],[Assessed Term]]),AF195,-AI195,0,IF(AE195=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F196=\"yes\",G196=\"yes\", H196=\"no\",E196<>\"Service\", E196<>\"IT - (GASB 87)\",I196 =\"yes\", E196<>\"Investment\", E196<>\"Inventory\",J196<>\"Yes\",E196<>\"\"),\"SBITA\",\"Not a SBITA\")","v":"Not a SBITA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(S196=\"Yes\",M196=\"Yes\"),IF(OR(O196=U196,O196<U196),U196,O196),L196)","v":0},{"$f":"+IF(M196=S196,MAX(O196,U196),(IF(OR(T196=\"yes\",N196=\"Yes\"),MIN(O196,U196),IF(AND(T196=\"Yes\",N196=\"No\"),U196,IF(AND(T196=\"No\",N196=\"Yes\"),O196,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W196=\"Yes\",Q196=\"Yes\"),IF(R196=X196,R196,MAX(R196,X196)),IF(AND(W196=\"Yes\",OR(Q196=\"No\",Q196=\"\")),X196,IF(AND(OR(W196=\"No\",W196=\"\"),Q196=\"Yes\"),R196,0))))","v":0},null,null,{"$f":"IF(AD196=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD196=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD196=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD196=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD196=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K196 = \"SBITA\",+PV(AN196/(AF196/Table3[[#This Row],[Assessed Term]]),AF196,-AI196,0,IF(AE196=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W197=\"Yes\",Q197=\"Yes\"),IF(R197=X197,R197,MAX(R197,X197)),IF(AND(W197=\"Yes\",OR(Q197=\"No\",Q197=\"\")),X197,IF(AND(OR(W197=\"No\",W197=\"\"),Q197=\"Yes\"),R197,0))))","v":0},null,null,{"$f":"IF(AD197=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD197=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD197=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD197=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD197=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K197 = \"SBITA\",+PV(AN197/(AF197/Table3[[#This Row],[Assessed Term]]),AF197,-AI197,0,IF(AE197=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W198=\"Yes\",Q198=\"Yes\"),IF(R198=X198,R198,MAX(R198,X198)),IF(AND(W198=\"Yes\",OR(Q198=\"No\",Q198=\"\")),X198,IF(AND(OR(W198=\"No\",W198=\"\"),Q198=\"Yes\"),R198,0))))","v":0},null,null,{"$f":"IF(AD198=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD198=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD198=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD198=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD198=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K198 = \"SBITA\",+PV(AN198/(AF198/Table3[[#This Row],[Assessed Term]]),AF198,-AI198,0,IF(AE198=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W199=\"Yes\",Q199=\"Yes\"),IF(R199=X199,R199,MAX(R199,X199)),IF(AND(W199=\"Yes\",OR(Q199=\"No\",Q199=\"\")),X199,IF(AND(OR(W199=\"No\",W199=\"\"),Q199=\"Yes\"),R199,0))))","v":0},null,null,{"$f":"IF(AD199=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD199=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD199=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD199=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD199=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K199 = \"SBITA\",+PV(AN199/(AF199/Table3[[#This Row],[Assessed Term]]),AF199,-AI199,0,IF(AE199=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W200=\"Yes\",Q200=\"Yes\"),IF(R200=X200,R200,MAX(R200,X200)),IF(AND(W200=\"Yes\",OR(Q200=\"No\",Q200=\"\")),X200,IF(AND(OR(W200=\"No\",W200=\"\"),Q200=\"Yes\"),R200,0))))","v":0},null,null,{"$f":"IF(AD200=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD200=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD200=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD200=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD200=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K200 = \"SBITA\",+PV(AN200/(AF200/Table3[[#This Row],[Assessed Term]]),AF200,-AI200,0,IF(AE200=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W201=\"Yes\",Q201=\"Yes\"),IF(R201=X201,R201,MAX(R201,X201)),IF(AND(W201=\"Yes\",OR(Q201=\"No\",Q201=\"\")),X201,IF(AND(OR(W201=\"No\",W201=\"\"),Q201=\"Yes\"),R201,0))))","v":0},null,null,{"$f":"IF(AD201=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD201=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD201=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD201=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD201=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K201 = \"SBITA\",+PV(AN201/(AF201/Table3[[#This Row],[Assessed Term]]),AF201,-AI201,0,IF(AE201=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W202=\"Yes\",Q202=\"Yes\"),IF(R202=X202,R202,MAX(R202,X202)),IF(AND(W202=\"Yes\",OR(Q202=\"No\",Q202=\"\")),X202,IF(AND(OR(W202=\"No\",W202=\"\"),Q202=\"Yes\"),R202,0))))","v":0},null,null,{"$f":"IF(AD202=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD202=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD202=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD202=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD202=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K202 = \"SBITA\",+PV(AN202/(AF202/Table3[[#This Row],[Assessed Term]]),AF202,-AI202,0,IF(AE202=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W203=\"Yes\",Q203=\"Yes\"),IF(R203=X203,R203,MAX(R203,X203)),IF(AND(W203=\"Yes\",OR(Q203=\"No\",Q203=\"\")),X203,IF(AND(OR(W203=\"No\",W203=\"\"),Q203=\"Yes\"),R203,0))))","v":0},null,null,{"$f":"IF(AD203=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD203=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD203=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD203=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD203=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K203 = \"SBITA\",+PV(AN203/(AF203/Table3[[#This Row],[Assessed Term]]),AF203,-AI203,0,IF(AE203=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W204=\"Yes\",Q204=\"Yes\"),IF(R204=X204,R204,MAX(R204,X204)),IF(AND(W204=\"Yes\",OR(Q204=\"No\",Q204=\"\")),X204,IF(AND(OR(W204=\"No\",W204=\"\"),Q204=\"Yes\"),R204,0))))","v":0},null,null,{"$f":"IF(AD204=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD204=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD204=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD204=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD204=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K204 = \"SBITA\",+PV(AN204/(AF204/Table3[[#This Row],[Assessed Term]]),AF204,-AI204,0,IF(AE204=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W205=\"Yes\",Q205=\"Yes\"),IF(R205=X205,R205,MAX(R205,X205)),IF(AND(W205=\"Yes\",OR(Q205=\"No\",Q205=\"\")),X205,IF(AND(OR(W205=\"No\",W205=\"\"),Q205=\"Yes\"),R205,0))))","v":0},null,null,{"$f":"IF(AD205=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD205=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD205=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD205=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD205=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K205 = \"SBITA\",+PV(AN205/(AF205/Table3[[#This Row],[Assessed Term]]),AF205,-AI205,0,IF(AE205=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W206=\"Yes\",Q206=\"Yes\"),IF(R206=X206,R206,MAX(R206,X206)),IF(AND(W206=\"Yes\",OR(Q206=\"No\",Q206=\"\")),X206,IF(AND(OR(W206=\"No\",W206=\"\"),Q206=\"Yes\"),R206,0))))","v":0},null,null,{"$f":"IF(AD206=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD206=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD206=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD206=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD206=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K206 = \"SBITA\",+PV(AN206/(AF206/Table3[[#This Row],[Assessed Term]]),AF206,-AI206,0,IF(AE206=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W207=\"Yes\",Q207=\"Yes\"),IF(R207=X207,R207,MAX(R207,X207)),IF(AND(W207=\"Yes\",OR(Q207=\"No\",Q207=\"\")),X207,IF(AND(OR(W207=\"No\",W207=\"\"),Q207=\"Yes\"),R207,0))))","v":0},null,null,{"$f":"IF(AD207=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD207=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD207=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD207=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD207=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K207 = \"SBITA\",+PV(AN207/(AF207/Table3[[#This Row],[Assessed Term]]),AF207,-AI207,0,IF(AE207=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB208=0,AA208+AC208,AB208)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W208=\"Yes\",Q208=\"Yes\"),IF(R208=X208,R208,MAX(R208,X208)),IF(AND(W208=\"Yes\",OR(Q208=\"No\",Q208=\"\")),X208,IF(AND(OR(W208=\"No\",W208=\"\"),Q208=\"Yes\"),R208,0))))","v":0},null,null,{"$f":"IF(AD208=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD208=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD208=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD208=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD208=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K208 = \"SBITA\",+PV(AN208/(AF208/Table3[[#This Row],[Assessed Term]]),AF208,-AI208,0,IF(AE208=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP208 = \"no\",AO208,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W209=\"Yes\",Q209=\"Yes\"),IF(R209=X209,R209,MAX(R209,X209)),IF(AND(W209=\"Yes\",OR(Q209=\"No\",Q209=\"\")),X209,IF(AND(OR(W209=\"No\",W209=\"\"),Q209=\"Yes\"),R209,0))))","v":0},null,null,{"$f":"IF(AD209=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD209=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD209=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD209=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD209=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K209 = \"SBITA\",+PV(AN209/(AF209/Table3[[#This Row],[Assessed Term]]),AF209,-AI209,0,IF(AE209=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W210=\"Yes\",Q210=\"Yes\"),IF(R210=X210,R210,MAX(R210,X210)),IF(AND(W210=\"Yes\",OR(Q210=\"No\",Q210=\"\")),X210,IF(AND(OR(W210=\"No\",W210=\"\"),Q210=\"Yes\"),R210,0))))","v":0},null,null,{"$f":"IF(AD210=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD210=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD210=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD210=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD210=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K210 = \"SBITA\",+PV(AN210/(AF210/Table3[[#This Row],[Assessed Term]]),AF210,-AI210,0,IF(AE210=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W211=\"Yes\",Q211=\"Yes\"),IF(R211=X211,R211,MAX(R211,X211)),IF(AND(W211=\"Yes\",OR(Q211=\"No\",Q211=\"\")),X211,IF(AND(OR(W211=\"No\",W211=\"\"),Q211=\"Yes\"),R211,0))))","v":0},null,null,{"$f":"IF(AD211=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD211=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD211=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD211=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD211=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K211 = \"SBITA\",+PV(AN211/(AF211/Table3[[#This Row],[Assessed Term]]),AF211,-AI211,0,IF(AE211=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W212=\"Yes\",Q212=\"Yes\"),IF(R212=X212,R212,MAX(R212,X212)),IF(AND(W212=\"Yes\",OR(Q212=\"No\",Q212=\"\")),X212,IF(AND(OR(W212=\"No\",W212=\"\"),Q212=\"Yes\"),R212,0))))","v":0},null,null,{"$f":"IF(AD212=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD212=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD212=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD212=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD212=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K212 = \"SBITA\",+PV(AN212/(AF212/Table3[[#This Row],[Assessed Term]]),AF212,-AI212,0,IF(AE212=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W213=\"Yes\",Q213=\"Yes\"),IF(R213=X213,R213,MAX(R213,X213)),IF(AND(W213=\"Yes\",OR(Q213=\"No\",Q213=\"\")),X213,IF(AND(OR(W213=\"No\",W213=\"\"),Q213=\"Yes\"),R213,0))))","v":0},null,null,{"$f":"IF(AD213=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD213=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD213=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD213=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD213=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K213 = \"SBITA\",+PV(AN213/(AF213/Table3[[#This Row],[Assessed Term]]),AF213,-AI213,0,IF(AE213=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W214=\"Yes\",Q214=\"Yes\"),IF(R214=X214,R214,MAX(R214,X214)),IF(AND(W214=\"Yes\",OR(Q214=\"No\",Q214=\"\")),X214,IF(AND(OR(W214=\"No\",W214=\"\"),Q214=\"Yes\"),R214,0))))","v":0},null,null,{"$f":"IF(AD214=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD214=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD214=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD214=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD214=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K214 = \"SBITA\",+PV(AN214/(AF214/Table3[[#This Row],[Assessed Term]]),AF214,-AI214,0,IF(AE214=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W215=\"Yes\",Q215=\"Yes\"),IF(R215=X215,R215,MAX(R215,X215)),IF(AND(W215=\"Yes\",OR(Q215=\"No\",Q215=\"\")),X215,IF(AND(OR(W215=\"No\",W215=\"\"),Q215=\"Yes\"),R215,0))))","v":0},null,null,{"$f":"IF(AD215=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD215=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD215=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD215=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD215=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K215 = \"SBITA\",+PV(AN215/(AF215/Table3[[#This Row],[Assessed Term]]),AF215,-AI215,0,IF(AE215=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W216=\"Yes\",Q216=\"Yes\"),IF(R216=X216,R216,MAX(R216,X216)),IF(AND(W216=\"Yes\",OR(Q216=\"No\",Q216=\"\")),X216,IF(AND(OR(W216=\"No\",W216=\"\"),Q216=\"Yes\"),R216,0))))","v":0},null,null,{"$f":"IF(AD216=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD216=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD216=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD216=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD216=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K216 = \"SBITA\",+PV(AN216/(AF216/Table3[[#This Row],[Assessed Term]]),AF216,-AI216,0,IF(AE216=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W217=\"Yes\",Q217=\"Yes\"),IF(R217=X217,R217,MAX(R217,X217)),IF(AND(W217=\"Yes\",OR(Q217=\"No\",Q217=\"\")),X217,IF(AND(OR(W217=\"No\",W217=\"\"),Q217=\"Yes\"),R217,0))))","v":0},null,null,{"$f":"IF(AD217=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD217=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD217=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD217=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD217=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K217 = \"SBITA\",+PV(AN217/(AF217/Table3[[#This Row],[Assessed Term]]),AF217,-AI217,0,IF(AE217=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W218=\"Yes\",Q218=\"Yes\"),IF(R218=X218,R218,MAX(R218,X218)),IF(AND(W218=\"Yes\",OR(Q218=\"No\",Q218=\"\")),X218,IF(AND(OR(W218=\"No\",W218=\"\"),Q218=\"Yes\"),R218,0))))","v":0},null,null,{"$f":"IF(AD218=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD218=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD218=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD218=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD218=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K218 = \"SBITA\",+PV(AN218/(AF218/Table3[[#This Row],[Assessed Term]]),AF218,-AI218,0,IF(AE218=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W219=\"Yes\",Q219=\"Yes\"),IF(R219=X219,R219,MAX(R219,X219)),IF(AND(W219=\"Yes\",OR(Q219=\"No\",Q219=\"\")),X219,IF(AND(OR(W219=\"No\",W219=\"\"),Q219=\"Yes\"),R219,0))))","v":0},null,null,{"$f":"IF(AD219=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD219=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD219=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD219=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD219=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K219 = \"SBITA\",+PV(AN219/(AF219/Table3[[#This Row],[Assessed Term]]),AF219,-AI219,0,IF(AE219=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W220=\"Yes\",Q220=\"Yes\"),IF(R220=X220,R220,MAX(R220,X220)),IF(AND(W220=\"Yes\",OR(Q220=\"No\",Q220=\"\")),X220,IF(AND(OR(W220=\"No\",W220=\"\"),Q220=\"Yes\"),R220,0))))","v":0},null,null,{"$f":"IF(AD220=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD220=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD220=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD220=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD220=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K220 = \"SBITA\",+PV(AN220/(AF220/Table3[[#This Row],[Assessed Term]]),AF220,-AI220,0,IF(AE220=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W221=\"Yes\",Q221=\"Yes\"),IF(R221=X221,R221,MAX(R221,X221)),IF(AND(W221=\"Yes\",OR(Q221=\"No\",Q221=\"\")),X221,IF(AND(OR(W221=\"No\",W221=\"\"),Q221=\"Yes\"),R221,0))))","v":0},null,null,{"$f":"IF(AD221=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD221=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD221=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD221=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD221=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K221 = \"SBITA\",+PV(AN221/(AF221/Table3[[#This Row],[Assessed Term]]),AF221,-AI221,0,IF(AE221=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W222=\"Yes\",Q222=\"Yes\"),IF(R222=X222,R222,MAX(R222,X222)),IF(AND(W222=\"Yes\",OR(Q222=\"No\",Q222=\"\")),X222,IF(AND(OR(W222=\"No\",W222=\"\"),Q222=\"Yes\"),R222,0))))","v":0},null,null,{"$f":"IF(AD222=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD222=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD222=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD222=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD222=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K222 = \"SBITA\",+PV(AN222/(AF222/Table3[[#This Row],[Assessed Term]]),AF222,-AI222,0,IF(AE222=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W223=\"Yes\",Q223=\"Yes\"),IF(R223=X223,R223,MAX(R223,X223)),IF(AND(W223=\"Yes\",OR(Q223=\"No\",Q223=\"\")),X223,IF(AND(OR(W223=\"No\",W223=\"\"),Q223=\"Yes\"),R223,0))))","v":0},null,null,{"$f":"IF(AD223=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD223=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD223=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD223=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD223=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K223 = \"SBITA\",+PV(AN223/(AF223/Table3[[#This Row],[Assessed Term]]),AF223,-AI223,0,IF(AE223=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W224=\"Yes\",Q224=\"Yes\"),IF(R224=X224,R224,MAX(R224,X224)),IF(AND(W224=\"Yes\",OR(Q224=\"No\",Q224=\"\")),X224,IF(AND(OR(W224=\"No\",W224=\"\"),Q224=\"Yes\"),R224,0))))","v":0},null,null,{"$f":"IF(AD224=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD224=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD224=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD224=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD224=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K224 = \"SBITA\",+PV(AN224/(AF224/Table3[[#This Row],[Assessed Term]]),AF224,-AI224,0,IF(AE224=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB225=0,AA225+AC225,AB225)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W225=\"Yes\",Q225=\"Yes\"),IF(R225=X225,R225,MAX(R225,X225)),IF(AND(W225=\"Yes\",OR(Q225=\"No\",Q225=\"\")),X225,IF(AND(OR(W225=\"No\",W225=\"\"),Q225=\"Yes\"),R225,0))))","v":0},null,null,{"$f":"IF(AD225=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD225=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD225=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD225=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD225=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K225 = \"SBITA\",+PV(AN225/(AF225/Table3[[#This Row],[Assessed Term]]),AF225,-AI225,0,IF(AE225=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP225 = \"no\",AO225,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W226=\"Yes\",Q226=\"Yes\"),IF(R226=X226,R226,MAX(R226,X226)),IF(AND(W226=\"Yes\",OR(Q226=\"No\",Q226=\"\")),X226,IF(AND(OR(W226=\"No\",W226=\"\"),Q226=\"Yes\"),R226,0))))","v":0},null,null,{"$f":"IF(AD226=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD226=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD226=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD226=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD226=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K226 = \"SBITA\",+PV(AN226/(AF226/Table3[[#This Row],[Assessed Term]]),AF226,-AI226,0,IF(AE226=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W227=\"Yes\",Q227=\"Yes\"),IF(R227=X227,R227,MAX(R227,X227)),IF(AND(W227=\"Yes\",OR(Q227=\"No\",Q227=\"\")),X227,IF(AND(OR(W227=\"No\",W227=\"\"),Q227=\"Yes\"),R227,0))))","v":0},null,null,{"$f":"IF(AD227=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD227=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD227=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD227=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD227=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K227 = \"SBITA\",+PV(AN227/(AF227/Table3[[#This Row],[Assessed Term]]),AF227,-AI227,0,IF(AE227=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W228=\"Yes\",Q228=\"Yes\"),IF(R228=X228,R228,MAX(R228,X228)),IF(AND(W228=\"Yes\",OR(Q228=\"No\",Q228=\"\")),X228,IF(AND(OR(W228=\"No\",W228=\"\"),Q228=\"Yes\"),R228,0))))","v":0},null,null,{"$f":"IF(AD228=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD228=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD228=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD228=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD228=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K228 = \"SBITA\",+PV(AN228/(AF228/Table3[[#This Row],[Assessed Term]]),AF228,-AI228,0,IF(AE228=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W229=\"Yes\",Q229=\"Yes\"),IF(R229=X229,R229,MAX(R229,X229)),IF(AND(W229=\"Yes\",OR(Q229=\"No\",Q229=\"\")),X229,IF(AND(OR(W229=\"No\",W229=\"\"),Q229=\"Yes\"),R229,0))))","v":0},null,null,{"$f":"IF(AD229=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD229=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD229=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD229=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD229=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K229 = \"SBITA\",+PV(AN229/(AF229/Table3[[#This Row],[Assessed Term]]),AF229,-AI229,0,IF(AE229=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W230=\"Yes\",Q230=\"Yes\"),IF(R230=X230,R230,MAX(R230,X230)),IF(AND(W230=\"Yes\",OR(Q230=\"No\",Q230=\"\")),X230,IF(AND(OR(W230=\"No\",W230=\"\"),Q230=\"Yes\"),R230,0))))","v":0},null,null,{"$f":"IF(AD230=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD230=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD230=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD230=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD230=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K230 = \"SBITA\",+PV(AN230/(AF230/Table3[[#This Row],[Assessed Term]]),AF230,-AI230,0,IF(AE230=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W231=\"Yes\",Q231=\"Yes\"),IF(R231=X231,R231,MAX(R231,X231)),IF(AND(W231=\"Yes\",OR(Q231=\"No\",Q231=\"\")),X231,IF(AND(OR(W231=\"No\",W231=\"\"),Q231=\"Yes\"),R231,0))))","v":0},null,null,{"$f":"IF(AD231=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD231=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD231=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD231=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD231=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K231 = \"SBITA\",+PV(AN231/(AF231/Table3[[#This Row],[Assessed Term]]),AF231,-AI231,0,IF(AE231=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W232=\"Yes\",Q232=\"Yes\"),IF(R232=X232,R232,MAX(R232,X232)),IF(AND(W232=\"Yes\",OR(Q232=\"No\",Q232=\"\")),X232,IF(AND(OR(W232=\"No\",W232=\"\"),Q232=\"Yes\"),R232,0))))","v":0},null,null,{"$f":"IF(AD232=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD232=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD232=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD232=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD232=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K232 = \"SBITA\",+PV(AN232/(AF232/Table3[[#This Row],[Assessed Term]]),AF232,-AI232,0,IF(AE232=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W233=\"Yes\",Q233=\"Yes\"),IF(R233=X233,R233,MAX(R233,X233)),IF(AND(W233=\"Yes\",OR(Q233=\"No\",Q233=\"\")),X233,IF(AND(OR(W233=\"No\",W233=\"\"),Q233=\"Yes\"),R233,0))))","v":0},null,null,{"$f":"IF(AD233=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD233=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD233=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD233=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD233=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K233 = \"SBITA\",+PV(AN233/(AF233/Table3[[#This Row],[Assessed Term]]),AF233,-AI233,0,IF(AE233=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W234=\"Yes\",Q234=\"Yes\"),IF(R234=X234,R234,MAX(R234,X234)),IF(AND(W234=\"Yes\",OR(Q234=\"No\",Q234=\"\")),X234,IF(AND(OR(W234=\"No\",W234=\"\"),Q234=\"Yes\"),R234,0))))","v":0},null,null,{"$f":"IF(AD234=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD234=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD234=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD234=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD234=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K234 = \"SBITA\",+PV(AN234/(AF234/Table3[[#This Row],[Assessed Term]]),AF234,-AI234,0,IF(AE234=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W235=\"Yes\",Q235=\"Yes\"),IF(R235=X235,R235,MAX(R235,X235)),IF(AND(W235=\"Yes\",OR(Q235=\"No\",Q235=\"\")),X235,IF(AND(OR(W235=\"No\",W235=\"\"),Q235=\"Yes\"),R235,0))))","v":0},null,null,{"$f":"IF(AD235=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD235=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD235=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD235=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD235=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K235 = \"SBITA\",+PV(AN235/(AF235/Table3[[#This Row],[Assessed Term]]),AF235,-AI235,0,IF(AE235=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W236=\"Yes\",Q236=\"Yes\"),IF(R236=X236,R236,MAX(R236,X236)),IF(AND(W236=\"Yes\",OR(Q236=\"No\",Q236=\"\")),X236,IF(AND(OR(W236=\"No\",W236=\"\"),Q236=\"Yes\"),R236,0))))","v":0},null,null,{"$f":"IF(AD236=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD236=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD236=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD236=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD236=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K236 = \"SBITA\",+PV(AN236/(AF236/Table3[[#This Row],[Assessed Term]]),AF236,-AI236,0,IF(AE236=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W237=\"Yes\",Q237=\"Yes\"),IF(R237=X237,R237,MAX(R237,X237)),IF(AND(W237=\"Yes\",OR(Q237=\"No\",Q237=\"\")),X237,IF(AND(OR(W237=\"No\",W237=\"\"),Q237=\"Yes\"),R237,0))))","v":0},null,null,{"$f":"IF(AD237=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD237=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD237=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD237=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD237=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K237 = \"SBITA\",+PV(AN237/(AF237/Table3[[#This Row],[Assessed Term]]),AF237,-AI237,0,IF(AE237=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W238=\"Yes\",Q238=\"Yes\"),IF(R238=X238,R238,MAX(R238,X238)),IF(AND(W238=\"Yes\",OR(Q238=\"No\",Q238=\"\")),X238,IF(AND(OR(W238=\"No\",W238=\"\"),Q238=\"Yes\"),R238,0))))","v":0},null,null,{"$f":"IF(AD238=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD238=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD238=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD238=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD238=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K238 = \"SBITA\",+PV(AN238/(AF238/Table3[[#This Row],[Assessed Term]]),AF238,-AI238,0,IF(AE238=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W239=\"Yes\",Q239=\"Yes\"),IF(R239=X239,R239,MAX(R239,X239)),IF(AND(W239=\"Yes\",OR(Q239=\"No\",Q239=\"\")),X239,IF(AND(OR(W239=\"No\",W239=\"\"),Q239=\"Yes\"),R239,0))))","v":0},null,null,{"$f":"IF(AD239=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD239=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD239=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD239=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD239=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K239 = \"SBITA\",+PV(AN239/(AF239/Table3[[#This Row],[Assessed Term]]),AF239,-AI239,0,IF(AE239=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W240=\"Yes\",Q240=\"Yes\"),IF(R240=X240,R240,MAX(R240,X240)),IF(AND(W240=\"Yes\",OR(Q240=\"No\",Q240=\"\")),X240,IF(AND(OR(W240=\"No\",W240=\"\"),Q240=\"Yes\"),R240,0))))","v":0},null,null,{"$f":"IF(AD240=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD240=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD240=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD240=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD240=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K240 = \"SBITA\",+PV(AN240/(AF240/Table3[[#This Row],[Assessed Term]]),AF240,-AI240,0,IF(AE240=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W241=\"Yes\",Q241=\"Yes\"),IF(R241=X241,R241,MAX(R241,X241)),IF(AND(W241=\"Yes\",OR(Q241=\"No\",Q241=\"\")),X241,IF(AND(OR(W241=\"No\",W241=\"\"),Q241=\"Yes\"),R241,0))))","v":0},null,null,{"$f":"IF(AD241=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD241=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD241=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD241=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD241=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K241 = \"SBITA\",+PV(AN241/(AF241/Table3[[#This Row],[Assessed Term]]),AF241,-AI241,0,IF(AE241=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W242=\"Yes\",Q242=\"Yes\"),IF(R242=X242,R242,MAX(R242,X242)),IF(AND(W242=\"Yes\",OR(Q242=\"No\",Q242=\"\")),X242,IF(AND(OR(W242=\"No\",W242=\"\"),Q242=\"Yes\"),R242,0))))","v":0},null,null,{"$f":"IF(AD242=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD242=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD242=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD242=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD242=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K242 = \"SBITA\",+PV(AN242/(AF242/Table3[[#This Row],[Assessed Term]]),AF242,-AI242,0,IF(AE242=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W243=\"Yes\",Q243=\"Yes\"),IF(R243=X243,R243,MAX(R243,X243)),IF(AND(W243=\"Yes\",OR(Q243=\"No\",Q243=\"\")),X243,IF(AND(OR(W243=\"No\",W243=\"\"),Q243=\"Yes\"),R243,0))))","v":0},null,null,{"$f":"IF(AD243=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD243=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD243=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD243=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD243=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K243 = \"SBITA\",+PV(AN243/(AF243/Table3[[#This Row],[Assessed Term]]),AF243,-AI243,0,IF(AE243=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W244=\"Yes\",Q244=\"Yes\"),IF(R244=X244,R244,MAX(R244,X244)),IF(AND(W244=\"Yes\",OR(Q244=\"No\",Q244=\"\")),X244,IF(AND(OR(W244=\"No\",W244=\"\"),Q244=\"Yes\"),R244,0))))","v":0},null,null,{"$f":"IF(AD244=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD244=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD244=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD244=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD244=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K244 = \"SBITA\",+PV(AN244/(AF244/Table3[[#This Row],[Assessed Term]]),AF244,-AI244,0,IF(AE244=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W245=\"Yes\",Q245=\"Yes\"),IF(R245=X245,R245,MAX(R245,X245)),IF(AND(W245=\"Yes\",OR(Q245=\"No\",Q245=\"\")),X245,IF(AND(OR(W245=\"No\",W245=\"\"),Q245=\"Yes\"),R245,0))))","v":0},null,null,{"$f":"IF(AD245=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD245=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD245=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD245=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD245=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K245 = \"SBITA\",+PV(AN245/(AF245/Table3[[#This Row],[Assessed Term]]),AF245,-AI245,0,IF(AE245=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W246=\"Yes\",Q246=\"Yes\"),IF(R246=X246,R246,MAX(R246,X246)),IF(AND(W246=\"Yes\",OR(Q246=\"No\",Q246=\"\")),X246,IF(AND(OR(W246=\"No\",W246=\"\"),Q246=\"Yes\"),R246,0))))","v":0},null,null,{"$f":"IF(AD246=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD246=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD246=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD246=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD246=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K246 = \"SBITA\",+PV(AN246/(AF246/Table3[[#This Row],[Assessed Term]]),AF246,-AI246,0,IF(AE246=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W247=\"Yes\",Q247=\"Yes\"),IF(R247=X247,R247,MAX(R247,X247)),IF(AND(W247=\"Yes\",OR(Q247=\"No\",Q247=\"\")),X247,IF(AND(OR(W247=\"No\",W247=\"\"),Q247=\"Yes\"),R247,0))))","v":0},null,null,{"$f":"IF(AD247=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD247=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD247=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD247=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD247=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K247 = \"SBITA\",+PV(AN247/(AF247/Table3[[#This Row],[Assessed Term]]),AF247,-AI247,0,IF(AE247=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W248=\"Yes\",Q248=\"Yes\"),IF(R248=X248,R248,MAX(R248,X248)),IF(AND(W248=\"Yes\",OR(Q248=\"No\",Q248=\"\")),X248,IF(AND(OR(W248=\"No\",W248=\"\"),Q248=\"Yes\"),R248,0))))","v":0},null,null,{"$f":"IF(AD248=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD248=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD248=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD248=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD248=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K248 = \"SBITA\",+PV(AN248/(AF248/Table3[[#This Row],[Assessed Term]]),AF248,-AI248,0,IF(AE248=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W249=\"Yes\",Q249=\"Yes\"),IF(R249=X249,R249,MAX(R249,X249)),IF(AND(W249=\"Yes\",OR(Q249=\"No\",Q249=\"\")),X249,IF(AND(OR(W249=\"No\",W249=\"\"),Q249=\"Yes\"),R249,0))))","v":0},null,null,{"$f":"IF(AD249=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD249=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD249=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD249=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD249=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K249 = \"SBITA\",+PV(AN249/(AF249/Table3[[#This Row],[Assessed Term]]),AF249,-AI249,0,IF(AE249=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W250=\"Yes\",Q250=\"Yes\"),IF(R250=X250,R250,MAX(R250,X250)),IF(AND(W250=\"Yes\",OR(Q250=\"No\",Q250=\"\")),X250,IF(AND(OR(W250=\"No\",W250=\"\"),Q250=\"Yes\"),R250,0))))","v":0},null,null,{"$f":"IF(AD250=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD250=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD250=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD250=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD250=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K250 = \"SBITA\",+PV(AN250/(AF250/Table3[[#This Row],[Assessed Term]]),AF250,-AI250,0,IF(AE250=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W251=\"Yes\",Q251=\"Yes\"),IF(R251=X251,R251,MAX(R251,X251)),IF(AND(W251=\"Yes\",OR(Q251=\"No\",Q251=\"\")),X251,IF(AND(OR(W251=\"No\",W251=\"\"),Q251=\"Yes\"),R251,0))))","v":0},null,null,{"$f":"IF(AD251=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD251=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD251=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD251=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD251=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K251 = \"SBITA\",+PV(AN251/(AF251/Table3[[#This Row],[Assessed Term]]),AF251,-AI251,0,IF(AE251=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W252=\"Yes\",Q252=\"Yes\"),IF(R252=X252,R252,MAX(R252,X252)),IF(AND(W252=\"Yes\",OR(Q252=\"No\",Q252=\"\")),X252,IF(AND(OR(W252=\"No\",W252=\"\"),Q252=\"Yes\"),R252,0))))","v":0},null,null,{"$f":"IF(AD252=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD252=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD252=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD252=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD252=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K252 = \"SBITA\",+PV(AN252/(AF252/Table3[[#This Row],[Assessed Term]]),AF252,-AI252,0,IF(AE252=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W253=\"Yes\",Q253=\"Yes\"),IF(R253=X253,R253,MAX(R253,X253)),IF(AND(W253=\"Yes\",OR(Q253=\"No\",Q253=\"\")),X253,IF(AND(OR(W253=\"No\",W253=\"\"),Q253=\"Yes\"),R253,0))))","v":0},null,null,{"$f":"IF(AD253=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD253=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD253=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD253=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD253=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K253 = \"SBITA\",+PV(AN253/(AF253/Table3[[#This Row],[Assessed Term]]),AF253,-AI253,0,IF(AE253=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W254=\"Yes\",Q254=\"Yes\"),IF(R254=X254,R254,MAX(R254,X254)),IF(AND(W254=\"Yes\",OR(Q254=\"No\",Q254=\"\")),X254,IF(AND(OR(W254=\"No\",W254=\"\"),Q254=\"Yes\"),R254,0))))","v":0},null,null,{"$f":"IF(AD254=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD254=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD254=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD254=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD254=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K254 = \"SBITA\",+PV(AN254/(AF254/Table3[[#This Row],[Assessed Term]]),AF254,-AI254,0,IF(AE254=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W255=\"Yes\",Q255=\"Yes\"),IF(R255=X255,R255,MAX(R255,X255)),IF(AND(W255=\"Yes\",OR(Q255=\"No\",Q255=\"\")),X255,IF(AND(OR(W255=\"No\",W255=\"\"),Q255=\"Yes\"),R255,0))))","v":0},null,null,{"$f":"IF(AD255=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD255=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD255=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD255=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD255=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K255 = \"SBITA\",+PV(AN255/(AF255/Table3[[#This Row],[Assessed Term]]),AF255,-AI255,0,IF(AE255=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W256=\"Yes\",Q256=\"Yes\"),IF(R256=X256,R256,MAX(R256,X256)),IF(AND(W256=\"Yes\",OR(Q256=\"No\",Q256=\"\")),X256,IF(AND(OR(W256=\"No\",W256=\"\"),Q256=\"Yes\"),R256,0))))","v":0},null,null,{"$f":"IF(AD256=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD256=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD256=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD256=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD256=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K256 = \"SBITA\",+PV(AN256/(AF256/Table3[[#This Row],[Assessed Term]]),AF256,-AI256,0,IF(AE256=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W257=\"Yes\",Q257=\"Yes\"),IF(R257=X257,R257,MAX(R257,X257)),IF(AND(W257=\"Yes\",OR(Q257=\"No\",Q257=\"\")),X257,IF(AND(OR(W257=\"No\",W257=\"\"),Q257=\"Yes\"),R257,0))))","v":0},null,null,{"$f":"IF(AD257=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD257=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD257=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD257=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD257=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K257 = \"SBITA\",+PV(AN257/(AF257/Table3[[#This Row],[Assessed Term]]),AF257,-AI257,0,IF(AE257=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W258=\"Yes\",Q258=\"Yes\"),IF(R258=X258,R258,MAX(R258,X258)),IF(AND(W258=\"Yes\",OR(Q258=\"No\",Q258=\"\")),X258,IF(AND(OR(W258=\"No\",W258=\"\"),Q258=\"Yes\"),R258,0))))","v":0},null,null,{"$f":"IF(AD258=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD258=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD258=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD258=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD258=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K258 = \"SBITA\",+PV(AN258/(AF258/Table3[[#This Row],[Assessed Term]]),AF258,-AI258,0,IF(AE258=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W259=\"Yes\",Q259=\"Yes\"),IF(R259=X259,R259,MAX(R259,X259)),IF(AND(W259=\"Yes\",OR(Q259=\"No\",Q259=\"\")),X259,IF(AND(OR(W259=\"No\",W259=\"\"),Q259=\"Yes\"),R259,0))))","v":0},null,null,{"$f":"IF(AD259=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD259=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD259=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD259=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD259=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K259 = \"SBITA\",+PV(AN259/(AF259/Table3[[#This Row],[Assessed Term]]),AF259,-AI259,0,IF(AE259=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F260=\"yes\",G260=\"yes\", H260=\"no\",E260<>\"Service\", E260<>\"IT - (GASB 87)\",I260 =\"yes\", E260<>\"Investment\", E260<>\"Inventory\",J260<>\"Yes\",E260<>\"\"),\"SBITA\",\"Not a SBITA\")","v":"Not a SBITA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(S260=\"Yes\",M260=\"Yes\"),IF(OR(O260=U260,O260<U260),U260,O260),L260)","v":0},{"$f":"+IF(M260=S260,MAX(O260,U260),(IF(OR(T260=\"yes\",N260=\"Yes\"),MIN(O260,U260),IF(AND(T260=\"Yes\",N260=\"No\"),U260,IF(AND(T260=\"No\",N260=\"Yes\"),O260,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W260=\"Yes\",Q260=\"Yes\"),IF(R260=X260,R260,MAX(R260,X260)),IF(AND(W260=\"Yes\",OR(Q260=\"No\",Q260=\"\")),X260,IF(AND(OR(W260=\"No\",W260=\"\"),Q260=\"Yes\"),R260,0))))","v":0},null,null,{"$f":"IF(AD260=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD260=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD260=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD260=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD260=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K260 = \"SBITA\",+PV(AN260/(AF260/Table3[[#This Row],[Assessed Term]]),AF260,-AI260,0,IF(AE260=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W261=\"Yes\",Q261=\"Yes\"),IF(R261=X261,R261,MAX(R261,X261)),IF(AND(W261=\"Yes\",OR(Q261=\"No\",Q261=\"\")),X261,IF(AND(OR(W261=\"No\",W261=\"\"),Q261=\"Yes\"),R261,0))))","v":0},null,null,{"$f":"IF(AD261=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD261=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD261=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD261=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD261=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K261 = \"SBITA\",+PV(AN261/(AF261/Table3[[#This Row],[Assessed Term]]),AF261,-AI261,0,IF(AE261=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W262=\"Yes\",Q262=\"Yes\"),IF(R262=X262,R262,MAX(R262,X262)),IF(AND(W262=\"Yes\",OR(Q262=\"No\",Q262=\"\")),X262,IF(AND(OR(W262=\"No\",W262=\"\"),Q262=\"Yes\"),R262,0))))","v":0},null,null,{"$f":"IF(AD262=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD262=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD262=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD262=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD262=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K262 = \"SBITA\",+PV(AN262/(AF262/Table3[[#This Row],[Assessed Term]]),AF262,-AI262,0,IF(AE262=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W263=\"Yes\",Q263=\"Yes\"),IF(R263=X263,R263,MAX(R263,X263)),IF(AND(W263=\"Yes\",OR(Q263=\"No\",Q263=\"\")),X263,IF(AND(OR(W263=\"No\",W263=\"\"),Q263=\"Yes\"),R263,0))))","v":0},null,null,{"$f":"IF(AD263=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD263=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD263=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD263=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD263=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K263 = \"SBITA\",+PV(AN263/(AF263/Table3[[#This Row],[Assessed Term]]),AF263,-AI263,0,IF(AE263=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W264=\"Yes\",Q264=\"Yes\"),IF(R264=X264,R264,MAX(R264,X264)),IF(AND(W264=\"Yes\",OR(Q264=\"No\",Q264=\"\")),X264,IF(AND(OR(W264=\"No\",W264=\"\"),Q264=\"Yes\"),R264,0))))","v":0},null,null,{"$f":"IF(AD264=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD264=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD264=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD264=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD264=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K264 = \"SBITA\",+PV(AN264/(AF264/Table3[[#This Row],[Assessed Term]]),AF264,-AI264,0,IF(AE264=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W265=\"Yes\",Q265=\"Yes\"),IF(R265=X265,R265,MAX(R265,X265)),IF(AND(W265=\"Yes\",OR(Q265=\"No\",Q265=\"\")),X265,IF(AND(OR(W265=\"No\",W265=\"\"),Q265=\"Yes\"),R265,0))))","v":0},null,null,{"$f":"IF(AD265=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD265=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD265=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD265=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD265=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K265 = \"SBITA\",+PV(AN265/(AF265/Table3[[#This Row],[Assessed Term]]),AF265,-AI265,0,IF(AE265=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W266=\"Yes\",Q266=\"Yes\"),IF(R266=X266,R266,MAX(R266,X266)),IF(AND(W266=\"Yes\",OR(Q266=\"No\",Q266=\"\")),X266,IF(AND(OR(W266=\"No\",W266=\"\"),Q266=\"Yes\"),R266,0))))","v":0},null,null,{"$f":"IF(AD266=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD266=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD266=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD266=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD266=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K266 = \"SBITA\",+PV(AN266/(AF266/Table3[[#This Row],[Assessed Term]]),AF266,-AI266,0,IF(AE266=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W267=\"Yes\",Q267=\"Yes\"),IF(R267=X267,R267,MAX(R267,X267)),IF(AND(W267=\"Yes\",OR(Q267=\"No\",Q267=\"\")),X267,IF(AND(OR(W267=\"No\",W267=\"\"),Q267=\"Yes\"),R267,0))))","v":0},null,null,{"$f":"IF(AD267=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD267=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD267=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD267=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD267=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K267 = \"SBITA\",+PV(AN267/(AF267/Table3[[#This Row],[Assessed Term]]),AF267,-AI267,0,IF(AE267=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W268=\"Yes\",Q268=\"Yes\"),IF(R268=X268,R268,MAX(R268,X268)),IF(AND(W268=\"Yes\",OR(Q268=\"No\",Q268=\"\")),X268,IF(AND(OR(W268=\"No\",W268=\"\"),Q268=\"Yes\"),R268,0))))","v":0},null,null,{"$f":"IF(AD268=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD268=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD268=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD268=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD268=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K268 = \"SBITA\",+PV(AN268/(AF268/Table3[[#This Row],[Assessed Term]]),AF268,-AI268,0,IF(AE268=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W269=\"Yes\",Q269=\"Yes\"),IF(R269=X269,R269,MAX(R269,X269)),IF(AND(W269=\"Yes\",OR(Q269=\"No\",Q269=\"\")),X269,IF(AND(OR(W269=\"No\",W269=\"\"),Q269=\"Yes\"),R269,0))))","v":0},null,null,{"$f":"IF(AD269=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD269=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD269=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD269=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD269=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K269 = \"SBITA\",+PV(AN269/(AF269/Table3[[#This Row],[Assessed Term]]),AF269,-AI269,0,IF(AE269=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W270=\"Yes\",Q270=\"Yes\"),IF(R270=X270,R270,MAX(R270,X270)),IF(AND(W270=\"Yes\",OR(Q270=\"No\",Q270=\"\")),X270,IF(AND(OR(W270=\"No\",W270=\"\"),Q270=\"Yes\"),R270,0))))","v":0},null,null,{"$f":"IF(AD270=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD270=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD270=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD270=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD270=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K270 = \"SBITA\",+PV(AN270/(AF270/Table3[[#This Row],[Assessed Term]]),AF270,-AI270,0,IF(AE270=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W271=\"Yes\",Q271=\"Yes\"),IF(R271=X271,R271,MAX(R271,X271)),IF(AND(W271=\"Yes\",OR(Q271=\"No\",Q271=\"\")),X271,IF(AND(OR(W271=\"No\",W271=\"\"),Q271=\"Yes\"),R271,0))))","v":0},null,null,{"$f":"IF(AD271=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD271=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD271=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD271=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD271=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K271 = \"SBITA\",+PV(AN271/(AF271/Table3[[#This Row],[Assessed Term]]),AF271,-AI271,0,IF(AE271=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W272=\"Yes\",Q272=\"Yes\"),IF(R272=X272,R272,MAX(R272,X272)),IF(AND(W272=\"Yes\",OR(Q272=\"No\",Q272=\"\")),X272,IF(AND(OR(W272=\"No\",W272=\"\"),Q272=\"Yes\"),R272,0))))","v":0},null,null,{"$f":"IF(AD272=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD272=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD272=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD272=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD272=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K272 = \"SBITA\",+PV(AN272/(AF272/Table3[[#This Row],[Assessed Term]]),AF272,-AI272,0,IF(AE272=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W273=\"Yes\",Q273=\"Yes\"),IF(R273=X273,R273,MAX(R273,X273)),IF(AND(W273=\"Yes\",OR(Q273=\"No\",Q273=\"\")),X273,IF(AND(OR(W273=\"No\",W273=\"\"),Q273=\"Yes\"),R273,0))))","v":0},null,null,{"$f":"IF(AD273=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD273=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD273=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD273=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD273=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K273 = \"SBITA\",+PV(AN273/(AF273/Table3[[#This Row],[Assessed Term]]),AF273,-AI273,0,IF(AE273=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W274=\"Yes\",Q274=\"Yes\"),IF(R274=X274,R274,MAX(R274,X274)),IF(AND(W274=\"Yes\",OR(Q274=\"No\",Q274=\"\")),X274,IF(AND(OR(W274=\"No\",W274=\"\"),Q274=\"Yes\"),R274,0))))","v":0},null,null,{"$f":"IF(AD274=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD274=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD274=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD274=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD274=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K274 = \"SBITA\",+PV(AN274/(AF274/Table3[[#This Row],[Assessed Term]]),AF274,-AI274,0,IF(AE274=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W275=\"Yes\",Q275=\"Yes\"),IF(R275=X275,R275,MAX(R275,X275)),IF(AND(W275=\"Yes\",OR(Q275=\"No\",Q275=\"\")),X275,IF(AND(OR(W275=\"No\",W275=\"\"),Q275=\"Yes\"),R275,0))))","v":0},null,null,{"$f":"IF(AD275=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD275=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD275=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD275=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD275=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K275 = \"SBITA\",+PV(AN275/(AF275/Table3[[#This Row],[Assessed Term]]),AF275,-AI275,0,IF(AE275=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W276=\"Yes\",Q276=\"Yes\"),IF(R276=X276,R276,MAX(R276,X276)),IF(AND(W276=\"Yes\",OR(Q276=\"No\",Q276=\"\")),X276,IF(AND(OR(W276=\"No\",W276=\"\"),Q276=\"Yes\"),R276,0))))","v":0},null,null,{"$f":"IF(AD276=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD276=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD276=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD276=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD276=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K276 = \"SBITA\",+PV(AN276/(AF276/Table3[[#This Row],[Assessed Term]]),AF276,-AI276,0,IF(AE276=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W277=\"Yes\",Q277=\"Yes\"),IF(R277=X277,R277,MAX(R277,X277)),IF(AND(W277=\"Yes\",OR(Q277=\"No\",Q277=\"\")),X277,IF(AND(OR(W277=\"No\",W277=\"\"),Q277=\"Yes\"),R277,0))))","v":0},null,null,{"$f":"IF(AD277=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD277=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD277=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD277=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD277=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K277 = \"SBITA\",+PV(AN277/(AF277/Table3[[#This Row],[Assessed Term]]),AF277,-AI277,0,IF(AE277=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W278=\"Yes\",Q278=\"Yes\"),IF(R278=X278,R278,MAX(R278,X278)),IF(AND(W278=\"Yes\",OR(Q278=\"No\",Q278=\"\")),X278,IF(AND(OR(W278=\"No\",W278=\"\"),Q278=\"Yes\"),R278,0))))","v":0},null,null,{"$f":"IF(AD278=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD278=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD278=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD278=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD278=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K278 = \"SBITA\",+PV(AN278/(AF278/Table3[[#This Row],[Assessed Term]]),AF278,-AI278,0,IF(AE278=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W279=\"Yes\",Q279=\"Yes\"),IF(R279=X279,R279,MAX(R279,X279)),IF(AND(W279=\"Yes\",OR(Q279=\"No\",Q279=\"\")),X279,IF(AND(OR(W279=\"No\",W279=\"\"),Q279=\"Yes\"),R279,0))))","v":0},null,null,{"$f":"IF(AD279=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD279=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD279=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD279=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD279=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K279 = \"SBITA\",+PV(AN279/(AF279/Table3[[#This Row],[Assessed Term]]),AF279,-AI279,0,IF(AE279=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W280=\"Yes\",Q280=\"Yes\"),IF(R280=X280,R280,MAX(R280,X280)),IF(AND(W280=\"Yes\",OR(Q280=\"No\",Q280=\"\")),X280,IF(AND(OR(W280=\"No\",W280=\"\"),Q280=\"Yes\"),R280,0))))","v":0},null,null,{"$f":"IF(AD280=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD280=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD280=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD280=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD280=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K280 = \"SBITA\",+PV(AN280/(AF280/Table3[[#This Row],[Assessed Term]]),AF280,-AI280,0,IF(AE280=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W281=\"Yes\",Q281=\"Yes\"),IF(R281=X281,R281,MAX(R281,X281)),IF(AND(W281=\"Yes\",OR(Q281=\"No\",Q281=\"\")),X281,IF(AND(OR(W281=\"No\",W281=\"\"),Q281=\"Yes\"),R281,0))))","v":0},null,null,{"$f":"IF(AD281=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD281=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD281=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD281=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD281=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K281 = \"SBITA\",+PV(AN281/(AF281/Table3[[#This Row],[Assessed Term]]),AF281,-AI281,0,IF(AE281=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W282=\"Yes\",Q282=\"Yes\"),IF(R282=X282,R282,MAX(R282,X282)),IF(AND(W282=\"Yes\",OR(Q282=\"No\",Q282=\"\")),X282,IF(AND(OR(W282=\"No\",W282=\"\"),Q282=\"Yes\"),R282,0))))","v":0},null,null,{"$f":"IF(AD282=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD282=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD282=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD282=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD282=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K282 = \"SBITA\",+PV(AN282/(AF282/Table3[[#This Row],[Assessed Term]]),AF282,-AI282,0,IF(AE282=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W283=\"Yes\",Q283=\"Yes\"),IF(R283=X283,R283,MAX(R283,X283)),IF(AND(W283=\"Yes\",OR(Q283=\"No\",Q283=\"\")),X283,IF(AND(OR(W283=\"No\",W283=\"\"),Q283=\"Yes\"),R283,0))))","v":0},null,null,{"$f":"IF(AD283=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD283=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD283=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD283=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD283=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K283 = \"SBITA\",+PV(AN283/(AF283/Table3[[#This Row],[Assessed Term]]),AF283,-AI283,0,IF(AE283=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W284=\"Yes\",Q284=\"Yes\"),IF(R284=X284,R284,MAX(R284,X284)),IF(AND(W284=\"Yes\",OR(Q284=\"No\",Q284=\"\")),X284,IF(AND(OR(W284=\"No\",W284=\"\"),Q284=\"Yes\"),R284,0))))","v":0},null,null,{"$f":"IF(AD284=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD284=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD284=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD284=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD284=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K284 = \"SBITA\",+PV(AN284/(AF284/Table3[[#This Row],[Assessed Term]]),AF284,-AI284,0,IF(AE284=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W285=\"Yes\",Q285=\"Yes\"),IF(R285=X285,R285,MAX(R285,X285)),IF(AND(W285=\"Yes\",OR(Q285=\"No\",Q285=\"\")),X285,IF(AND(OR(W285=\"No\",W285=\"\"),Q285=\"Yes\"),R285,0))))","v":0},null,null,{"$f":"IF(AD285=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD285=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD285=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD285=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD285=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K285 = \"SBITA\",+PV(AN285/(AF285/Table3[[#This Row],[Assessed Term]]),AF285,-AI285,0,IF(AE285=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W286=\"Yes\",Q286=\"Yes\"),IF(R286=X286,R286,MAX(R286,X286)),IF(AND(W286=\"Yes\",OR(Q286=\"No\",Q286=\"\")),X286,IF(AND(OR(W286=\"No\",W286=\"\"),Q286=\"Yes\"),R286,0))))","v":0},null,null,{"$f":"IF(AD286=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD286=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD286=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD286=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD286=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K286 = \"SBITA\",+PV(AN286/(AF286/Table3[[#This Row],[Assessed Term]]),AF286,-AI286,0,IF(AE286=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W287=\"Yes\",Q287=\"Yes\"),IF(R287=X287,R287,MAX(R287,X287)),IF(AND(W287=\"Yes\",OR(Q287=\"No\",Q287=\"\")),X287,IF(AND(OR(W287=\"No\",W287=\"\"),Q287=\"Yes\"),R287,0))))","v":0},null,null,{"$f":"IF(AD287=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD287=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD287=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD287=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD287=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K287 = \"SBITA\",+PV(AN287/(AF287/Table3[[#This Row],[Assessed Term]]),AF287,-AI287,0,IF(AE287=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W288=\"Yes\",Q288=\"Yes\"),IF(R288=X288,R288,MAX(R288,X288)),IF(AND(W288=\"Yes\",OR(Q288=\"No\",Q288=\"\")),X288,IF(AND(OR(W288=\"No\",W288=\"\"),Q288=\"Yes\"),R288,0))))","v":0},null,null,{"$f":"IF(AD288=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD288=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD288=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD288=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD288=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K288 = \"SBITA\",+PV(AN288/(AF288/Table3[[#This Row],[Assessed Term]]),AF288,-AI288,0,IF(AE288=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB289=0,AA289+AC289,AB289)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W289=\"Yes\",Q289=\"Yes\"),IF(R289=X289,R289,MAX(R289,X289)),IF(AND(W289=\"Yes\",OR(Q289=\"No\",Q289=\"\")),X289,IF(AND(OR(W289=\"No\",W289=\"\"),Q289=\"Yes\"),R289,0))))","v":0},null,null,{"$f":"IF(AD289=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD289=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD289=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD289=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD289=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K289 = \"SBITA\",+PV(AN289/(AF289/Table3[[#This Row],[Assessed Term]]),AF289,-AI289,0,IF(AE289=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP289 = \"no\",AO289,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W290=\"Yes\",Q290=\"Yes\"),IF(R290=X290,R290,MAX(R290,X290)),IF(AND(W290=\"Yes\",OR(Q290=\"No\",Q290=\"\")),X290,IF(AND(OR(W290=\"No\",W290=\"\"),Q290=\"Yes\"),R290,0))))","v":0},null,null,{"$f":"IF(AD290=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD290=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD290=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD290=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD290=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K290 = \"SBITA\",+PV(AN290/(AF290/Table3[[#This Row],[Assessed Term]]),AF290,-AI290,0,IF(AE290=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W291=\"Yes\",Q291=\"Yes\"),IF(R291=X291,R291,MAX(R291,X291)),IF(AND(W291=\"Yes\",OR(Q291=\"No\",Q291=\"\")),X291,IF(AND(OR(W291=\"No\",W291=\"\"),Q291=\"Yes\"),R291,0))))","v":0},null,null,{"$f":"IF(AD291=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD291=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD291=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD291=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD291=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K291 = \"SBITA\",+PV(AN291/(AF291/Table3[[#This Row],[Assessed Term]]),AF291,-AI291,0,IF(AE291=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W292=\"Yes\",Q292=\"Yes\"),IF(R292=X292,R292,MAX(R292,X292)),IF(AND(W292=\"Yes\",OR(Q292=\"No\",Q292=\"\")),X292,IF(AND(OR(W292=\"No\",W292=\"\"),Q292=\"Yes\"),R292,0))))","v":0},null,null,{"$f":"IF(AD292=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD292=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD292=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD292=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD292=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K292 = \"SBITA\",+PV(AN292/(AF292/Table3[[#This Row],[Assessed Term]]),AF292,-AI292,0,IF(AE292=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W293=\"Yes\",Q293=\"Yes\"),IF(R293=X293,R293,MAX(R293,X293)),IF(AND(W293=\"Yes\",OR(Q293=\"No\",Q293=\"\")),X293,IF(AND(OR(W293=\"No\",W293=\"\"),Q293=\"Yes\"),R293,0))))","v":0},null,null,{"$f":"IF(AD293=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD293=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD293=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD293=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD293=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K293 = \"SBITA\",+PV(AN293/(AF293/Table3[[#This Row],[Assessed Term]]),AF293,-AI293,0,IF(AE293=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W294=\"Yes\",Q294=\"Yes\"),IF(R294=X294,R294,MAX(R294,X294)),IF(AND(W294=\"Yes\",OR(Q294=\"No\",Q294=\"\")),X294,IF(AND(OR(W294=\"No\",W294=\"\"),Q294=\"Yes\"),R294,0))))","v":0},null,null,{"$f":"IF(AD294=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD294=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD294=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD294=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD294=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K294 = \"SBITA\",+PV(AN294/(AF294/Table3[[#This Row],[Assessed Term]]),AF294,-AI294,0,IF(AE294=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W295=\"Yes\",Q295=\"Yes\"),IF(R295=X295,R295,MAX(R295,X295)),IF(AND(W295=\"Yes\",OR(Q295=\"No\",Q295=\"\")),X295,IF(AND(OR(W295=\"No\",W295=\"\"),Q295=\"Yes\"),R295,0))))","v":0},null,null,{"$f":"IF(AD295=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD295=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD295=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD295=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD295=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K295 = \"SBITA\",+PV(AN295/(AF295/Table3[[#This Row],[Assessed Term]]),AF295,-AI295,0,IF(AE295=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W296=\"Yes\",Q296=\"Yes\"),IF(R296=X296,R296,MAX(R296,X296)),IF(AND(W296=\"Yes\",OR(Q296=\"No\",Q296=\"\")),X296,IF(AND(OR(W296=\"No\",W296=\"\"),Q296=\"Yes\"),R296,0))))","v":0},null,null,{"$f":"IF(AD296=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD296=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD296=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD296=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD296=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K296 = \"SBITA\",+PV(AN296/(AF296/Table3[[#This Row],[Assessed Term]]),AF296,-AI296,0,IF(AE296=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W297=\"Yes\",Q297=\"Yes\"),IF(R297=X297,R297,MAX(R297,X297)),IF(AND(W297=\"Yes\",OR(Q297=\"No\",Q297=\"\")),X297,IF(AND(OR(W297=\"No\",W297=\"\"),Q297=\"Yes\"),R297,0))))","v":0},null,null,{"$f":"IF(AD297=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD297=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD297=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD297=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD297=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K297 = \"SBITA\",+PV(AN297/(AF297/Table3[[#This Row],[Assessed Term]]),AF297,-AI297,0,IF(AE297=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W298=\"Yes\",Q298=\"Yes\"),IF(R298=X298,R298,MAX(R298,X298)),IF(AND(W298=\"Yes\",OR(Q298=\"No\",Q298=\"\")),X298,IF(AND(OR(W298=\"No\",W298=\"\"),Q298=\"Yes\"),R298,0))))","v":0},null,null,{"$f":"IF(AD298=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD298=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD298=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD298=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD298=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K298 = \"SBITA\",+PV(AN298/(AF298/Table3[[#This Row],[Assessed Term]]),AF298,-AI298,0,IF(AE298=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W299=\"Yes\",Q299=\"Yes\"),IF(R299=X299,R299,MAX(R299,X299)),IF(AND(W299=\"Yes\",OR(Q299=\"No\",Q299=\"\")),X299,IF(AND(OR(W299=\"No\",W299=\"\"),Q299=\"Yes\"),R299,0))))","v":0},null,null,{"$f":"IF(AD299=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD299=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD299=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD299=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD299=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K299 = \"SBITA\",+PV(AN299/(AF299/Table3[[#This Row],[Assessed Term]]),AF299,-AI299,0,IF(AE299=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W300=\"Yes\",Q300=\"Yes\"),IF(R300=X300,R300,MAX(R300,X300)),IF(AND(W300=\"Yes\",OR(Q300=\"No\",Q300=\"\")),X300,IF(AND(OR(W300=\"No\",W300=\"\"),Q300=\"Yes\"),R300,0))))","v":0},null,null,{"$f":"IF(AD300=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD300=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD300=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD300=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD300=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K300 = \"SBITA\",+PV(AN300/(AF300/Table3[[#This Row],[Assessed Term]]),AF300,-AI300,0,IF(AE300=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W301=\"Yes\",Q301=\"Yes\"),IF(R301=X301,R301,MAX(R301,X301)),IF(AND(W301=\"Yes\",OR(Q301=\"No\",Q301=\"\")),X301,IF(AND(OR(W301=\"No\",W301=\"\"),Q301=\"Yes\"),R301,0))))","v":0},null,null,{"$f":"IF(AD301=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD301=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD301=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD301=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD301=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K301 = \"SBITA\",+PV(AN301/(AF301/Table3[[#This Row],[Assessed Term]]),AF301,-AI301,0,IF(AE301=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W302=\"Yes\",Q302=\"Yes\"),IF(R302=X302,R302,MAX(R302,X302)),IF(AND(W302=\"Yes\",OR(Q302=\"No\",Q302=\"\")),X302,IF(AND(OR(W302=\"No\",W302=\"\"),Q302=\"Yes\"),R302,0))))","v":0},null,null,{"$f":"IF(AD302=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD302=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD302=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD302=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD302=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K302 = \"SBITA\",+PV(AN302/(AF302/Table3[[#This Row],[Assessed Term]]),AF302,-AI302,0,IF(AE302=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W303=\"Yes\",Q303=\"Yes\"),IF(R303=X303,R303,MAX(R303,X303)),IF(AND(W303=\"Yes\",OR(Q303=\"No\",Q303=\"\")),X303,IF(AND(OR(W303=\"No\",W303=\"\"),Q303=\"Yes\"),R303,0))))","v":0},null,null,{"$f":"IF(AD303=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD303=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD303=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD303=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD303=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K303 = \"SBITA\",+PV(AN303/(AF303/Table3[[#This Row],[Assessed Term]]),AF303,-AI303,0,IF(AE303=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W304=\"Yes\",Q304=\"Yes\"),IF(R304=X304,R304,MAX(R304,X304)),IF(AND(W304=\"Yes\",OR(Q304=\"No\",Q304=\"\")),X304,IF(AND(OR(W304=\"No\",W304=\"\"),Q304=\"Yes\"),R304,0))))","v":0},null,null,{"$f":"IF(AD304=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD304=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD304=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD304=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD304=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K304 = \"SBITA\",+PV(AN304/(AF304/Table3[[#This Row],[Assessed Term]]),AF304,-AI304,0,IF(AE304=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W305=\"Yes\",Q305=\"Yes\"),IF(R305=X305,R305,MAX(R305,X305)),IF(AND(W305=\"Yes\",OR(Q305=\"No\",Q305=\"\")),X305,IF(AND(OR(W305=\"No\",W305=\"\"),Q305=\"Yes\"),R305,0))))","v":0},null,null,{"$f":"IF(AD305=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD305=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD305=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD305=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD305=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K305 = \"SBITA\",+PV(AN305/(AF305/Table3[[#This Row],[Assessed Term]]),AF305,-AI305,0,IF(AE305=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W306=\"Yes\",Q306=\"Yes\"),IF(R306=X306,R306,MAX(R306,X306)),IF(AND(W306=\"Yes\",OR(Q306=\"No\",Q306=\"\")),X306,IF(AND(OR(W306=\"No\",W306=\"\"),Q306=\"Yes\"),R306,0))))","v":0},null,null,{"$f":"IF(AD306=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD306=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD306=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD306=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD306=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K306 = \"SBITA\",+PV(AN306/(AF306/Table3[[#This Row],[Assessed Term]]),AF306,-AI306,0,IF(AE306=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W307=\"Yes\",Q307=\"Yes\"),IF(R307=X307,R307,MAX(R307,X307)),IF(AND(W307=\"Yes\",OR(Q307=\"No\",Q307=\"\")),X307,IF(AND(OR(W307=\"No\",W307=\"\"),Q307=\"Yes\"),R307,0))))","v":0},null,null,{"$f":"IF(AD307=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD307=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD307=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD307=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD307=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K307 = \"SBITA\",+PV(AN307/(AF307/Table3[[#This Row],[Assessed Term]]),AF307,-AI307,0,IF(AE307=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W308=\"Yes\",Q308=\"Yes\"),IF(R308=X308,R308,MAX(R308,X308)),IF(AND(W308=\"Yes\",OR(Q308=\"No\",Q308=\"\")),X308,IF(AND(OR(W308=\"No\",W308=\"\"),Q308=\"Yes\"),R308,0))))","v":0},null,null,{"$f":"IF(AD308=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD308=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD308=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD308=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD308=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K308 = \"SBITA\",+PV(AN308/(AF308/Table3[[#This Row],[Assessed Term]]),AF308,-AI308,0,IF(AE308=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W309=\"Yes\",Q309=\"Yes\"),IF(R309=X309,R309,MAX(R309,X309)),IF(AND(W309=\"Yes\",OR(Q309=\"No\",Q309=\"\")),X309,IF(AND(OR(W309=\"No\",W309=\"\"),Q309=\"Yes\"),R309,0))))","v":0},null,null,{"$f":"IF(AD309=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD309=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD309=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD309=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD309=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K309 = \"SBITA\",+PV(AN309/(AF309/Table3[[#This Row],[Assessed Term]]),AF309,-AI309,0,IF(AE309=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W310=\"Yes\",Q310=\"Yes\"),IF(R310=X310,R310,MAX(R310,X310)),IF(AND(W310=\"Yes\",OR(Q310=\"No\",Q310=\"\")),X310,IF(AND(OR(W310=\"No\",W310=\"\"),Q310=\"Yes\"),R310,0))))","v":0},null,null,{"$f":"IF(AD310=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD310=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD310=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD310=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD310=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K310 = \"SBITA\",+PV(AN310/(AF310/Table3[[#This Row],[Assessed Term]]),AF310,-AI310,0,IF(AE310=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W311=\"Yes\",Q311=\"Yes\"),IF(R311=X311,R311,MAX(R311,X311)),IF(AND(W311=\"Yes\",OR(Q311=\"No\",Q311=\"\")),X311,IF(AND(OR(W311=\"No\",W311=\"\"),Q311=\"Yes\"),R311,0))))","v":0},null,null,{"$f":"IF(AD311=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD311=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD311=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD311=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD311=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K311 = \"SBITA\",+PV(AN311/(AF311/Table3[[#This Row],[Assessed Term]]),AF311,-AI311,0,IF(AE311=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W312=\"Yes\",Q312=\"Yes\"),IF(R312=X312,R312,MAX(R312,X312)),IF(AND(W312=\"Yes\",OR(Q312=\"No\",Q312=\"\")),X312,IF(AND(OR(W312=\"No\",W312=\"\"),Q312=\"Yes\"),R312,0))))","v":0},null,null,{"$f":"IF(AD312=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD312=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD312=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD312=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD312=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K312 = \"SBITA\",+PV(AN312/(AF312/Table3[[#This Row],[Assessed Term]]),AF312,-AI312,0,IF(AE312=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W313=\"Yes\",Q313=\"Yes\"),IF(R313=X313,R313,MAX(R313,X313)),IF(AND(W313=\"Yes\",OR(Q313=\"No\",Q313=\"\")),X313,IF(AND(OR(W313=\"No\",W313=\"\"),Q313=\"Yes\"),R313,0))))","v":0},null,null,{"$f":"IF(AD313=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD313=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD313=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD313=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD313=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K313 = \"SBITA\",+PV(AN313/(AF313/Table3[[#This Row],[Assessed Term]]),AF313,-AI313,0,IF(AE313=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W314=\"Yes\",Q314=\"Yes\"),IF(R314=X314,R314,MAX(R314,X314)),IF(AND(W314=\"Yes\",OR(Q314=\"No\",Q314=\"\")),X314,IF(AND(OR(W314=\"No\",W314=\"\"),Q314=\"Yes\"),R314,0))))","v":0},null,null,{"$f":"IF(AD314=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD314=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD314=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD314=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD314=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K314 = \"SBITA\",+PV(AN314/(AF314/Table3[[#This Row],[Assessed Term]]),AF314,-AI314,0,IF(AE314=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W315=\"Yes\",Q315=\"Yes\"),IF(R315=X315,R315,MAX(R315,X315)),IF(AND(W315=\"Yes\",OR(Q315=\"No\",Q315=\"\")),X315,IF(AND(OR(W315=\"No\",W315=\"\"),Q315=\"Yes\"),R315,0))))","v":0},null,null,{"$f":"IF(AD315=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD315=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD315=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD315=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD315=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K315 = \"SBITA\",+PV(AN315/(AF315/Table3[[#This Row],[Assessed Term]]),AF315,-AI315,0,IF(AE315=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W316=\"Yes\",Q316=\"Yes\"),IF(R316=X316,R316,MAX(R316,X316)),IF(AND(W316=\"Yes\",OR(Q316=\"No\",Q316=\"\")),X316,IF(AND(OR(W316=\"No\",W316=\"\"),Q316=\"Yes\"),R316,0))))","v":0},null,null,{"$f":"IF(AD316=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD316=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD316=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD316=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD316=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K316 = \"SBITA\",+PV(AN316/(AF316/Table3[[#This Row],[Assessed Term]]),AF316,-AI316,0,IF(AE316=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W317=\"Yes\",Q317=\"Yes\"),IF(R317=X317,R317,MAX(R317,X317)),IF(AND(W317=\"Yes\",OR(Q317=\"No\",Q317=\"\")),X317,IF(AND(OR(W317=\"No\",W317=\"\"),Q317=\"Yes\"),R317,0))))","v":0},null,null,{"$f":"IF(AD317=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD317=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD317=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD317=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD317=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K317 = \"SBITA\",+PV(AN317/(AF317/Table3[[#This Row],[Assessed Term]]),AF317,-AI317,0,IF(AE317=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W318=\"Yes\",Q318=\"Yes\"),IF(R318=X318,R318,MAX(R318,X318)),IF(AND(W318=\"Yes\",OR(Q318=\"No\",Q318=\"\")),X318,IF(AND(OR(W318=\"No\",W318=\"\"),Q318=\"Yes\"),R318,0))))","v":0},null,null,{"$f":"IF(AD318=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD318=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD318=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD318=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD318=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K318 = \"SBITA\",+PV(AN318/(AF318/Table3[[#This Row],[Assessed Term]]),AF318,-AI318,0,IF(AE318=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W319=\"Yes\",Q319=\"Yes\"),IF(R319=X319,R319,MAX(R319,X319)),IF(AND(W319=\"Yes\",OR(Q319=\"No\",Q319=\"\")),X319,IF(AND(OR(W319=\"No\",W319=\"\"),Q319=\"Yes\"),R319,0))))","v":0},null,null,{"$f":"IF(AD319=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD319=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD319=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD319=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD319=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K319 = \"SBITA\",+PV(AN319/(AF319/Table3[[#This Row],[Assessed Term]]),AF319,-AI319,0,IF(AE319=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W320=\"Yes\",Q320=\"Yes\"),IF(R320=X320,R320,MAX(R320,X320)),IF(AND(W320=\"Yes\",OR(Q320=\"No\",Q320=\"\")),X320,IF(AND(OR(W320=\"No\",W320=\"\"),Q320=\"Yes\"),R320,0))))","v":0},null,null,{"$f":"IF(AD320=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD320=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD320=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD320=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD320=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K320 = \"SBITA\",+PV(AN320/(AF320/Table3[[#This Row],[Assessed Term]]),AF320,-AI320,0,IF(AE320=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W321=\"Yes\",Q321=\"Yes\"),IF(R321=X321,R321,MAX(R321,X321)),IF(AND(W321=\"Yes\",OR(Q321=\"No\",Q321=\"\")),X321,IF(AND(OR(W321=\"No\",W321=\"\"),Q321=\"Yes\"),R321,0))))","v":0},null,null,{"$f":"IF(AD321=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD321=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD321=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD321=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD321=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K321 = \"SBITA\",+PV(AN321/(AF321/Table3[[#This Row],[Assessed Term]]),AF321,-AI321,0,IF(AE321=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W322=\"Yes\",Q322=\"Yes\"),IF(R322=X322,R322,MAX(R322,X322)),IF(AND(W322=\"Yes\",OR(Q322=\"No\",Q322=\"\")),X322,IF(AND(OR(W322=\"No\",W322=\"\"),Q322=\"Yes\"),R322,0))))","v":0},null,null,{"$f":"IF(AD322=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD322=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD322=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD322=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD322=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K322 = \"SBITA\",+PV(AN322/(AF322/Table3[[#This Row],[Assessed Term]]),AF322,-AI322,0,IF(AE322=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W323=\"Yes\",Q323=\"Yes\"),IF(R323=X323,R323,MAX(R323,X323)),IF(AND(W323=\"Yes\",OR(Q323=\"No\",Q323=\"\")),X323,IF(AND(OR(W323=\"No\",W323=\"\"),Q323=\"Yes\"),R323,0))))","v":0},null,null,{"$f":"IF(AD323=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD323=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD323=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD323=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD323=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K323 = \"SBITA\",+PV(AN323/(AF323/Table3[[#This Row],[Assessed Term]]),AF323,-AI323,0,IF(AE323=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F324=\"yes\",G324=\"yes\", H324=\"no\",E324<>\"Service\", E324<>\"IT - (GASB 87)\",I324 =\"yes\", E324<>\"Investment\", E324<>\"Inventory\",J324<>\"Yes\",E324<>\"\"),\"SBITA\",\"Not a SBITA\")","v":"Not a SBITA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(S324=\"Yes\",M324=\"Yes\"),IF(OR(O324=U324,O324<U324),U324,O324),L324)","v":0},{"$f":"+IF(M324=S324,MAX(O324,U324),(IF(OR(T324=\"yes\",N324=\"Yes\"),MIN(O324,U324),IF(AND(T324=\"Yes\",N324=\"No\"),U324,IF(AND(T324=\"No\",N324=\"Yes\"),O324,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W324=\"Yes\",Q324=\"Yes\"),IF(R324=X324,R324,MAX(R324,X324)),IF(AND(W324=\"Yes\",OR(Q324=\"No\",Q324=\"\")),X324,IF(AND(OR(W324=\"No\",W324=\"\"),Q324=\"Yes\"),R324,0))))","v":0},null,null,{"$f":"IF(AD324=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD324=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD324=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD324=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD324=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K324 = \"SBITA\",+PV(AN324/(AF324/Table3[[#This Row],[Assessed Term]]),AF324,-AI324,0,IF(AE324=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W325=\"Yes\",Q325=\"Yes\"),IF(R325=X325,R325,MAX(R325,X325)),IF(AND(W325=\"Yes\",OR(Q325=\"No\",Q325=\"\")),X325,IF(AND(OR(W325=\"No\",W325=\"\"),Q325=\"Yes\"),R325,0))))","v":0},null,null,{"$f":"IF(AD325=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD325=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD325=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD325=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD325=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K325 = \"SBITA\",+PV(AN325/(AF325/Table3[[#This Row],[Assessed Term]]),AF325,-AI325,0,IF(AE325=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W326=\"Yes\",Q326=\"Yes\"),IF(R326=X326,R326,MAX(R326,X326)),IF(AND(W326=\"Yes\",OR(Q326=\"No\",Q326=\"\")),X326,IF(AND(OR(W326=\"No\",W326=\"\"),Q326=\"Yes\"),R326,0))))","v":0},null,null,{"$f":"IF(AD326=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD326=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD326=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD326=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD326=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K326 = \"SBITA\",+PV(AN326/(AF326/Table3[[#This Row],[Assessed Term]]),AF326,-AI326,0,IF(AE326=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W327=\"Yes\",Q327=\"Yes\"),IF(R327=X327,R327,MAX(R327,X327)),IF(AND(W327=\"Yes\",OR(Q327=\"No\",Q327=\"\")),X327,IF(AND(OR(W327=\"No\",W327=\"\"),Q327=\"Yes\"),R327,0))))","v":0},null,null,{"$f":"IF(AD327=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD327=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD327=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD327=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD327=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K327 = \"SBITA\",+PV(AN327/(AF327/Table3[[#This Row],[Assessed Term]]),AF327,-AI327,0,IF(AE327=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W328=\"Yes\",Q328=\"Yes\"),IF(R328=X328,R328,MAX(R328,X328)),IF(AND(W328=\"Yes\",OR(Q328=\"No\",Q328=\"\")),X328,IF(AND(OR(W328=\"No\",W328=\"\"),Q328=\"Yes\"),R328,0))))","v":0},null,null,{"$f":"IF(AD328=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD328=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD328=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD328=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD328=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K328 = \"SBITA\",+PV(AN328/(AF328/Table3[[#This Row],[Assessed Term]]),AF328,-AI328,0,IF(AE328=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W329=\"Yes\",Q329=\"Yes\"),IF(R329=X329,R329,MAX(R329,X329)),IF(AND(W329=\"Yes\",OR(Q329=\"No\",Q329=\"\")),X329,IF(AND(OR(W329=\"No\",W329=\"\"),Q329=\"Yes\"),R329,0))))","v":0},null,null,{"$f":"IF(AD329=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD329=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD329=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD329=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD329=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K329 = \"SBITA\",+PV(AN329/(AF329/Table3[[#This Row],[Assessed Term]]),AF329,-AI329,0,IF(AE329=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W330=\"Yes\",Q330=\"Yes\"),IF(R330=X330,R330,MAX(R330,X330)),IF(AND(W330=\"Yes\",OR(Q330=\"No\",Q330=\"\")),X330,IF(AND(OR(W330=\"No\",W330=\"\"),Q330=\"Yes\"),R330,0))))","v":0},null,null,{"$f":"IF(AD330=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD330=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD330=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD330=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD330=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K330 = \"SBITA\",+PV(AN330/(AF330/Table3[[#This Row],[Assessed Term]]),AF330,-AI330,0,IF(AE330=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W331=\"Yes\",Q331=\"Yes\"),IF(R331=X331,R331,MAX(R331,X331)),IF(AND(W331=\"Yes\",OR(Q331=\"No\",Q331=\"\")),X331,IF(AND(OR(W331=\"No\",W331=\"\"),Q331=\"Yes\"),R331,0))))","v":0},null,null,{"$f":"IF(AD331=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD331=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD331=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD331=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD331=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K331 = \"SBITA\",+PV(AN331/(AF331/Table3[[#This Row],[Assessed Term]]),AF331,-AI331,0,IF(AE331=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W332=\"Yes\",Q332=\"Yes\"),IF(R332=X332,R332,MAX(R332,X332)),IF(AND(W332=\"Yes\",OR(Q332=\"No\",Q332=\"\")),X332,IF(AND(OR(W332=\"No\",W332=\"\"),Q332=\"Yes\"),R332,0))))","v":0},null,null,{"$f":"IF(AD332=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD332=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD332=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD332=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD332=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K332 = \"SBITA\",+PV(AN332/(AF332/Table3[[#This Row],[Assessed Term]]),AF332,-AI332,0,IF(AE332=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W333=\"Yes\",Q333=\"Yes\"),IF(R333=X333,R333,MAX(R333,X333)),IF(AND(W333=\"Yes\",OR(Q333=\"No\",Q333=\"\")),X333,IF(AND(OR(W333=\"No\",W333=\"\"),Q333=\"Yes\"),R333,0))))","v":0},null,null,{"$f":"IF(AD333=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD333=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD333=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD333=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD333=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K333 = \"SBITA\",+PV(AN333/(AF333/Table3[[#This Row],[Assessed Term]]),AF333,-AI333,0,IF(AE333=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W334=\"Yes\",Q334=\"Yes\"),IF(R334=X334,R334,MAX(R334,X334)),IF(AND(W334=\"Yes\",OR(Q334=\"No\",Q334=\"\")),X334,IF(AND(OR(W334=\"No\",W334=\"\"),Q334=\"Yes\"),R334,0))))","v":0},null,null,{"$f":"IF(AD334=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD334=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD334=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD334=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD334=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K334 = \"SBITA\",+PV(AN334/(AF334/Table3[[#This Row],[Assessed Term]]),AF334,-AI334,0,IF(AE334=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W335=\"Yes\",Q335=\"Yes\"),IF(R335=X335,R335,MAX(R335,X335)),IF(AND(W335=\"Yes\",OR(Q335=\"No\",Q335=\"\")),X335,IF(AND(OR(W335=\"No\",W335=\"\"),Q335=\"Yes\"),R335,0))))","v":0},null,null,{"$f":"IF(AD335=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD335=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD335=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD335=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD335=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K335 = \"SBITA\",+PV(AN335/(AF335/Table3[[#This Row],[Assessed Term]]),AF335,-AI335,0,IF(AE335=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W336=\"Yes\",Q336=\"Yes\"),IF(R336=X336,R336,MAX(R336,X336)),IF(AND(W336=\"Yes\",OR(Q336=\"No\",Q336=\"\")),X336,IF(AND(OR(W336=\"No\",W336=\"\"),Q336=\"Yes\"),R336,0))))","v":0},null,null,{"$f":"IF(AD336=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD336=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD336=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD336=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD336=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K336 = \"SBITA\",+PV(AN336/(AF336/Table3[[#This Row],[Assessed Term]]),AF336,-AI336,0,IF(AE336=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W337=\"Yes\",Q337=\"Yes\"),IF(R337=X337,R337,MAX(R337,X337)),IF(AND(W337=\"Yes\",OR(Q337=\"No\",Q337=\"\")),X337,IF(AND(OR(W337=\"No\",W337=\"\"),Q337=\"Yes\"),R337,0))))","v":0},null,null,{"$f":"IF(AD337=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD337=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD337=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD337=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD337=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K337 = \"SBITA\",+PV(AN337/(AF337/Table3[[#This Row],[Assessed Term]]),AF337,-AI337,0,IF(AE337=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W338=\"Yes\",Q338=\"Yes\"),IF(R338=X338,R338,MAX(R338,X338)),IF(AND(W338=\"Yes\",OR(Q338=\"No\",Q338=\"\")),X338,IF(AND(OR(W338=\"No\",W338=\"\"),Q338=\"Yes\"),R338,0))))","v":0},null,null,{"$f":"IF(AD338=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD338=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD338=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD338=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD338=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K338 = \"SBITA\",+PV(AN338/(AF338/Table3[[#This Row],[Assessed Term]]),AF338,-AI338,0,IF(AE338=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W339=\"Yes\",Q339=\"Yes\"),IF(R339=X339,R339,MAX(R339,X339)),IF(AND(W339=\"Yes\",OR(Q339=\"No\",Q339=\"\")),X339,IF(AND(OR(W339=\"No\",W339=\"\"),Q339=\"Yes\"),R339,0))))","v":0},null,null,{"$f":"IF(AD339=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD339=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD339=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD339=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD339=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K339 = \"SBITA\",+PV(AN339/(AF339/Table3[[#This Row],[Assessed Term]]),AF339,-AI339,0,IF(AE339=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W340=\"Yes\",Q340=\"Yes\"),IF(R340=X340,R340,MAX(R340,X340)),IF(AND(W340=\"Yes\",OR(Q340=\"No\",Q340=\"\")),X340,IF(AND(OR(W340=\"No\",W340=\"\"),Q340=\"Yes\"),R340,0))))","v":0},null,null,{"$f":"IF(AD340=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD340=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD340=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD340=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD340=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K340 = \"SBITA\",+PV(AN340/(AF340/Table3[[#This Row],[Assessed Term]]),AF340,-AI340,0,IF(AE340=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W341=\"Yes\",Q341=\"Yes\"),IF(R341=X341,R341,MAX(R341,X341)),IF(AND(W341=\"Yes\",OR(Q341=\"No\",Q341=\"\")),X341,IF(AND(OR(W341=\"No\",W341=\"\"),Q341=\"Yes\"),R341,0))))","v":0},null,null,{"$f":"IF(AD341=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD341=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD341=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD341=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD341=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K341 = \"SBITA\",+PV(AN341/(AF341/Table3[[#This Row],[Assessed Term]]),AF341,-AI341,0,IF(AE341=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W342=\"Yes\",Q342=\"Yes\"),IF(R342=X342,R342,MAX(R342,X342)),IF(AND(W342=\"Yes\",OR(Q342=\"No\",Q342=\"\")),X342,IF(AND(OR(W342=\"No\",W342=\"\"),Q342=\"Yes\"),R342,0))))","v":0},null,null,{"$f":"IF(AD342=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD342=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD342=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD342=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD342=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K342 = \"SBITA\",+PV(AN342/(AF342/Table3[[#This Row],[Assessed Term]]),AF342,-AI342,0,IF(AE342=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W343=\"Yes\",Q343=\"Yes\"),IF(R343=X343,R343,MAX(R343,X343)),IF(AND(W343=\"Yes\",OR(Q343=\"No\",Q343=\"\")),X343,IF(AND(OR(W343=\"No\",W343=\"\"),Q343=\"Yes\"),R343,0))))","v":0},null,null,{"$f":"IF(AD343=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD343=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD343=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD343=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD343=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K343 = \"SBITA\",+PV(AN343/(AF343/Table3[[#This Row],[Assessed Term]]),AF343,-AI343,0,IF(AE343=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W344=\"Yes\",Q344=\"Yes\"),IF(R344=X344,R344,MAX(R344,X344)),IF(AND(W344=\"Yes\",OR(Q344=\"No\",Q344=\"\")),X344,IF(AND(OR(W344=\"No\",W344=\"\"),Q344=\"Yes\"),R344,0))))","v":0},null,null,{"$f":"IF(AD344=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD344=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD344=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD344=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD344=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K344 = \"SBITA\",+PV(AN344/(AF344/Table3[[#This Row],[Assessed Term]]),AF344,-AI344,0,IF(AE344=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W345=\"Yes\",Q345=\"Yes\"),IF(R345=X345,R345,MAX(R345,X345)),IF(AND(W345=\"Yes\",OR(Q345=\"No\",Q345=\"\")),X345,IF(AND(OR(W345=\"No\",W345=\"\"),Q345=\"Yes\"),R345,0))))","v":0},null,null,{"$f":"IF(AD345=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD345=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD345=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD345=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD345=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K345 = \"SBITA\",+PV(AN345/(AF345/Table3[[#This Row],[Assessed Term]]),AF345,-AI345,0,IF(AE345=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W346=\"Yes\",Q346=\"Yes\"),IF(R346=X346,R346,MAX(R346,X346)),IF(AND(W346=\"Yes\",OR(Q346=\"No\",Q346=\"\")),X346,IF(AND(OR(W346=\"No\",W346=\"\"),Q346=\"Yes\"),R346,0))))","v":0},null,null,{"$f":"IF(AD346=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD346=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD346=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD346=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD346=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K346 = \"SBITA\",+PV(AN346/(AF346/Table3[[#This Row],[Assessed Term]]),AF346,-AI346,0,IF(AE346=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W347=\"Yes\",Q347=\"Yes\"),IF(R347=X347,R347,MAX(R347,X347)),IF(AND(W347=\"Yes\",OR(Q347=\"No\",Q347=\"\")),X347,IF(AND(OR(W347=\"No\",W347=\"\"),Q347=\"Yes\"),R347,0))))","v":0},null,null,{"$f":"IF(AD347=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD347=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD347=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD347=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD347=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K347 = \"SBITA\",+PV(AN347/(AF347/Table3[[#This Row],[Assessed Term]]),AF347,-AI347,0,IF(AE347=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W348=\"Yes\",Q348=\"Yes\"),IF(R348=X348,R348,MAX(R348,X348)),IF(AND(W348=\"Yes\",OR(Q348=\"No\",Q348=\"\")),X348,IF(AND(OR(W348=\"No\",W348=\"\"),Q348=\"Yes\"),R348,0))))","v":0},null,null,{"$f":"IF(AD348=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD348=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD348=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD348=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD348=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K348 = \"SBITA\",+PV(AN348/(AF348/Table3[[#This Row],[Assessed Term]]),AF348,-AI348,0,IF(AE348=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W349=\"Yes\",Q349=\"Yes\"),IF(R349=X349,R349,MAX(R349,X349)),IF(AND(W349=\"Yes\",OR(Q349=\"No\",Q349=\"\")),X349,IF(AND(OR(W349=\"No\",W349=\"\"),Q349=\"Yes\"),R349,0))))","v":0},null,null,{"$f":"IF(AD349=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD349=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD349=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD349=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD349=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K349 = \"SBITA\",+PV(AN349/(AF349/Table3[[#This Row],[Assessed Term]]),AF349,-AI349,0,IF(AE349=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W350=\"Yes\",Q350=\"Yes\"),IF(R350=X350,R350,MAX(R350,X350)),IF(AND(W350=\"Yes\",OR(Q350=\"No\",Q350=\"\")),X350,IF(AND(OR(W350=\"No\",W350=\"\"),Q350=\"Yes\"),R350,0))))","v":0},null,null,{"$f":"IF(AD350=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD350=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD350=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD350=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD350=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K350 = \"SBITA\",+PV(AN350/(AF350/Table3[[#This Row],[Assessed Term]]),AF350,-AI350,0,IF(AE350=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W351=\"Yes\",Q351=\"Yes\"),IF(R351=X351,R351,MAX(R351,X351)),IF(AND(W351=\"Yes\",OR(Q351=\"No\",Q351=\"\")),X351,IF(AND(OR(W351=\"No\",W351=\"\"),Q351=\"Yes\"),R351,0))))","v":0},null,null,{"$f":"IF(AD351=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD351=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD351=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD351=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD351=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K351 = \"SBITA\",+PV(AN351/(AF351/Table3[[#This Row],[Assessed Term]]),AF351,-AI351,0,IF(AE351=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W352=\"Yes\",Q352=\"Yes\"),IF(R352=X352,R352,MAX(R352,X352)),IF(AND(W352=\"Yes\",OR(Q352=\"No\",Q352=\"\")),X352,IF(AND(OR(W352=\"No\",W352=\"\"),Q352=\"Yes\"),R352,0))))","v":0},null,null,{"$f":"IF(AD352=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD352=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD352=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD352=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD352=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K352 = \"SBITA\",+PV(AN352/(AF352/Table3[[#This Row],[Assessed Term]]),AF352,-AI352,0,IF(AE352=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB353=0,AA353+AC353,AB353)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W353=\"Yes\",Q353=\"Yes\"),IF(R353=X353,R353,MAX(R353,X353)),IF(AND(W353=\"Yes\",OR(Q353=\"No\",Q353=\"\")),X353,IF(AND(OR(W353=\"No\",W353=\"\"),Q353=\"Yes\"),R353,0))))","v":0},null,null,{"$f":"IF(AD353=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD353=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD353=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD353=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD353=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K353 = \"SBITA\",+PV(AN353/(AF353/Table3[[#This Row],[Assessed Term]]),AF353,-AI353,0,IF(AE353=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP353 = \"no\",AO353,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W354=\"Yes\",Q354=\"Yes\"),IF(R354=X354,R354,MAX(R354,X354)),IF(AND(W354=\"Yes\",OR(Q354=\"No\",Q354=\"\")),X354,IF(AND(OR(W354=\"No\",W354=\"\"),Q354=\"Yes\"),R354,0))))","v":0},null,null,{"$f":"IF(AD354=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD354=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD354=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD354=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD354=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K354 = \"SBITA\",+PV(AN354/(AF354/Table3[[#This Row],[Assessed Term]]),AF354,-AI354,0,IF(AE354=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W355=\"Yes\",Q355=\"Yes\"),IF(R355=X355,R355,MAX(R355,X355)),IF(AND(W355=\"Yes\",OR(Q355=\"No\",Q355=\"\")),X355,IF(AND(OR(W355=\"No\",W355=\"\"),Q355=\"Yes\"),R355,0))))","v":0},null,null,{"$f":"IF(AD355=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD355=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD355=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD355=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD355=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K355 = \"SBITA\",+PV(AN355/(AF355/Table3[[#This Row],[Assessed Term]]),AF355,-AI355,0,IF(AE355=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W356=\"Yes\",Q356=\"Yes\"),IF(R356=X356,R356,MAX(R356,X356)),IF(AND(W356=\"Yes\",OR(Q356=\"No\",Q356=\"\")),X356,IF(AND(OR(W356=\"No\",W356=\"\"),Q356=\"Yes\"),R356,0))))","v":0},null,null,{"$f":"IF(AD356=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD356=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD356=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD356=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD356=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K356 = \"SBITA\",+PV(AN356/(AF356/Table3[[#This Row],[Assessed Term]]),AF356,-AI356,0,IF(AE356=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W357=\"Yes\",Q357=\"Yes\"),IF(R357=X357,R357,MAX(R357,X357)),IF(AND(W357=\"Yes\",OR(Q357=\"No\",Q357=\"\")),X357,IF(AND(OR(W357=\"No\",W357=\"\"),Q357=\"Yes\"),R357,0))))","v":0},null,null,{"$f":"IF(AD357=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD357=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD357=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD357=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD357=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K357 = \"SBITA\",+PV(AN357/(AF357/Table3[[#This Row],[Assessed Term]]),AF357,-AI357,0,IF(AE357=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W358=\"Yes\",Q358=\"Yes\"),IF(R358=X358,R358,MAX(R358,X358)),IF(AND(W358=\"Yes\",OR(Q358=\"No\",Q358=\"\")),X358,IF(AND(OR(W358=\"No\",W358=\"\"),Q358=\"Yes\"),R358,0))))","v":0},null,null,{"$f":"IF(AD358=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD358=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD358=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD358=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD358=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K358 = \"SBITA\",+PV(AN358/(AF358/Table3[[#This Row],[Assessed Term]]),AF358,-AI358,0,IF(AE358=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W359=\"Yes\",Q359=\"Yes\"),IF(R359=X359,R359,MAX(R359,X359)),IF(AND(W359=\"Yes\",OR(Q359=\"No\",Q359=\"\")),X359,IF(AND(OR(W359=\"No\",W359=\"\"),Q359=\"Yes\"),R359,0))))","v":0},null,null,{"$f":"IF(AD359=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD359=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD359=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD359=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD359=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K359 = \"SBITA\",+PV(AN359/(AF359/Table3[[#This Row],[Assessed Term]]),AF359,-AI359,0,IF(AE359=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W360=\"Yes\",Q360=\"Yes\"),IF(R360=X360,R360,MAX(R360,X360)),IF(AND(W360=\"Yes\",OR(Q360=\"No\",Q360=\"\")),X360,IF(AND(OR(W360=\"No\",W360=\"\"),Q360=\"Yes\"),R360,0))))","v":0},null,null,{"$f":"IF(AD360=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD360=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD360=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD360=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD360=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K360 = \"SBITA\",+PV(AN360/(AF360/Table3[[#This Row],[Assessed Term]]),AF360,-AI360,0,IF(AE360=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W361=\"Yes\",Q361=\"Yes\"),IF(R361=X361,R361,MAX(R361,X361)),IF(AND(W361=\"Yes\",OR(Q361=\"No\",Q361=\"\")),X361,IF(AND(OR(W361=\"No\",W361=\"\"),Q361=\"Yes\"),R361,0))))","v":0},null,null,{"$f":"IF(AD361=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD361=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD361=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD361=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD361=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K361 = \"SBITA\",+PV(AN361/(AF361/Table3[[#This Row],[Assessed Term]]),AF361,-AI361,0,IF(AE361=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W362=\"Yes\",Q362=\"Yes\"),IF(R362=X362,R362,MAX(R362,X362)),IF(AND(W362=\"Yes\",OR(Q362=\"No\",Q362=\"\")),X362,IF(AND(OR(W362=\"No\",W362=\"\"),Q362=\"Yes\"),R362,0))))","v":0},null,null,{"$f":"IF(AD362=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD362=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD362=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD362=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD362=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K362 = \"SBITA\",+PV(AN362/(AF362/Table3[[#This Row],[Assessed Term]]),AF362,-AI362,0,IF(AE362=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W363=\"Yes\",Q363=\"Yes\"),IF(R363=X363,R363,MAX(R363,X363)),IF(AND(W363=\"Yes\",OR(Q363=\"No\",Q363=\"\")),X363,IF(AND(OR(W363=\"No\",W363=\"\"),Q363=\"Yes\"),R363,0))))","v":0},null,null,{"$f":"IF(AD363=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD363=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD363=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD363=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD363=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K363 = \"SBITA\",+PV(AN363/(AF363/Table3[[#This Row],[Assessed Term]]),AF363,-AI363,0,IF(AE363=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W364=\"Yes\",Q364=\"Yes\"),IF(R364=X364,R364,MAX(R364,X364)),IF(AND(W364=\"Yes\",OR(Q364=\"No\",Q364=\"\")),X364,IF(AND(OR(W364=\"No\",W364=\"\"),Q364=\"Yes\"),R364,0))))","v":0},null,null,{"$f":"IF(AD364=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD364=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD364=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD364=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD364=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K364 = \"SBITA\",+PV(AN364/(AF364/Table3[[#This Row],[Assessed Term]]),AF364,-AI364,0,IF(AE364=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W365=\"Yes\",Q365=\"Yes\"),IF(R365=X365,R365,MAX(R365,X365)),IF(AND(W365=\"Yes\",OR(Q365=\"No\",Q365=\"\")),X365,IF(AND(OR(W365=\"No\",W365=\"\"),Q365=\"Yes\"),R365,0))))","v":0},null,null,{"$f":"IF(AD365=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD365=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD365=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD365=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD365=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K365 = \"SBITA\",+PV(AN365/(AF365/Table3[[#This Row],[Assessed Term]]),AF365,-AI365,0,IF(AE365=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W366=\"Yes\",Q366=\"Yes\"),IF(R366=X366,R366,MAX(R366,X366)),IF(AND(W366=\"Yes\",OR(Q366=\"No\",Q366=\"\")),X366,IF(AND(OR(W366=\"No\",W366=\"\"),Q366=\"Yes\"),R366,0))))","v":0},null,null,{"$f":"IF(AD366=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD366=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD366=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD366=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD366=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K366 = \"SBITA\",+PV(AN366/(AF366/Table3[[#This Row],[Assessed Term]]),AF366,-AI366,0,IF(AE366=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W367=\"Yes\",Q367=\"Yes\"),IF(R367=X367,R367,MAX(R367,X367)),IF(AND(W367=\"Yes\",OR(Q367=\"No\",Q367=\"\")),X367,IF(AND(OR(W367=\"No\",W367=\"\"),Q367=\"Yes\"),R367,0))))","v":0},null,null,{"$f":"IF(AD367=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD367=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD367=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD367=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD367=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K367 = \"SBITA\",+PV(AN367/(AF367/Table3[[#This Row],[Assessed Term]]),AF367,-AI367,0,IF(AE367=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W368=\"Yes\",Q368=\"Yes\"),IF(R368=X368,R368,MAX(R368,X368)),IF(AND(W368=\"Yes\",OR(Q368=\"No\",Q368=\"\")),X368,IF(AND(OR(W368=\"No\",W368=\"\"),Q368=\"Yes\"),R368,0))))","v":0},null,null,{"$f":"IF(AD368=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD368=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD368=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD368=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD368=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K368 = \"SBITA\",+PV(AN368/(AF368/Table3[[#This Row],[Assessed Term]]),AF368,-AI368,0,IF(AE368=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W369=\"Yes\",Q369=\"Yes\"),IF(R369=X369,R369,MAX(R369,X369)),IF(AND(W369=\"Yes\",OR(Q369=\"No\",Q369=\"\")),X369,IF(AND(OR(W369=\"No\",W369=\"\"),Q369=\"Yes\"),R369,0))))","v":0},null,null,{"$f":"IF(AD369=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD369=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD369=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD369=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD369=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K369 = \"SBITA\",+PV(AN369/(AF369/Table3[[#This Row],[Assessed Term]]),AF369,-AI369,0,IF(AE369=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W370=\"Yes\",Q370=\"Yes\"),IF(R370=X370,R370,MAX(R370,X370)),IF(AND(W370=\"Yes\",OR(Q370=\"No\",Q370=\"\")),X370,IF(AND(OR(W370=\"No\",W370=\"\"),Q370=\"Yes\"),R370,0))))","v":0},null,null,{"$f":"IF(AD370=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD370=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD370=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD370=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD370=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K370 = \"SBITA\",+PV(AN370/(AF370/Table3[[#This Row],[Assessed Term]]),AF370,-AI370,0,IF(AE370=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W371=\"Yes\",Q371=\"Yes\"),IF(R371=X371,R371,MAX(R371,X371)),IF(AND(W371=\"Yes\",OR(Q371=\"No\",Q371=\"\")),X371,IF(AND(OR(W371=\"No\",W371=\"\"),Q371=\"Yes\"),R371,0))))","v":0},null,null,{"$f":"IF(AD371=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD371=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD371=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD371=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD371=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K371 = \"SBITA\",+PV(AN371/(AF371/Table3[[#This Row],[Assessed Term]]),AF371,-AI371,0,IF(AE371=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W372=\"Yes\",Q372=\"Yes\"),IF(R372=X372,R372,MAX(R372,X372)),IF(AND(W372=\"Yes\",OR(Q372=\"No\",Q372=\"\")),X372,IF(AND(OR(W372=\"No\",W372=\"\"),Q372=\"Yes\"),R372,0))))","v":0},null,null,{"$f":"IF(AD372=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD372=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD372=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD372=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD372=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K372 = \"SBITA\",+PV(AN372/(AF372/Table3[[#This Row],[Assessed Term]]),AF372,-AI372,0,IF(AE372=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W373=\"Yes\",Q373=\"Yes\"),IF(R373=X373,R373,MAX(R373,X373)),IF(AND(W373=\"Yes\",OR(Q373=\"No\",Q373=\"\")),X373,IF(AND(OR(W373=\"No\",W373=\"\"),Q373=\"Yes\"),R373,0))))","v":0},null,null,{"$f":"IF(AD373=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD373=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD373=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD373=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD373=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K373 = \"SBITA\",+PV(AN373/(AF373/Table3[[#This Row],[Assessed Term]]),AF373,-AI373,0,IF(AE373=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W374=\"Yes\",Q374=\"Yes\"),IF(R374=X374,R374,MAX(R374,X374)),IF(AND(W374=\"Yes\",OR(Q374=\"No\",Q374=\"\")),X374,IF(AND(OR(W374=\"No\",W374=\"\"),Q374=\"Yes\"),R374,0))))","v":0},null,null,{"$f":"IF(AD374=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD374=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD374=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD374=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD374=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K374 = \"SBITA\",+PV(AN374/(AF374/Table3[[#This Row],[Assessed Term]]),AF374,-AI374,0,IF(AE374=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W375=\"Yes\",Q375=\"Yes\"),IF(R375=X375,R375,MAX(R375,X375)),IF(AND(W375=\"Yes\",OR(Q375=\"No\",Q375=\"\")),X375,IF(AND(OR(W375=\"No\",W375=\"\"),Q375=\"Yes\"),R375,0))))","v":0},null,null,{"$f":"IF(AD375=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD375=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD375=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD375=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD375=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K375 = \"SBITA\",+PV(AN375/(AF375/Table3[[#This Row],[Assessed Term]]),AF375,-AI375,0,IF(AE375=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W376=\"Yes\",Q376=\"Yes\"),IF(R376=X376,R376,MAX(R376,X376)),IF(AND(W376=\"Yes\",OR(Q376=\"No\",Q376=\"\")),X376,IF(AND(OR(W376=\"No\",W376=\"\"),Q376=\"Yes\"),R376,0))))","v":0},null,null,{"$f":"IF(AD376=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD376=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD376=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD376=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD376=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K376 = \"SBITA\",+PV(AN376/(AF376/Table3[[#This Row],[Assessed Term]]),AF376,-AI376,0,IF(AE376=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W377=\"Yes\",Q377=\"Yes\"),IF(R377=X377,R377,MAX(R377,X377)),IF(AND(W377=\"Yes\",OR(Q377=\"No\",Q377=\"\")),X377,IF(AND(OR(W377=\"No\",W377=\"\"),Q377=\"Yes\"),R377,0))))","v":0},null,null,{"$f":"IF(AD377=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD377=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD377=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD377=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD377=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K377 = \"SBITA\",+PV(AN377/(AF377/Table3[[#This Row],[Assessed Term]]),AF377,-AI377,0,IF(AE377=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W378=\"Yes\",Q378=\"Yes\"),IF(R378=X378,R378,MAX(R378,X378)),IF(AND(W378=\"Yes\",OR(Q378=\"No\",Q378=\"\")),X378,IF(AND(OR(W378=\"No\",W378=\"\"),Q378=\"Yes\"),R378,0))))","v":0},null,null,{"$f":"IF(AD378=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD378=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD378=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD378=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD378=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K378 = \"SBITA\",+PV(AN378/(AF378/Table3[[#This Row],[Assessed Term]]),AF378,-AI378,0,IF(AE378=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W379=\"Yes\",Q379=\"Yes\"),IF(R379=X379,R379,MAX(R379,X379)),IF(AND(W379=\"Yes\",OR(Q379=\"No\",Q379=\"\")),X379,IF(AND(OR(W379=\"No\",W379=\"\"),Q379=\"Yes\"),R379,0))))","v":0},null,null,{"$f":"IF(AD379=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD379=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD379=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD379=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD379=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K379 = \"SBITA\",+PV(AN379/(AF379/Table3[[#This Row],[Assessed Term]]),AF379,-AI379,0,IF(AE379=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W380=\"Yes\",Q380=\"Yes\"),IF(R380=X380,R380,MAX(R380,X380)),IF(AND(W380=\"Yes\",OR(Q380=\"No\",Q380=\"\")),X380,IF(AND(OR(W380=\"No\",W380=\"\"),Q380=\"Yes\"),R380,0))))","v":0},null,null,{"$f":"IF(AD380=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD380=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD380=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD380=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD380=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K380 = \"SBITA\",+PV(AN380/(AF380/Table3[[#This Row],[Assessed Term]]),AF380,-AI380,0,IF(AE380=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W381=\"Yes\",Q381=\"Yes\"),IF(R381=X381,R381,MAX(R381,X381)),IF(AND(W381=\"Yes\",OR(Q381=\"No\",Q381=\"\")),X381,IF(AND(OR(W381=\"No\",W381=\"\"),Q381=\"Yes\"),R381,0))))","v":0},null,null,{"$f":"IF(AD381=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD381=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD381=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD381=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD381=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K381 = \"SBITA\",+PV(AN381/(AF381/Table3[[#This Row],[Assessed Term]]),AF381,-AI381,0,IF(AE381=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W382=\"Yes\",Q382=\"Yes\"),IF(R382=X382,R382,MAX(R382,X382)),IF(AND(W382=\"Yes\",OR(Q382=\"No\",Q382=\"\")),X382,IF(AND(OR(W382=\"No\",W382=\"\"),Q382=\"Yes\"),R382,0))))","v":0},null,null,{"$f":"IF(AD382=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD382=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD382=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD382=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD382=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K382 = \"SBITA\",+PV(AN382/(AF382/Table3[[#This Row],[Assessed Term]]),AF382,-AI382,0,IF(AE382=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W383=\"Yes\",Q383=\"Yes\"),IF(R383=X383,R383,MAX(R383,X383)),IF(AND(W383=\"Yes\",OR(Q383=\"No\",Q383=\"\")),X383,IF(AND(OR(W383=\"No\",W383=\"\"),Q383=\"Yes\"),R383,0))))","v":0},null,null,{"$f":"IF(AD383=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD383=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD383=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD383=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD383=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K383 = \"SBITA\",+PV(AN383/(AF383/Table3[[#This Row],[Assessed Term]]),AF383,-AI383,0,IF(AE383=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W384=\"Yes\",Q384=\"Yes\"),IF(R384=X384,R384,MAX(R384,X384)),IF(AND(W384=\"Yes\",OR(Q384=\"No\",Q384=\"\")),X384,IF(AND(OR(W384=\"No\",W384=\"\"),Q384=\"Yes\"),R384,0))))","v":0},null,null,{"$f":"IF(AD384=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD384=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD384=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD384=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD384=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K384 = \"SBITA\",+PV(AN384/(AF384/Table3[[#This Row],[Assessed Term]]),AF384,-AI384,0,IF(AE384=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W385=\"Yes\",Q385=\"Yes\"),IF(R385=X385,R385,MAX(R385,X385)),IF(AND(W385=\"Yes\",OR(Q385=\"No\",Q385=\"\")),X385,IF(AND(OR(W385=\"No\",W385=\"\"),Q385=\"Yes\"),R385,0))))","v":0},null,null,{"$f":"IF(AD385=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD385=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD385=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD385=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD385=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K385 = \"SBITA\",+PV(AN385/(AF385/Table3[[#This Row],[Assessed Term]]),AF385,-AI385,0,IF(AE385=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W386=\"Yes\",Q386=\"Yes\"),IF(R386=X386,R386,MAX(R386,X386)),IF(AND(W386=\"Yes\",OR(Q386=\"No\",Q386=\"\")),X386,IF(AND(OR(W386=\"No\",W386=\"\"),Q386=\"Yes\"),R386,0))))","v":0},null,null,{"$f":"IF(AD386=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD386=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD386=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD386=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD386=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K386 = \"SBITA\",+PV(AN386/(AF386/Table3[[#This Row],[Assessed Term]]),AF386,-AI386,0,IF(AE386=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W387=\"Yes\",Q387=\"Yes\"),IF(R387=X387,R387,MAX(R387,X387)),IF(AND(W387=\"Yes\",OR(Q387=\"No\",Q387=\"\")),X387,IF(AND(OR(W387=\"No\",W387=\"\"),Q387=\"Yes\"),R387,0))))","v":0},null,null,{"$f":"IF(AD387=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD387=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD387=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD387=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD387=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K387 = \"SBITA\",+PV(AN387/(AF387/Table3[[#This Row],[Assessed Term]]),AF387,-AI387,0,IF(AE387=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F388=\"yes\",G388=\"yes\", H388=\"no\",E388<>\"Service\", E388<>\"IT - (GASB 87)\",I388 =\"yes\", E388<>\"Investment\", E388<>\"Inventory\",J388<>\"Yes\",E388<>\"\"),\"SBITA\",\"Not a SBITA\")","v":"Not a SBITA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(S388=\"Yes\",M388=\"Yes\"),IF(OR(O388=U388,O388<U388),U388,O388),L388)","v":0},{"$f":"+IF(M388=S388,MAX(O388,U388),(IF(OR(T388=\"yes\",N388=\"Yes\"),MIN(O388,U388),IF(AND(T388=\"Yes\",N388=\"No\"),U388,IF(AND(T388=\"No\",N388=\"Yes\"),O388,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W388=\"Yes\",Q388=\"Yes\"),IF(R388=X388,R388,MAX(R388,X388)),IF(AND(W388=\"Yes\",OR(Q388=\"No\",Q388=\"\")),X388,IF(AND(OR(W388=\"No\",W388=\"\"),Q388=\"Yes\"),R388,0))))","v":0},null,null,{"$f":"IF(AD388=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD388=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD388=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD388=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD388=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K388 = \"SBITA\",+PV(AN388/(AF388/Table3[[#This Row],[Assessed Term]]),AF388,-AI388,0,IF(AE388=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W389=\"Yes\",Q389=\"Yes\"),IF(R389=X389,R389,MAX(R389,X389)),IF(AND(W389=\"Yes\",OR(Q389=\"No\",Q389=\"\")),X389,IF(AND(OR(W389=\"No\",W389=\"\"),Q389=\"Yes\"),R389,0))))","v":0},null,null,{"$f":"IF(AD389=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD389=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD389=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD389=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD389=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K389 = \"SBITA\",+PV(AN389/(AF389/Table3[[#This Row],[Assessed Term]]),AF389,-AI389,0,IF(AE389=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W390=\"Yes\",Q390=\"Yes\"),IF(R390=X390,R390,MAX(R390,X390)),IF(AND(W390=\"Yes\",OR(Q390=\"No\",Q390=\"\")),X390,IF(AND(OR(W390=\"No\",W390=\"\"),Q390=\"Yes\"),R390,0))))","v":0},null,null,{"$f":"IF(AD390=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD390=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD390=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD390=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD390=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K390 = \"SBITA\",+PV(AN390/(AF390/Table3[[#This Row],[Assessed Term]]),AF390,-AI390,0,IF(AE390=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W391=\"Yes\",Q391=\"Yes\"),IF(R391=X391,R391,MAX(R391,X391)),IF(AND(W391=\"Yes\",OR(Q391=\"No\",Q391=\"\")),X391,IF(AND(OR(W391=\"No\",W391=\"\"),Q391=\"Yes\"),R391,0))))","v":0},null,null,{"$f":"IF(AD391=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD391=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD391=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD391=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD391=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K391 = \"SBITA\",+PV(AN391/(AF391/Table3[[#This Row],[Assessed Term]]),AF391,-AI391,0,IF(AE391=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W392=\"Yes\",Q392=\"Yes\"),IF(R392=X392,R392,MAX(R392,X392)),IF(AND(W392=\"Yes\",OR(Q392=\"No\",Q392=\"\")),X392,IF(AND(OR(W392=\"No\",W392=\"\"),Q392=\"Yes\"),R392,0))))","v":0},null,null,{"$f":"IF(AD392=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD392=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD392=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD392=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD392=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K392 = \"SBITA\",+PV(AN392/(AF392/Table3[[#This Row],[Assessed Term]]),AF392,-AI392,0,IF(AE392=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W393=\"Yes\",Q393=\"Yes\"),IF(R393=X393,R393,MAX(R393,X393)),IF(AND(W393=\"Yes\",OR(Q393=\"No\",Q393=\"\")),X393,IF(AND(OR(W393=\"No\",W393=\"\"),Q393=\"Yes\"),R393,0))))","v":0},null,null,{"$f":"IF(AD393=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD393=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD393=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD393=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD393=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K393 = \"SBITA\",+PV(AN393/(AF393/Table3[[#This Row],[Assessed Term]]),AF393,-AI393,0,IF(AE393=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W394=\"Yes\",Q394=\"Yes\"),IF(R394=X394,R394,MAX(R394,X394)),IF(AND(W394=\"Yes\",OR(Q394=\"No\",Q394=\"\")),X394,IF(AND(OR(W394=\"No\",W394=\"\"),Q394=\"Yes\"),R394,0))))","v":0},null,null,{"$f":"IF(AD394=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD394=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD394=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD394=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD394=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K394 = \"SBITA\",+PV(AN394/(AF394/Table3[[#This Row],[Assessed Term]]),AF394,-AI394,0,IF(AE394=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W395=\"Yes\",Q395=\"Yes\"),IF(R395=X395,R395,MAX(R395,X395)),IF(AND(W395=\"Yes\",OR(Q395=\"No\",Q395=\"\")),X395,IF(AND(OR(W395=\"No\",W395=\"\"),Q395=\"Yes\"),R395,0))))","v":0},null,null,{"$f":"IF(AD395=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD395=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD395=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD395=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD395=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K395 = \"SBITA\",+PV(AN395/(AF395/Table3[[#This Row],[Assessed Term]]),AF395,-AI395,0,IF(AE395=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W396=\"Yes\",Q396=\"Yes\"),IF(R396=X396,R396,MAX(R396,X396)),IF(AND(W396=\"Yes\",OR(Q396=\"No\",Q396=\"\")),X396,IF(AND(OR(W396=\"No\",W396=\"\"),Q396=\"Yes\"),R396,0))))","v":0},null,null,{"$f":"IF(AD396=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD396=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD396=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD396=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD396=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K396 = \"SBITA\",+PV(AN396/(AF396/Table3[[#This Row],[Assessed Term]]),AF396,-AI396,0,IF(AE396=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W397=\"Yes\",Q397=\"Yes\"),IF(R397=X397,R397,MAX(R397,X397)),IF(AND(W397=\"Yes\",OR(Q397=\"No\",Q397=\"\")),X397,IF(AND(OR(W397=\"No\",W397=\"\"),Q397=\"Yes\"),R397,0))))","v":0},null,null,{"$f":"IF(AD397=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD397=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD397=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD397=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD397=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K397 = \"SBITA\",+PV(AN397/(AF397/Table3[[#This Row],[Assessed Term]]),AF397,-AI397,0,IF(AE397=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W398=\"Yes\",Q398=\"Yes\"),IF(R398=X398,R398,MAX(R398,X398)),IF(AND(W398=\"Yes\",OR(Q398=\"No\",Q398=\"\")),X398,IF(AND(OR(W398=\"No\",W398=\"\"),Q398=\"Yes\"),R398,0))))","v":0},null,null,{"$f":"IF(AD398=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD398=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD398=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD398=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD398=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K398 = \"SBITA\",+PV(AN398/(AF398/Table3[[#This Row],[Assessed Term]]),AF398,-AI398,0,IF(AE398=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W399=\"Yes\",Q399=\"Yes\"),IF(R399=X399,R399,MAX(R399,X399)),IF(AND(W399=\"Yes\",OR(Q399=\"No\",Q399=\"\")),X399,IF(AND(OR(W399=\"No\",W399=\"\"),Q399=\"Yes\"),R399,0))))","v":0},null,null,{"$f":"IF(AD399=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD399=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD399=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD399=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD399=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K399 = \"SBITA\",+PV(AN399/(AF399/Table3[[#This Row],[Assessed Term]]),AF399,-AI399,0,IF(AE399=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W400=\"Yes\",Q400=\"Yes\"),IF(R400=X400,R400,MAX(R400,X400)),IF(AND(W400=\"Yes\",OR(Q400=\"No\",Q400=\"\")),X400,IF(AND(OR(W400=\"No\",W400=\"\"),Q400=\"Yes\"),R400,0))))","v":0},null,null,{"$f":"IF(AD400=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD400=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD400=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD400=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD400=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K400 = \"SBITA\",+PV(AN400/(AF400/Table3[[#This Row],[Assessed Term]]),AF400,-AI400,0,IF(AE400=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W401=\"Yes\",Q401=\"Yes\"),IF(R401=X401,R401,MAX(R401,X401)),IF(AND(W401=\"Yes\",OR(Q401=\"No\",Q401=\"\")),X401,IF(AND(OR(W401=\"No\",W401=\"\"),Q401=\"Yes\"),R401,0))))","v":0},null,null,{"$f":"IF(AD401=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD401=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD401=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD401=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD401=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K401 = \"SBITA\",+PV(AN401/(AF401/Table3[[#This Row],[Assessed Term]]),AF401,-AI401,0,IF(AE401=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W402=\"Yes\",Q402=\"Yes\"),IF(R402=X402,R402,MAX(R402,X402)),IF(AND(W402=\"Yes\",OR(Q402=\"No\",Q402=\"\")),X402,IF(AND(OR(W402=\"No\",W402=\"\"),Q402=\"Yes\"),R402,0))))","v":0},null,null,{"$f":"IF(AD402=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD402=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD402=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD402=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD402=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K402 = \"SBITA\",+PV(AN402/(AF402/Table3[[#This Row],[Assessed Term]]),AF402,-AI402,0,IF(AE402=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W403=\"Yes\",Q403=\"Yes\"),IF(R403=X403,R403,MAX(R403,X403)),IF(AND(W403=\"Yes\",OR(Q403=\"No\",Q403=\"\")),X403,IF(AND(OR(W403=\"No\",W403=\"\"),Q403=\"Yes\"),R403,0))))","v":0},null,null,{"$f":"IF(AD403=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD403=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD403=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD403=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD403=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K403 = \"SBITA\",+PV(AN403/(AF403/Table3[[#This Row],[Assessed Term]]),AF403,-AI403,0,IF(AE403=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W404=\"Yes\",Q404=\"Yes\"),IF(R404=X404,R404,MAX(R404,X404)),IF(AND(W404=\"Yes\",OR(Q404=\"No\",Q404=\"\")),X404,IF(AND(OR(W404=\"No\",W404=\"\"),Q404=\"Yes\"),R404,0))))","v":0},null,null,{"$f":"IF(AD404=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD404=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD404=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD404=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD404=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K404 = \"SBITA\",+PV(AN404/(AF404/Table3[[#This Row],[Assessed Term]]),AF404,-AI404,0,IF(AE404=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W405=\"Yes\",Q405=\"Yes\"),IF(R405=X405,R405,MAX(R405,X405)),IF(AND(W405=\"Yes\",OR(Q405=\"No\",Q405=\"\")),X405,IF(AND(OR(W405=\"No\",W405=\"\"),Q405=\"Yes\"),R405,0))))","v":0},null,null,{"$f":"IF(AD405=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD405=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD405=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD405=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD405=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K405 = \"SBITA\",+PV(AN405/(AF405/Table3[[#This Row],[Assessed Term]]),AF405,-AI405,0,IF(AE405=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W406=\"Yes\",Q406=\"Yes\"),IF(R406=X406,R406,MAX(R406,X406)),IF(AND(W406=\"Yes\",OR(Q406=\"No\",Q406=\"\")),X406,IF(AND(OR(W406=\"No\",W406=\"\"),Q406=\"Yes\"),R406,0))))","v":0},null,null,{"$f":"IF(AD406=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD406=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD406=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD406=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD406=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K406 = \"SBITA\",+PV(AN406/(AF406/Table3[[#This Row],[Assessed Term]]),AF406,-AI406,0,IF(AE406=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W407=\"Yes\",Q407=\"Yes\"),IF(R407=X407,R407,MAX(R407,X407)),IF(AND(W407=\"Yes\",OR(Q407=\"No\",Q407=\"\")),X407,IF(AND(OR(W407=\"No\",W407=\"\"),Q407=\"Yes\"),R407,0))))","v":0},null,null,{"$f":"IF(AD407=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD407=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD407=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD407=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD407=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K407 = \"SBITA\",+PV(AN407/(AF407/Table3[[#This Row],[Assessed Term]]),AF407,-AI407,0,IF(AE407=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W408=\"Yes\",Q408=\"Yes\"),IF(R408=X408,R408,MAX(R408,X408)),IF(AND(W408=\"Yes\",OR(Q408=\"No\",Q408=\"\")),X408,IF(AND(OR(W408=\"No\",W408=\"\"),Q408=\"Yes\"),R408,0))))","v":0},null,null,{"$f":"IF(AD408=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD408=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD408=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD408=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD408=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K408 = \"SBITA\",+PV(AN408/(AF408/Table3[[#This Row],[Assessed Term]]),AF408,-AI408,0,IF(AE408=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W409=\"Yes\",Q409=\"Yes\"),IF(R409=X409,R409,MAX(R409,X409)),IF(AND(W409=\"Yes\",OR(Q409=\"No\",Q409=\"\")),X409,IF(AND(OR(W409=\"No\",W409=\"\"),Q409=\"Yes\"),R409,0))))","v":0},null,null,{"$f":"IF(AD409=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD409=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD409=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD409=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD409=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K409 = \"SBITA\",+PV(AN409/(AF409/Table3[[#This Row],[Assessed Term]]),AF409,-AI409,0,IF(AE409=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W410=\"Yes\",Q410=\"Yes\"),IF(R410=X410,R410,MAX(R410,X410)),IF(AND(W410=\"Yes\",OR(Q410=\"No\",Q410=\"\")),X410,IF(AND(OR(W410=\"No\",W410=\"\"),Q410=\"Yes\"),R410,0))))","v":0},null,null,{"$f":"IF(AD410=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD410=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD410=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD410=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD410=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K410 = \"SBITA\",+PV(AN410/(AF410/Table3[[#This Row],[Assessed Term]]),AF410,-AI410,0,IF(AE410=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W411=\"Yes\",Q411=\"Yes\"),IF(R411=X411,R411,MAX(R411,X411)),IF(AND(W411=\"Yes\",OR(Q411=\"No\",Q411=\"\")),X411,IF(AND(OR(W411=\"No\",W411=\"\"),Q411=\"Yes\"),R411,0))))","v":0},null,null,{"$f":"IF(AD411=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD411=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD411=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD411=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD411=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K411 = \"SBITA\",+PV(AN411/(AF411/Table3[[#This Row],[Assessed Term]]),AF411,-AI411,0,IF(AE411=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W412=\"Yes\",Q412=\"Yes\"),IF(R412=X412,R412,MAX(R412,X412)),IF(AND(W412=\"Yes\",OR(Q412=\"No\",Q412=\"\")),X412,IF(AND(OR(W412=\"No\",W412=\"\"),Q412=\"Yes\"),R412,0))))","v":0},null,null,{"$f":"IF(AD412=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD412=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD412=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD412=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD412=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K412 = \"SBITA\",+PV(AN412/(AF412/Table3[[#This Row],[Assessed Term]]),AF412,-AI412,0,IF(AE412=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W413=\"Yes\",Q413=\"Yes\"),IF(R413=X413,R413,MAX(R413,X413)),IF(AND(W413=\"Yes\",OR(Q413=\"No\",Q413=\"\")),X413,IF(AND(OR(W413=\"No\",W413=\"\"),Q413=\"Yes\"),R413,0))))","v":0},null,null,{"$f":"IF(AD413=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD413=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD413=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD413=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD413=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K413 = \"SBITA\",+PV(AN413/(AF413/Table3[[#This Row],[Assessed Term]]),AF413,-AI413,0,IF(AE413=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W414=\"Yes\",Q414=\"Yes\"),IF(R414=X414,R414,MAX(R414,X414)),IF(AND(W414=\"Yes\",OR(Q414=\"No\",Q414=\"\")),X414,IF(AND(OR(W414=\"No\",W414=\"\"),Q414=\"Yes\"),R414,0))))","v":0},null,null,{"$f":"IF(AD414=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD414=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD414=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD414=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD414=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K414 = \"SBITA\",+PV(AN414/(AF414/Table3[[#This Row],[Assessed Term]]),AF414,-AI414,0,IF(AE414=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W415=\"Yes\",Q415=\"Yes\"),IF(R415=X415,R415,MAX(R415,X415)),IF(AND(W415=\"Yes\",OR(Q415=\"No\",Q415=\"\")),X415,IF(AND(OR(W415=\"No\",W415=\"\"),Q415=\"Yes\"),R415,0))))","v":0},null,null,{"$f":"IF(AD415=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD415=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD415=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD415=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD415=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K415 = \"SBITA\",+PV(AN415/(AF415/Table3[[#This Row],[Assessed Term]]),AF415,-AI415,0,IF(AE415=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W416=\"Yes\",Q416=\"Yes\"),IF(R416=X416,R416,MAX(R416,X416)),IF(AND(W416=\"Yes\",OR(Q416=\"No\",Q416=\"\")),X416,IF(AND(OR(W416=\"No\",W416=\"\"),Q416=\"Yes\"),R416,0))))","v":0},null,null,{"$f":"IF(AD416=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD416=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD416=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD416=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD416=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K416 = \"SBITA\",+PV(AN416/(AF416/Table3[[#This Row],[Assessed Term]]),AF416,-AI416,0,IF(AE416=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB417=0,AA417+AC417,AB417)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W417=\"Yes\",Q417=\"Yes\"),IF(R417=X417,R417,MAX(R417,X417)),IF(AND(W417=\"Yes\",OR(Q417=\"No\",Q417=\"\")),X417,IF(AND(OR(W417=\"No\",W417=\"\"),Q417=\"Yes\"),R417,0))))","v":0},null,null,{"$f":"IF(AD417=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD417=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD417=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD417=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD417=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K417 = \"SBITA\",+PV(AN417/(AF417/Table3[[#This Row],[Assessed Term]]),AF417,-AI417,0,IF(AE417=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP417 = \"no\",AO417,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W418=\"Yes\",Q418=\"Yes\"),IF(R418=X418,R418,MAX(R418,X418)),IF(AND(W418=\"Yes\",OR(Q418=\"No\",Q418=\"\")),X418,IF(AND(OR(W418=\"No\",W418=\"\"),Q418=\"Yes\"),R418,0))))","v":0},null,null,{"$f":"IF(AD418=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD418=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD418=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD418=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD418=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K418 = \"SBITA\",+PV(AN418/(AF418/Table3[[#This Row],[Assessed Term]]),AF418,-AI418,0,IF(AE418=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W419=\"Yes\",Q419=\"Yes\"),IF(R419=X419,R419,MAX(R419,X419)),IF(AND(W419=\"Yes\",OR(Q419=\"No\",Q419=\"\")),X419,IF(AND(OR(W419=\"No\",W419=\"\"),Q419=\"Yes\"),R419,0))))","v":0},null,null,{"$f":"IF(AD419=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD419=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD419=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD419=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD419=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K419 = \"SBITA\",+PV(AN419/(AF419/Table3[[#This Row],[Assessed Term]]),AF419,-AI419,0,IF(AE419=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W420=\"Yes\",Q420=\"Yes\"),IF(R420=X420,R420,MAX(R420,X420)),IF(AND(W420=\"Yes\",OR(Q420=\"No\",Q420=\"\")),X420,IF(AND(OR(W420=\"No\",W420=\"\"),Q420=\"Yes\"),R420,0))))","v":0},null,null,{"$f":"IF(AD420=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD420=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD420=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD420=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD420=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K420 = \"SBITA\",+PV(AN420/(AF420/Table3[[#This Row],[Assessed Term]]),AF420,-AI420,0,IF(AE420=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W421=\"Yes\",Q421=\"Yes\"),IF(R421=X421,R421,MAX(R421,X421)),IF(AND(W421=\"Yes\",OR(Q421=\"No\",Q421=\"\")),X421,IF(AND(OR(W421=\"No\",W421=\"\"),Q421=\"Yes\"),R421,0))))","v":0},null,null,{"$f":"IF(AD421=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD421=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD421=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD421=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD421=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K421 = \"SBITA\",+PV(AN421/(AF421/Table3[[#This Row],[Assessed Term]]),AF421,-AI421,0,IF(AE421=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W422=\"Yes\",Q422=\"Yes\"),IF(R422=X422,R422,MAX(R422,X422)),IF(AND(W422=\"Yes\",OR(Q422=\"No\",Q422=\"\")),X422,IF(AND(OR(W422=\"No\",W422=\"\"),Q422=\"Yes\"),R422,0))))","v":0},null,null,{"$f":"IF(AD422=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD422=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD422=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD422=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD422=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K422 = \"SBITA\",+PV(AN422/(AF422/Table3[[#This Row],[Assessed Term]]),AF422,-AI422,0,IF(AE422=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W423=\"Yes\",Q423=\"Yes\"),IF(R423=X423,R423,MAX(R423,X423)),IF(AND(W423=\"Yes\",OR(Q423=\"No\",Q423=\"\")),X423,IF(AND(OR(W423=\"No\",W423=\"\"),Q423=\"Yes\"),R423,0))))","v":0},null,null,{"$f":"IF(AD423=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD423=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD423=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD423=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD423=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K423 = \"SBITA\",+PV(AN423/(AF423/Table3[[#This Row],[Assessed Term]]),AF423,-AI423,0,IF(AE423=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W424=\"Yes\",Q424=\"Yes\"),IF(R424=X424,R424,MAX(R424,X424)),IF(AND(W424=\"Yes\",OR(Q424=\"No\",Q424=\"\")),X424,IF(AND(OR(W424=\"No\",W424=\"\"),Q424=\"Yes\"),R424,0))))","v":0},null,null,{"$f":"IF(AD424=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD424=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD424=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD424=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD424=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K424 = \"SBITA\",+PV(AN424/(AF424/Table3[[#This Row],[Assessed Term]]),AF424,-AI424,0,IF(AE424=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W425=\"Yes\",Q425=\"Yes\"),IF(R425=X425,R425,MAX(R425,X425)),IF(AND(W425=\"Yes\",OR(Q425=\"No\",Q425=\"\")),X425,IF(AND(OR(W425=\"No\",W425=\"\"),Q425=\"Yes\"),R425,0))))","v":0},null,null,{"$f":"IF(AD425=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD425=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD425=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD425=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD425=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K425 = \"SBITA\",+PV(AN425/(AF425/Table3[[#This Row],[Assessed Term]]),AF425,-AI425,0,IF(AE425=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W426=\"Yes\",Q426=\"Yes\"),IF(R426=X426,R426,MAX(R426,X426)),IF(AND(W426=\"Yes\",OR(Q426=\"No\",Q426=\"\")),X426,IF(AND(OR(W426=\"No\",W426=\"\"),Q426=\"Yes\"),R426,0))))","v":0},null,null,{"$f":"IF(AD426=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD426=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD426=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD426=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD426=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K426 = \"SBITA\",+PV(AN426/(AF426/Table3[[#This Row],[Assessed Term]]),AF426,-AI426,0,IF(AE426=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W427=\"Yes\",Q427=\"Yes\"),IF(R427=X427,R427,MAX(R427,X427)),IF(AND(W427=\"Yes\",OR(Q427=\"No\",Q427=\"\")),X427,IF(AND(OR(W427=\"No\",W427=\"\"),Q427=\"Yes\"),R427,0))))","v":0},null,null,{"$f":"IF(AD427=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD427=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD427=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD427=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD427=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K427 = \"SBITA\",+PV(AN427/(AF427/Table3[[#This Row],[Assessed Term]]),AF427,-AI427,0,IF(AE427=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W428=\"Yes\",Q428=\"Yes\"),IF(R428=X428,R428,MAX(R428,X428)),IF(AND(W428=\"Yes\",OR(Q428=\"No\",Q428=\"\")),X428,IF(AND(OR(W428=\"No\",W428=\"\"),Q428=\"Yes\"),R428,0))))","v":0},null,null,{"$f":"IF(AD428=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD428=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD428=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD428=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD428=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K428 = \"SBITA\",+PV(AN428/(AF428/Table3[[#This Row],[Assessed Term]]),AF428,-AI428,0,IF(AE428=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W429=\"Yes\",Q429=\"Yes\"),IF(R429=X429,R429,MAX(R429,X429)),IF(AND(W429=\"Yes\",OR(Q429=\"No\",Q429=\"\")),X429,IF(AND(OR(W429=\"No\",W429=\"\"),Q429=\"Yes\"),R429,0))))","v":0},null,null,{"$f":"IF(AD429=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD429=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD429=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD429=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD429=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K429 = \"SBITA\",+PV(AN429/(AF429/Table3[[#This Row],[Assessed Term]]),AF429,-AI429,0,IF(AE429=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W430=\"Yes\",Q430=\"Yes\"),IF(R430=X430,R430,MAX(R430,X430)),IF(AND(W430=\"Yes\",OR(Q430=\"No\",Q430=\"\")),X430,IF(AND(OR(W430=\"No\",W430=\"\"),Q430=\"Yes\"),R430,0))))","v":0},null,null,{"$f":"IF(AD430=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD430=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD430=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD430=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD430=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K430 = \"SBITA\",+PV(AN430/(AF430/Table3[[#This Row],[Assessed Term]]),AF430,-AI430,0,IF(AE430=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W431=\"Yes\",Q431=\"Yes\"),IF(R431=X431,R431,MAX(R431,X431)),IF(AND(W431=\"Yes\",OR(Q431=\"No\",Q431=\"\")),X431,IF(AND(OR(W431=\"No\",W431=\"\"),Q431=\"Yes\"),R431,0))))","v":0},null,null,{"$f":"IF(AD431=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD431=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD431=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD431=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD431=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K431 = \"SBITA\",+PV(AN431/(AF431/Table3[[#This Row],[Assessed Term]]),AF431,-AI431,0,IF(AE431=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W432=\"Yes\",Q432=\"Yes\"),IF(R432=X432,R432,MAX(R432,X432)),IF(AND(W432=\"Yes\",OR(Q432=\"No\",Q432=\"\")),X432,IF(AND(OR(W432=\"No\",W432=\"\"),Q432=\"Yes\"),R432,0))))","v":0},null,null,{"$f":"IF(AD432=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD432=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD432=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD432=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD432=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K432 = \"SBITA\",+PV(AN432/(AF432/Table3[[#This Row],[Assessed Term]]),AF432,-AI432,0,IF(AE432=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W433=\"Yes\",Q433=\"Yes\"),IF(R433=X433,R433,MAX(R433,X433)),IF(AND(W433=\"Yes\",OR(Q433=\"No\",Q433=\"\")),X433,IF(AND(OR(W433=\"No\",W433=\"\"),Q433=\"Yes\"),R433,0))))","v":0},null,null,{"$f":"IF(AD433=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD433=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD433=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD433=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD433=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K433 = \"SBITA\",+PV(AN433/(AF433/Table3[[#This Row],[Assessed Term]]),AF433,-AI433,0,IF(AE433=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W434=\"Yes\",Q434=\"Yes\"),IF(R434=X434,R434,MAX(R434,X434)),IF(AND(W434=\"Yes\",OR(Q434=\"No\",Q434=\"\")),X434,IF(AND(OR(W434=\"No\",W434=\"\"),Q434=\"Yes\"),R434,0))))","v":0},null,null,{"$f":"IF(AD434=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD434=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD434=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD434=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD434=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K434 = \"SBITA\",+PV(AN434/(AF434/Table3[[#This Row],[Assessed Term]]),AF434,-AI434,0,IF(AE434=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W435=\"Yes\",Q435=\"Yes\"),IF(R435=X435,R435,MAX(R435,X435)),IF(AND(W435=\"Yes\",OR(Q435=\"No\",Q435=\"\")),X435,IF(AND(OR(W435=\"No\",W435=\"\"),Q435=\"Yes\"),R435,0))))","v":0},null,null,{"$f":"IF(AD435=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD435=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD435=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD435=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD435=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K435 = \"SBITA\",+PV(AN435/(AF435/Table3[[#This Row],[Assessed Term]]),AF435,-AI435,0,IF(AE435=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W436=\"Yes\",Q436=\"Yes\"),IF(R436=X436,R436,MAX(R436,X436)),IF(AND(W436=\"Yes\",OR(Q436=\"No\",Q436=\"\")),X436,IF(AND(OR(W436=\"No\",W436=\"\"),Q436=\"Yes\"),R436,0))))","v":0},null,null,{"$f":"IF(AD436=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD436=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD436=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD436=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD436=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K436 = \"SBITA\",+PV(AN436/(AF436/Table3[[#This Row],[Assessed Term]]),AF436,-AI436,0,IF(AE436=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W437=\"Yes\",Q437=\"Yes\"),IF(R437=X437,R437,MAX(R437,X437)),IF(AND(W437=\"Yes\",OR(Q437=\"No\",Q437=\"\")),X437,IF(AND(OR(W437=\"No\",W437=\"\"),Q437=\"Yes\"),R437,0))))","v":0},null,null,{"$f":"IF(AD437=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD437=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD437=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD437=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD437=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K437 = \"SBITA\",+PV(AN437/(AF437/Table3[[#This Row],[Assessed Term]]),AF437,-AI437,0,IF(AE437=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W438=\"Yes\",Q438=\"Yes\"),IF(R438=X438,R438,MAX(R438,X438)),IF(AND(W438=\"Yes\",OR(Q438=\"No\",Q438=\"\")),X438,IF(AND(OR(W438=\"No\",W438=\"\"),Q438=\"Yes\"),R438,0))))","v":0},null,null,{"$f":"IF(AD438=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD438=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD438=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD438=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD438=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K438 = \"SBITA\",+PV(AN438/(AF438/Table3[[#This Row],[Assessed Term]]),AF438,-AI438,0,IF(AE438=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W439=\"Yes\",Q439=\"Yes\"),IF(R439=X439,R439,MAX(R439,X439)),IF(AND(W439=\"Yes\",OR(Q439=\"No\",Q439=\"\")),X439,IF(AND(OR(W439=\"No\",W439=\"\"),Q439=\"Yes\"),R439,0))))","v":0},null,null,{"$f":"IF(AD439=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD439=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD439=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD439=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD439=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K439 = \"SBITA\",+PV(AN439/(AF439/Table3[[#This Row],[Assessed Term]]),AF439,-AI439,0,IF(AE439=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W440=\"Yes\",Q440=\"Yes\"),IF(R440=X440,R440,MAX(R440,X440)),IF(AND(W440=\"Yes\",OR(Q440=\"No\",Q440=\"\")),X440,IF(AND(OR(W440=\"No\",W440=\"\"),Q440=\"Yes\"),R440,0))))","v":0},null,null,{"$f":"IF(AD440=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD440=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD440=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD440=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD440=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K440 = \"SBITA\",+PV(AN440/(AF440/Table3[[#This Row],[Assessed Term]]),AF440,-AI440,0,IF(AE440=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W441=\"Yes\",Q441=\"Yes\"),IF(R441=X441,R441,MAX(R441,X441)),IF(AND(W441=\"Yes\",OR(Q441=\"No\",Q441=\"\")),X441,IF(AND(OR(W441=\"No\",W441=\"\"),Q441=\"Yes\"),R441,0))))","v":0},null,null,{"$f":"IF(AD441=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD441=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD441=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD441=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD441=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K441 = \"SBITA\",+PV(AN441/(AF441/Table3[[#This Row],[Assessed Term]]),AF441,-AI441,0,IF(AE441=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W442=\"Yes\",Q442=\"Yes\"),IF(R442=X442,R442,MAX(R442,X442)),IF(AND(W442=\"Yes\",OR(Q442=\"No\",Q442=\"\")),X442,IF(AND(OR(W442=\"No\",W442=\"\"),Q442=\"Yes\"),R442,0))))","v":0},null,null,{"$f":"IF(AD442=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD442=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD442=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD442=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD442=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K442 = \"SBITA\",+PV(AN442/(AF442/Table3[[#This Row],[Assessed Term]]),AF442,-AI442,0,IF(AE442=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W443=\"Yes\",Q443=\"Yes\"),IF(R443=X443,R443,MAX(R443,X443)),IF(AND(W443=\"Yes\",OR(Q443=\"No\",Q443=\"\")),X443,IF(AND(OR(W443=\"No\",W443=\"\"),Q443=\"Yes\"),R443,0))))","v":0},null,null,{"$f":"IF(AD443=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD443=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD443=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD443=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD443=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K443 = \"SBITA\",+PV(AN443/(AF443/Table3[[#This Row],[Assessed Term]]),AF443,-AI443,0,IF(AE443=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W444=\"Yes\",Q444=\"Yes\"),IF(R444=X444,R444,MAX(R444,X444)),IF(AND(W444=\"Yes\",OR(Q444=\"No\",Q444=\"\")),X444,IF(AND(OR(W444=\"No\",W444=\"\"),Q444=\"Yes\"),R444,0))))","v":0},null,null,{"$f":"IF(AD444=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD444=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD444=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD444=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD444=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K444 = \"SBITA\",+PV(AN444/(AF444/Table3[[#This Row],[Assessed Term]]),AF444,-AI444,0,IF(AE444=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W445=\"Yes\",Q445=\"Yes\"),IF(R445=X445,R445,MAX(R445,X445)),IF(AND(W445=\"Yes\",OR(Q445=\"No\",Q445=\"\")),X445,IF(AND(OR(W445=\"No\",W445=\"\"),Q445=\"Yes\"),R445,0))))","v":0},null,null,{"$f":"IF(AD445=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD445=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD445=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD445=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD445=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K445 = \"SBITA\",+PV(AN445/(AF445/Table3[[#This Row],[Assessed Term]]),AF445,-AI445,0,IF(AE445=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W446=\"Yes\",Q446=\"Yes\"),IF(R446=X446,R446,MAX(R446,X446)),IF(AND(W446=\"Yes\",OR(Q446=\"No\",Q446=\"\")),X446,IF(AND(OR(W446=\"No\",W446=\"\"),Q446=\"Yes\"),R446,0))))","v":0},null,null,{"$f":"IF(AD446=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD446=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD446=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD446=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD446=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K446 = \"SBITA\",+PV(AN446/(AF446/Table3[[#This Row],[Assessed Term]]),AF446,-AI446,0,IF(AE446=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W447=\"Yes\",Q447=\"Yes\"),IF(R447=X447,R447,MAX(R447,X447)),IF(AND(W447=\"Yes\",OR(Q447=\"No\",Q447=\"\")),X447,IF(AND(OR(W447=\"No\",W447=\"\"),Q447=\"Yes\"),R447,0))))","v":0},null,null,{"$f":"IF(AD447=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD447=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD447=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD447=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD447=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K447 = \"SBITA\",+PV(AN447/(AF447/Table3[[#This Row],[Assessed Term]]),AF447,-AI447,0,IF(AE447=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W448=\"Yes\",Q448=\"Yes\"),IF(R448=X448,R448,MAX(R448,X448)),IF(AND(W448=\"Yes\",OR(Q448=\"No\",Q448=\"\")),X448,IF(AND(OR(W448=\"No\",W448=\"\"),Q448=\"Yes\"),R448,0))))","v":0},null,null,{"$f":"IF(AD448=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD448=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD448=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD448=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD448=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K448 = \"SBITA\",+PV(AN448/(AF448/Table3[[#This Row],[Assessed Term]]),AF448,-AI448,0,IF(AE448=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W449=\"Yes\",Q449=\"Yes\"),IF(R449=X449,R449,MAX(R449,X449)),IF(AND(W449=\"Yes\",OR(Q449=\"No\",Q449=\"\")),X449,IF(AND(OR(W449=\"No\",W449=\"\"),Q449=\"Yes\"),R449,0))))","v":0},null,null,{"$f":"IF(AD449=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD449=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD449=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD449=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD449=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K449 = \"SBITA\",+PV(AN449/(AF449/Table3[[#This Row],[Assessed Term]]),AF449,-AI449,0,IF(AE449=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W450=\"Yes\",Q450=\"Yes\"),IF(R450=X450,R450,MAX(R450,X450)),IF(AND(W450=\"Yes\",OR(Q450=\"No\",Q450=\"\")),X450,IF(AND(OR(W450=\"No\",W450=\"\"),Q450=\"Yes\"),R450,0))))","v":0},null,null,{"$f":"IF(AD450=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD450=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD450=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD450=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD450=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K450 = \"SBITA\",+PV(AN450/(AF450/Table3[[#This Row],[Assessed Term]]),AF450,-AI450,0,IF(AE450=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W451=\"Yes\",Q451=\"Yes\"),IF(R451=X451,R451,MAX(R451,X451)),IF(AND(W451=\"Yes\",OR(Q451=\"No\",Q451=\"\")),X451,IF(AND(OR(W451=\"No\",W451=\"\"),Q451=\"Yes\"),R451,0))))","v":0},null,null,{"$f":"IF(AD451=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD451=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD451=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD451=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD451=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K451 = \"SBITA\",+PV(AN451/(AF451/Table3[[#This Row],[Assessed Term]]),AF451,-AI451,0,IF(AE451=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F452=\"yes\",G452=\"yes\", H452=\"no\",E452<>\"Service\", E452<>\"IT - (GASB 87)\",I452 =\"yes\", E452<>\"Investment\", E452<>\"Inventory\",J452<>\"Yes\",E452<>\"\"),\"SBITA\",\"Not a SBITA\")","v":"Not a SBITA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(S452=\"Yes\",M452=\"Yes\"),IF(OR(O452=U452,O452<U452),U452,O452),L452)","v":0},{"$f":"+IF(M452=S452,MAX(O452,U452),(IF(OR(T452=\"yes\",N452=\"Yes\"),MIN(O452,U452),IF(AND(T452=\"Yes\",N452=\"No\"),U452,IF(AND(T452=\"No\",N452=\"Yes\"),O452,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W452=\"Yes\",Q452=\"Yes\"),IF(R452=X452,R452,MAX(R452,X452)),IF(AND(W452=\"Yes\",OR(Q452=\"No\",Q452=\"\")),X452,IF(AND(OR(W452=\"No\",W452=\"\"),Q452=\"Yes\"),R452,0))))","v":0},null,null,{"$f":"IF(AD452=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD452=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD452=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD452=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD452=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K452 = \"SBITA\",+PV(AN452/(AF452/Table3[[#This Row],[Assessed Term]]),AF452,-AI452,0,IF(AE452=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W453=\"Yes\",Q453=\"Yes\"),IF(R453=X453,R453,MAX(R453,X453)),IF(AND(W453=\"Yes\",OR(Q453=\"No\",Q453=\"\")),X453,IF(AND(OR(W453=\"No\",W453=\"\"),Q453=\"Yes\"),R453,0))))","v":0},null,null,{"$f":"IF(AD453=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD453=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD453=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD453=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD453=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K453 = \"SBITA\",+PV(AN453/(AF453/Table3[[#This Row],[Assessed Term]]),AF453,-AI453,0,IF(AE453=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W454=\"Yes\",Q454=\"Yes\"),IF(R454=X454,R454,MAX(R454,X454)),IF(AND(W454=\"Yes\",OR(Q454=\"No\",Q454=\"\")),X454,IF(AND(OR(W454=\"No\",W454=\"\"),Q454=\"Yes\"),R454,0))))","v":0},null,null,{"$f":"IF(AD454=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD454=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD454=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD454=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD454=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K454 = \"SBITA\",+PV(AN454/(AF454/Table3[[#This Row],[Assessed Term]]),AF454,-AI454,0,IF(AE454=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W455=\"Yes\",Q455=\"Yes\"),IF(R455=X455,R455,MAX(R455,X455)),IF(AND(W455=\"Yes\",OR(Q455=\"No\",Q455=\"\")),X455,IF(AND(OR(W455=\"No\",W455=\"\"),Q455=\"Yes\"),R455,0))))","v":0},null,null,{"$f":"IF(AD455=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD455=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD455=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD455=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD455=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K455 = \"SBITA\",+PV(AN455/(AF455/Table3[[#This Row],[Assessed Term]]),AF455,-AI455,0,IF(AE455=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W456=\"Yes\",Q456=\"Yes\"),IF(R456=X456,R456,MAX(R456,X456)),IF(AND(W456=\"Yes\",OR(Q456=\"No\",Q456=\"\")),X456,IF(AND(OR(W456=\"No\",W456=\"\"),Q456=\"Yes\"),R456,0))))","v":0},null,null,{"$f":"IF(AD456=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD456=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD456=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD456=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD456=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K456 = \"SBITA\",+PV(AN456/(AF456/Table3[[#This Row],[Assessed Term]]),AF456,-AI456,0,IF(AE456=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W457=\"Yes\",Q457=\"Yes\"),IF(R457=X457,R457,MAX(R457,X457)),IF(AND(W457=\"Yes\",OR(Q457=\"No\",Q457=\"\")),X457,IF(AND(OR(W457=\"No\",W457=\"\"),Q457=\"Yes\"),R457,0))))","v":0},null,null,{"$f":"IF(AD457=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD457=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD457=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD457=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD457=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K457 = \"SBITA\",+PV(AN457/(AF457/Table3[[#This Row],[Assessed Term]]),AF457,-AI457,0,IF(AE457=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W458=\"Yes\",Q458=\"Yes\"),IF(R458=X458,R458,MAX(R458,X458)),IF(AND(W458=\"Yes\",OR(Q458=\"No\",Q458=\"\")),X458,IF(AND(OR(W458=\"No\",W458=\"\"),Q458=\"Yes\"),R458,0))))","v":0},null,null,{"$f":"IF(AD458=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD458=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD458=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD458=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD458=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K458 = \"SBITA\",+PV(AN458/(AF458/Table3[[#This Row],[Assessed Term]]),AF458,-AI458,0,IF(AE458=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W459=\"Yes\",Q459=\"Yes\"),IF(R459=X459,R459,MAX(R459,X459)),IF(AND(W459=\"Yes\",OR(Q459=\"No\",Q459=\"\")),X459,IF(AND(OR(W459=\"No\",W459=\"\"),Q459=\"Yes\"),R459,0))))","v":0},null,null,{"$f":"IF(AD459=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD459=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD459=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD459=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD459=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K459 = \"SBITA\",+PV(AN459/(AF459/Table3[[#This Row],[Assessed Term]]),AF459,-AI459,0,IF(AE459=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W460=\"Yes\",Q460=\"Yes\"),IF(R460=X460,R460,MAX(R460,X460)),IF(AND(W460=\"Yes\",OR(Q460=\"No\",Q460=\"\")),X460,IF(AND(OR(W460=\"No\",W460=\"\"),Q460=\"Yes\"),R460,0))))","v":0},null,null,{"$f":"IF(AD460=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD460=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD460=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD460=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD460=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K460 = \"SBITA\",+PV(AN460/(AF460/Table3[[#This Row],[Assessed Term]]),AF460,-AI460,0,IF(AE460=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W461=\"Yes\",Q461=\"Yes\"),IF(R461=X461,R461,MAX(R461,X461)),IF(AND(W461=\"Yes\",OR(Q461=\"No\",Q461=\"\")),X461,IF(AND(OR(W461=\"No\",W461=\"\"),Q461=\"Yes\"),R461,0))))","v":0},null,null,{"$f":"IF(AD461=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD461=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD461=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD461=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD461=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K461 = \"SBITA\",+PV(AN461/(AF461/Table3[[#This Row],[Assessed Term]]),AF461,-AI461,0,IF(AE461=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W462=\"Yes\",Q462=\"Yes\"),IF(R462=X462,R462,MAX(R462,X462)),IF(AND(W462=\"Yes\",OR(Q462=\"No\",Q462=\"\")),X462,IF(AND(OR(W462=\"No\",W462=\"\"),Q462=\"Yes\"),R462,0))))","v":0},null,null,{"$f":"IF(AD462=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD462=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD462=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD462=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD462=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K462 = \"SBITA\",+PV(AN462/(AF462/Table3[[#This Row],[Assessed Term]]),AF462,-AI462,0,IF(AE462=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W463=\"Yes\",Q463=\"Yes\"),IF(R463=X463,R463,MAX(R463,X463)),IF(AND(W463=\"Yes\",OR(Q463=\"No\",Q463=\"\")),X463,IF(AND(OR(W463=\"No\",W463=\"\"),Q463=\"Yes\"),R463,0))))","v":0},null,null,{"$f":"IF(AD463=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD463=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD463=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD463=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD463=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K463 = \"SBITA\",+PV(AN463/(AF463/Table3[[#This Row],[Assessed Term]]),AF463,-AI463,0,IF(AE463=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W464=\"Yes\",Q464=\"Yes\"),IF(R464=X464,R464,MAX(R464,X464)),IF(AND(W464=\"Yes\",OR(Q464=\"No\",Q464=\"\")),X464,IF(AND(OR(W464=\"No\",W464=\"\"),Q464=\"Yes\"),R464,0))))","v":0},null,null,{"$f":"IF(AD464=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD464=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD464=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD464=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD464=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K464 = \"SBITA\",+PV(AN464/(AF464/Table3[[#This Row],[Assessed Term]]),AF464,-AI464,0,IF(AE464=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W465=\"Yes\",Q465=\"Yes\"),IF(R465=X465,R465,MAX(R465,X465)),IF(AND(W465=\"Yes\",OR(Q465=\"No\",Q465=\"\")),X465,IF(AND(OR(W465=\"No\",W465=\"\"),Q465=\"Yes\"),R465,0))))","v":0},null,null,{"$f":"IF(AD465=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD465=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD465=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD465=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD465=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K465 = \"SBITA\",+PV(AN465/(AF465/Table3[[#This Row],[Assessed Term]]),AF465,-AI465,0,IF(AE465=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W466=\"Yes\",Q466=\"Yes\"),IF(R466=X466,R466,MAX(R466,X466)),IF(AND(W466=\"Yes\",OR(Q466=\"No\",Q466=\"\")),X466,IF(AND(OR(W466=\"No\",W466=\"\"),Q466=\"Yes\"),R466,0))))","v":0},null,null,{"$f":"IF(AD466=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD466=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD466=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD466=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD466=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K466 = \"SBITA\",+PV(AN466/(AF466/Table3[[#This Row],[Assessed Term]]),AF466,-AI466,0,IF(AE466=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W467=\"Yes\",Q467=\"Yes\"),IF(R467=X467,R467,MAX(R467,X467)),IF(AND(W467=\"Yes\",OR(Q467=\"No\",Q467=\"\")),X467,IF(AND(OR(W467=\"No\",W467=\"\"),Q467=\"Yes\"),R467,0))))","v":0},null,null,{"$f":"IF(AD467=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD467=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD467=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD467=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD467=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K467 = \"SBITA\",+PV(AN467/(AF467/Table3[[#This Row],[Assessed Term]]),AF467,-AI467,0,IF(AE467=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W468=\"Yes\",Q468=\"Yes\"),IF(R468=X468,R468,MAX(R468,X468)),IF(AND(W468=\"Yes\",OR(Q468=\"No\",Q468=\"\")),X468,IF(AND(OR(W468=\"No\",W468=\"\"),Q468=\"Yes\"),R468,0))))","v":0},null,null,{"$f":"IF(AD468=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD468=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD468=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD468=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD468=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K468 = \"SBITA\",+PV(AN468/(AF468/Table3[[#This Row],[Assessed Term]]),AF468,-AI468,0,IF(AE468=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W469=\"Yes\",Q469=\"Yes\"),IF(R469=X469,R469,MAX(R469,X469)),IF(AND(W469=\"Yes\",OR(Q469=\"No\",Q469=\"\")),X469,IF(AND(OR(W469=\"No\",W469=\"\"),Q469=\"Yes\"),R469,0))))","v":0},null,null,{"$f":"IF(AD469=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD469=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD469=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD469=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD469=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K469 = \"SBITA\",+PV(AN469/(AF469/Table3[[#This Row],[Assessed Term]]),AF469,-AI469,0,IF(AE469=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W470=\"Yes\",Q470=\"Yes\"),IF(R470=X470,R470,MAX(R470,X470)),IF(AND(W470=\"Yes\",OR(Q470=\"No\",Q470=\"\")),X470,IF(AND(OR(W470=\"No\",W470=\"\"),Q470=\"Yes\"),R470,0))))","v":0},null,null,{"$f":"IF(AD470=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD470=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD470=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD470=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD470=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K470 = \"SBITA\",+PV(AN470/(AF470/Table3[[#This Row],[Assessed Term]]),AF470,-AI470,0,IF(AE470=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W471=\"Yes\",Q471=\"Yes\"),IF(R471=X471,R471,MAX(R471,X471)),IF(AND(W471=\"Yes\",OR(Q471=\"No\",Q471=\"\")),X471,IF(AND(OR(W471=\"No\",W471=\"\"),Q471=\"Yes\"),R471,0))))","v":0},null,null,{"$f":"IF(AD471=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD471=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD471=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD471=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD471=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K471 = \"SBITA\",+PV(AN471/(AF471/Table3[[#This Row],[Assessed Term]]),AF471,-AI471,0,IF(AE471=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W472=\"Yes\",Q472=\"Yes\"),IF(R472=X472,R472,MAX(R472,X472)),IF(AND(W472=\"Yes\",OR(Q472=\"No\",Q472=\"\")),X472,IF(AND(OR(W472=\"No\",W472=\"\"),Q472=\"Yes\"),R472,0))))","v":0},null,null,{"$f":"IF(AD472=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD472=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD472=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD472=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD472=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K472 = \"SBITA\",+PV(AN472/(AF472/Table3[[#This Row],[Assessed Term]]),AF472,-AI472,0,IF(AE472=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W473=\"Yes\",Q473=\"Yes\"),IF(R473=X473,R473,MAX(R473,X473)),IF(AND(W473=\"Yes\",OR(Q473=\"No\",Q473=\"\")),X473,IF(AND(OR(W473=\"No\",W473=\"\"),Q473=\"Yes\"),R473,0))))","v":0},null,null,{"$f":"IF(AD473=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD473=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD473=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD473=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD473=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K473 = \"SBITA\",+PV(AN473/(AF473/Table3[[#This Row],[Assessed Term]]),AF473,-AI473,0,IF(AE473=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W474=\"Yes\",Q474=\"Yes\"),IF(R474=X474,R474,MAX(R474,X474)),IF(AND(W474=\"Yes\",OR(Q474=\"No\",Q474=\"\")),X474,IF(AND(OR(W474=\"No\",W474=\"\"),Q474=\"Yes\"),R474,0))))","v":0},null,null,{"$f":"IF(AD474=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD474=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD474=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD474=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD474=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K474 = \"SBITA\",+PV(AN474/(AF474/Table3[[#This Row],[Assessed Term]]),AF474,-AI474,0,IF(AE474=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W475=\"Yes\",Q475=\"Yes\"),IF(R475=X475,R475,MAX(R475,X475)),IF(AND(W475=\"Yes\",OR(Q475=\"No\",Q475=\"\")),X475,IF(AND(OR(W475=\"No\",W475=\"\"),Q475=\"Yes\"),R475,0))))","v":0},null,null,{"$f":"IF(AD475=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD475=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD475=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD475=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD475=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K475 = \"SBITA\",+PV(AN475/(AF475/Table3[[#This Row],[Assessed Term]]),AF475,-AI475,0,IF(AE475=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W476=\"Yes\",Q476=\"Yes\"),IF(R476=X476,R476,MAX(R476,X476)),IF(AND(W476=\"Yes\",OR(Q476=\"No\",Q476=\"\")),X476,IF(AND(OR(W476=\"No\",W476=\"\"),Q476=\"Yes\"),R476,0))))","v":0},null,null,{"$f":"IF(AD476=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD476=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD476=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD476=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD476=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K476 = \"SBITA\",+PV(AN476/(AF476/Table3[[#This Row],[Assessed Term]]),AF476,-AI476,0,IF(AE476=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W477=\"Yes\",Q477=\"Yes\"),IF(R477=X477,R477,MAX(R477,X477)),IF(AND(W477=\"Yes\",OR(Q477=\"No\",Q477=\"\")),X477,IF(AND(OR(W477=\"No\",W477=\"\"),Q477=\"Yes\"),R477,0))))","v":0},null,null,{"$f":"IF(AD477=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD477=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD477=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD477=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD477=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K477 = \"SBITA\",+PV(AN477/(AF477/Table3[[#This Row],[Assessed Term]]),AF477,-AI477,0,IF(AE477=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W478=\"Yes\",Q478=\"Yes\"),IF(R478=X478,R478,MAX(R478,X478)),IF(AND(W478=\"Yes\",OR(Q478=\"No\",Q478=\"\")),X478,IF(AND(OR(W478=\"No\",W478=\"\"),Q478=\"Yes\"),R478,0))))","v":0},null,null,{"$f":"IF(AD478=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD478=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD478=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD478=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD478=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K478 = \"SBITA\",+PV(AN478/(AF478/Table3[[#This Row],[Assessed Term]]),AF478,-AI478,0,IF(AE478=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W479=\"Yes\",Q479=\"Yes\"),IF(R479=X479,R479,MAX(R479,X479)),IF(AND(W479=\"Yes\",OR(Q479=\"No\",Q479=\"\")),X479,IF(AND(OR(W479=\"No\",W479=\"\"),Q479=\"Yes\"),R479,0))))","v":0},null,null,{"$f":"IF(AD479=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD479=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD479=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD479=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD479=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K479 = \"SBITA\",+PV(AN479/(AF479/Table3[[#This Row],[Assessed Term]]),AF479,-AI479,0,IF(AE479=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W480=\"Yes\",Q480=\"Yes\"),IF(R480=X480,R480,MAX(R480,X480)),IF(AND(W480=\"Yes\",OR(Q480=\"No\",Q480=\"\")),X480,IF(AND(OR(W480=\"No\",W480=\"\"),Q480=\"Yes\"),R480,0))))","v":0},null,null,{"$f":"IF(AD480=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD480=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD480=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD480=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD480=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K480 = \"SBITA\",+PV(AN480/(AF480/Table3[[#This Row],[Assessed Term]]),AF480,-AI480,0,IF(AE480=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB481=0,AA481+AC481,AB481)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W481=\"Yes\",Q481=\"Yes\"),IF(R481=X481,R481,MAX(R481,X481)),IF(AND(W481=\"Yes\",OR(Q481=\"No\",Q481=\"\")),X481,IF(AND(OR(W481=\"No\",W481=\"\"),Q481=\"Yes\"),R481,0))))","v":0},null,null,{"$f":"IF(AD481=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD481=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD481=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD481=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD481=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K481 = \"SBITA\",+PV(AN481/(AF481/Table3[[#This Row],[Assessed Term]]),AF481,-AI481,0,IF(AE481=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP481 = \"no\",AO481,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W482=\"Yes\",Q482=\"Yes\"),IF(R482=X482,R482,MAX(R482,X482)),IF(AND(W482=\"Yes\",OR(Q482=\"No\",Q482=\"\")),X482,IF(AND(OR(W482=\"No\",W482=\"\"),Q482=\"Yes\"),R482,0))))","v":0},null,null,{"$f":"IF(AD482=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD482=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD482=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD482=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD482=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K482 = \"SBITA\",+PV(AN482/(AF482/Table3[[#This Row],[Assessed Term]]),AF482,-AI482,0,IF(AE482=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W483=\"Yes\",Q483=\"Yes\"),IF(R483=X483,R483,MAX(R483,X483)),IF(AND(W483=\"Yes\",OR(Q483=\"No\",Q483=\"\")),X483,IF(AND(OR(W483=\"No\",W483=\"\"),Q483=\"Yes\"),R483,0))))","v":0},null,null,{"$f":"IF(AD483=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD483=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD483=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD483=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD483=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K483 = \"SBITA\",+PV(AN483/(AF483/Table3[[#This Row],[Assessed Term]]),AF483,-AI483,0,IF(AE483=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W484=\"Yes\",Q484=\"Yes\"),IF(R484=X484,R484,MAX(R484,X484)),IF(AND(W484=\"Yes\",OR(Q484=\"No\",Q484=\"\")),X484,IF(AND(OR(W484=\"No\",W484=\"\"),Q484=\"Yes\"),R484,0))))","v":0},null,null,{"$f":"IF(AD484=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD484=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD484=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD484=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD484=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K484 = \"SBITA\",+PV(AN484/(AF484/Table3[[#This Row],[Assessed Term]]),AF484,-AI484,0,IF(AE484=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W485=\"Yes\",Q485=\"Yes\"),IF(R485=X485,R485,MAX(R485,X485)),IF(AND(W485=\"Yes\",OR(Q485=\"No\",Q485=\"\")),X485,IF(AND(OR(W485=\"No\",W485=\"\"),Q485=\"Yes\"),R485,0))))","v":0},null,null,{"$f":"IF(AD485=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD485=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD485=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD485=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD485=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K485 = \"SBITA\",+PV(AN485/(AF485/Table3[[#This Row],[Assessed Term]]),AF485,-AI485,0,IF(AE485=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W486=\"Yes\",Q486=\"Yes\"),IF(R486=X486,R486,MAX(R486,X486)),IF(AND(W486=\"Yes\",OR(Q486=\"No\",Q486=\"\")),X486,IF(AND(OR(W486=\"No\",W486=\"\"),Q486=\"Yes\"),R486,0))))","v":0},null,null,{"$f":"IF(AD486=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD486=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD486=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD486=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD486=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K486 = \"SBITA\",+PV(AN486/(AF486/Table3[[#This Row],[Assessed Term]]),AF486,-AI486,0,IF(AE486=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W487=\"Yes\",Q487=\"Yes\"),IF(R487=X487,R487,MAX(R487,X487)),IF(AND(W487=\"Yes\",OR(Q487=\"No\",Q487=\"\")),X487,IF(AND(OR(W487=\"No\",W487=\"\"),Q487=\"Yes\"),R487,0))))","v":0},null,null,{"$f":"IF(AD487=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD487=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD487=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD487=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD487=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K487 = \"SBITA\",+PV(AN487/(AF487/Table3[[#This Row],[Assessed Term]]),AF487,-AI487,0,IF(AE487=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W488=\"Yes\",Q488=\"Yes\"),IF(R488=X488,R488,MAX(R488,X488)),IF(AND(W488=\"Yes\",OR(Q488=\"No\",Q488=\"\")),X488,IF(AND(OR(W488=\"No\",W488=\"\"),Q488=\"Yes\"),R488,0))))","v":0},null,null,{"$f":"IF(AD488=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD488=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD488=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD488=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD488=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K488 = \"SBITA\",+PV(AN488/(AF488/Table3[[#This Row],[Assessed Term]]),AF488,-AI488,0,IF(AE488=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W489=\"Yes\",Q489=\"Yes\"),IF(R489=X489,R489,MAX(R489,X489)),IF(AND(W489=\"Yes\",OR(Q489=\"No\",Q489=\"\")),X489,IF(AND(OR(W489=\"No\",W489=\"\"),Q489=\"Yes\"),R489,0))))","v":0},null,null,{"$f":"IF(AD489=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD489=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD489=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD489=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD489=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K489 = \"SBITA\",+PV(AN489/(AF489/Table3[[#This Row],[Assessed Term]]),AF489,-AI489,0,IF(AE489=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W490=\"Yes\",Q490=\"Yes\"),IF(R490=X490,R490,MAX(R490,X490)),IF(AND(W490=\"Yes\",OR(Q490=\"No\",Q490=\"\")),X490,IF(AND(OR(W490=\"No\",W490=\"\"),Q490=\"Yes\"),R490,0))))","v":0},null,null,{"$f":"IF(AD490=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD490=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD490=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD490=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD490=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K490 = \"SBITA\",+PV(AN490/(AF490/Table3[[#This Row],[Assessed Term]]),AF490,-AI490,0,IF(AE490=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W491=\"Yes\",Q491=\"Yes\"),IF(R491=X491,R491,MAX(R491,X491)),IF(AND(W491=\"Yes\",OR(Q491=\"No\",Q491=\"\")),X491,IF(AND(OR(W491=\"No\",W491=\"\"),Q491=\"Yes\"),R491,0))))","v":0},null,null,{"$f":"IF(AD491=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD491=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD491=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD491=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD491=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K491 = \"SBITA\",+PV(AN491/(AF491/Table3[[#This Row],[Assessed Term]]),AF491,-AI491,0,IF(AE491=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W492=\"Yes\",Q492=\"Yes\"),IF(R492=X492,R492,MAX(R492,X492)),IF(AND(W492=\"Yes\",OR(Q492=\"No\",Q492=\"\")),X492,IF(AND(OR(W492=\"No\",W492=\"\"),Q492=\"Yes\"),R492,0))))","v":0},null,null,{"$f":"IF(AD492=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD492=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD492=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD492=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD492=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K492 = \"SBITA\",+PV(AN492/(AF492/Table3[[#This Row],[Assessed Term]]),AF492,-AI492,0,IF(AE492=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W493=\"Yes\",Q493=\"Yes\"),IF(R493=X493,R493,MAX(R493,X493)),IF(AND(W493=\"Yes\",OR(Q493=\"No\",Q493=\"\")),X493,IF(AND(OR(W493=\"No\",W493=\"\"),Q493=\"Yes\"),R493,0))))","v":0},null,null,{"$f":"IF(AD493=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD493=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD493=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD493=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD493=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K493 = \"SBITA\",+PV(AN493/(AF493/Table3[[#This Row],[Assessed Term]]),AF493,-AI493,0,IF(AE493=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W494=\"Yes\",Q494=\"Yes\"),IF(R494=X494,R494,MAX(R494,X494)),IF(AND(W494=\"Yes\",OR(Q494=\"No\",Q494=\"\")),X494,IF(AND(OR(W494=\"No\",W494=\"\"),Q494=\"Yes\"),R494,0))))","v":0},null,null,{"$f":"IF(AD494=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD494=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD494=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD494=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD494=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K494 = \"SBITA\",+PV(AN494/(AF494/Table3[[#This Row],[Assessed Term]]),AF494,-AI494,0,IF(AE494=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W495=\"Yes\",Q495=\"Yes\"),IF(R495=X495,R495,MAX(R495,X495)),IF(AND(W495=\"Yes\",OR(Q495=\"No\",Q495=\"\")),X495,IF(AND(OR(W495=\"No\",W495=\"\"),Q495=\"Yes\"),R495,0))))","v":0},null,null,{"$f":"IF(AD495=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD495=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD495=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD495=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD495=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K495 = \"SBITA\",+PV(AN495/(AF495/Table3[[#This Row],[Assessed Term]]),AF495,-AI495,0,IF(AE495=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W496=\"Yes\",Q496=\"Yes\"),IF(R496=X496,R496,MAX(R496,X496)),IF(AND(W496=\"Yes\",OR(Q496=\"No\",Q496=\"\")),X496,IF(AND(OR(W496=\"No\",W496=\"\"),Q496=\"Yes\"),R496,0))))","v":0},null,null,{"$f":"IF(AD496=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD496=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD496=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD496=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD496=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K496 = \"SBITA\",+PV(AN496/(AF496/Table3[[#This Row],[Assessed Term]]),AF496,-AI496,0,IF(AE496=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W497=\"Yes\",Q497=\"Yes\"),IF(R497=X497,R497,MAX(R497,X497)),IF(AND(W497=\"Yes\",OR(Q497=\"No\",Q497=\"\")),X497,IF(AND(OR(W497=\"No\",W497=\"\"),Q497=\"Yes\"),R497,0))))","v":0},null,null,{"$f":"IF(AD497=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD497=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD497=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD497=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD497=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K497 = \"SBITA\",+PV(AN497/(AF497/Table3[[#This Row],[Assessed Term]]),AF497,-AI497,0,IF(AE497=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W498=\"Yes\",Q498=\"Yes\"),IF(R498=X498,R498,MAX(R498,X498)),IF(AND(W498=\"Yes\",OR(Q498=\"No\",Q498=\"\")),X498,IF(AND(OR(W498=\"No\",W498=\"\"),Q498=\"Yes\"),R498,0))))","v":0},null,null,{"$f":"IF(AD498=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD498=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD498=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD498=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD498=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K498 = \"SBITA\",+PV(AN498/(AF498/Table3[[#This Row],[Assessed Term]]),AF498,-AI498,0,IF(AE498=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W499=\"Yes\",Q499=\"Yes\"),IF(R499=X499,R499,MAX(R499,X499)),IF(AND(W499=\"Yes\",OR(Q499=\"No\",Q499=\"\")),X499,IF(AND(OR(W499=\"No\",W499=\"\"),Q499=\"Yes\"),R499,0))))","v":0},null,null,{"$f":"IF(AD499=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD499=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD499=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD499=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD499=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K499 = \"SBITA\",+PV(AN499/(AF499/Table3[[#This Row],[Assessed Term]]),AF499,-AI499,0,IF(AE499=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W500=\"Yes\",Q500=\"Yes\"),IF(R500=X500,R500,MAX(R500,X500)),IF(AND(W500=\"Yes\",OR(Q500=\"No\",Q500=\"\")),X500,IF(AND(OR(W500=\"No\",W500=\"\"),Q500=\"Yes\"),R500,0))))","v":0},null,null,{"$f":"IF(AD500=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD500=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD500=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD500=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD500=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K500 = \"SBITA\",+PV(AN500/(AF500/Table3[[#This Row],[Assessed Term]]),AF500,-AI500,0,IF(AE500=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W501=\"Yes\",Q501=\"Yes\"),IF(R501=X501,R501,MAX(R501,X501)),IF(AND(W501=\"Yes\",OR(Q501=\"No\",Q501=\"\")),X501,IF(AND(OR(W501=\"No\",W501=\"\"),Q501=\"Yes\"),R501,0))))","v":0},null,null,{"$f":"IF(AD501=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD501=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD501=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD501=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD501=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K501 = \"SBITA\",+PV(AN501/(AF501/Table3[[#This Row],[Assessed Term]]),AF501,-AI501,0,IF(AE501=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W502=\"Yes\",Q502=\"Yes\"),IF(R502=X502,R502,MAX(R502,X502)),IF(AND(W502=\"Yes\",OR(Q502=\"No\",Q502=\"\")),X502,IF(AND(OR(W502=\"No\",W502=\"\"),Q502=\"Yes\"),R502,0))))","v":0},null,null,{"$f":"IF(AD502=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD502=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD502=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD502=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD502=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K502 = \"SBITA\",+PV(AN502/(AF502/Table3[[#This Row],[Assessed Term]]),AF502,-AI502,0,IF(AE502=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W503=\"Yes\",Q503=\"Yes\"),IF(R503=X503,R503,MAX(R503,X503)),IF(AND(W503=\"Yes\",OR(Q503=\"No\",Q503=\"\")),X503,IF(AND(OR(W503=\"No\",W503=\"\"),Q503=\"Yes\"),R503,0))))","v":0},null,null,{"$f":"IF(AD503=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD503=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD503=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD503=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD503=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K503 = \"SBITA\",+PV(AN503/(AF503/Table3[[#This Row],[Assessed Term]]),AF503,-AI503,0,IF(AE503=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W504=\"Yes\",Q504=\"Yes\"),IF(R504=X504,R504,MAX(R504,X504)),IF(AND(W504=\"Yes\",OR(Q504=\"No\",Q504=\"\")),X504,IF(AND(OR(W504=\"No\",W504=\"\"),Q504=\"Yes\"),R504,0))))","v":0},null,null,{"$f":"IF(AD504=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD504=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD504=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD504=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD504=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K504 = \"SBITA\",+PV(AN504/(AF504/Table3[[#This Row],[Assessed Term]]),AF504,-AI504,0,IF(AE504=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W505=\"Yes\",Q505=\"Yes\"),IF(R505=X505,R505,MAX(R505,X505)),IF(AND(W505=\"Yes\",OR(Q505=\"No\",Q505=\"\")),X505,IF(AND(OR(W505=\"No\",W505=\"\"),Q505=\"Yes\"),R505,0))))","v":0},null,null,{"$f":"IF(AD505=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD505=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD505=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD505=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD505=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K505 = \"SBITA\",+PV(AN505/(AF505/Table3[[#This Row],[Assessed Term]]),AF505,-AI505,0,IF(AE505=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W506=\"Yes\",Q506=\"Yes\"),IF(R506=X506,R506,MAX(R506,X506)),IF(AND(W506=\"Yes\",OR(Q506=\"No\",Q506=\"\")),X506,IF(AND(OR(W506=\"No\",W506=\"\"),Q506=\"Yes\"),R506,0))))","v":0},null,null,{"$f":"IF(AD506=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD506=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD506=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD506=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD506=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K506 = \"SBITA\",+PV(AN506/(AF506/Table3[[#This Row],[Assessed Term]]),AF506,-AI506,0,IF(AE506=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W507=\"Yes\",Q507=\"Yes\"),IF(R507=X507,R507,MAX(R507,X507)),IF(AND(W507=\"Yes\",OR(Q507=\"No\",Q507=\"\")),X507,IF(AND(OR(W507=\"No\",W507=\"\"),Q507=\"Yes\"),R507,0))))","v":0},null,null,{"$f":"IF(AD507=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD507=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD507=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD507=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD507=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K507 = \"SBITA\",+PV(AN507/(AF507/Table3[[#This Row],[Assessed Term]]),AF507,-AI507,0,IF(AE507=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W508=\"Yes\",Q508=\"Yes\"),IF(R508=X508,R508,MAX(R508,X508)),IF(AND(W508=\"Yes\",OR(Q508=\"No\",Q508=\"\")),X508,IF(AND(OR(W508=\"No\",W508=\"\"),Q508=\"Yes\"),R508,0))))","v":0},null,null,{"$f":"IF(AD508=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD508=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD508=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD508=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD508=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K508 = \"SBITA\",+PV(AN508/(AF508/Table3[[#This Row],[Assessed Term]]),AF508,-AI508,0,IF(AE508=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W509=\"Yes\",Q509=\"Yes\"),IF(R509=X509,R509,MAX(R509,X509)),IF(AND(W509=\"Yes\",OR(Q509=\"No\",Q509=\"\")),X509,IF(AND(OR(W509=\"No\",W509=\"\"),Q509=\"Yes\"),R509,0))))","v":0},null,null,{"$f":"IF(AD509=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD509=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD509=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD509=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD509=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K509 = \"SBITA\",+PV(AN509/(AF509/Table3[[#This Row],[Assessed Term]]),AF509,-AI509,0,IF(AE509=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W510=\"Yes\",Q510=\"Yes\"),IF(R510=X510,R510,MAX(R510,X510)),IF(AND(W510=\"Yes\",OR(Q510=\"No\",Q510=\"\")),X510,IF(AND(OR(W510=\"No\",W510=\"\"),Q510=\"Yes\"),R510,0))))","v":0},null,null,{"$f":"IF(AD510=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD510=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD510=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD510=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD510=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K510 = \"SBITA\",+PV(AN510/(AF510/Table3[[#This Row],[Assessed Term]]),AF510,-AI510,0,IF(AE510=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W511=\"Yes\",Q511=\"Yes\"),IF(R511=X511,R511,MAX(R511,X511)),IF(AND(W511=\"Yes\",OR(Q511=\"No\",Q511=\"\")),X511,IF(AND(OR(W511=\"No\",W511=\"\"),Q511=\"Yes\"),R511,0))))","v":0},null,null,{"$f":"IF(AD511=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD511=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD511=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD511=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD511=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K511 = \"SBITA\",+PV(AN511/(AF511/Table3[[#This Row],[Assessed Term]]),AF511,-AI511,0,IF(AE511=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W512=\"Yes\",Q512=\"Yes\"),IF(R512=X512,R512,MAX(R512,X512)),IF(AND(W512=\"Yes\",OR(Q512=\"No\",Q512=\"\")),X512,IF(AND(OR(W512=\"No\",W512=\"\"),Q512=\"Yes\"),R512,0))))","v":0},null,null,{"$f":"IF(AD512=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD512=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD512=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD512=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD512=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K512 = \"SBITA\",+PV(AN512/(AF512/Table3[[#This Row],[Assessed Term]]),AF512,-AI512,0,IF(AE512=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W513=\"Yes\",Q513=\"Yes\"),IF(R513=X513,R513,MAX(R513,X513)),IF(AND(W513=\"Yes\",OR(Q513=\"No\",Q513=\"\")),X513,IF(AND(OR(W513=\"No\",W513=\"\"),Q513=\"Yes\"),R513,0))))","v":0},null,null,{"$f":"IF(AD513=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD513=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD513=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD513=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD513=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K513 = \"SBITA\",+PV(AN513/(AF513/Table3[[#This Row],[Assessed Term]]),AF513,-AI513,0,IF(AE513=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W514=\"Yes\",Q514=\"Yes\"),IF(R514=X514,R514,MAX(R514,X514)),IF(AND(W514=\"Yes\",OR(Q514=\"No\",Q514=\"\")),X514,IF(AND(OR(W514=\"No\",W514=\"\"),Q514=\"Yes\"),R514,0))))","v":0},null,null,{"$f":"IF(AD514=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD514=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD514=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD514=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD514=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K514 = \"SBITA\",+PV(AN514/(AF514/Table3[[#This Row],[Assessed Term]]),AF514,-AI514,0,IF(AE514=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W515=\"Yes\",Q515=\"Yes\"),IF(R515=X515,R515,MAX(R515,X515)),IF(AND(W515=\"Yes\",OR(Q515=\"No\",Q515=\"\")),X515,IF(AND(OR(W515=\"No\",W515=\"\"),Q515=\"Yes\"),R515,0))))","v":0},null,null,{"$f":"IF(AD515=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD515=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD515=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD515=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD515=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K515 = \"SBITA\",+PV(AN515/(AF515/Table3[[#This Row],[Assessed Term]]),AF515,-AI515,0,IF(AE515=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F516=\"yes\",G516=\"yes\", H516=\"no\",E516<>\"Service\", E516<>\"IT - (GASB 87)\",I516 =\"yes\", E516<>\"Investment\", E516<>\"Inventory\",J516<>\"Yes\",E516<>\"\"),\"SBITA\",\"Not a SBITA\")","v":"Not a SBITA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(S516=\"Yes\",M516=\"Yes\"),IF(OR(O516=U516,O516<U516),U516,O516),L516)","v":0},{"$f":"+IF(M516=S516,MAX(O516,U516),(IF(OR(T516=\"yes\",N516=\"Yes\"),MIN(O516,U516),IF(AND(T516=\"Yes\",N516=\"No\"),U516,IF(AND(T516=\"No\",N516=\"Yes\"),O516,0)))))","v":0},{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W516=\"Yes\",Q516=\"Yes\"),IF(R516=X516,R516,MAX(R516,X516)),IF(AND(W516=\"Yes\",OR(Q516=\"No\",Q516=\"\")),X516,IF(AND(OR(W516=\"No\",W516=\"\"),Q516=\"Yes\"),R516,0))))","v":0},null,null,{"$f":"IF(AD516=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD516=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD516=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD516=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD516=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K516 = \"SBITA\",+PV(AN516/(AF516/Table3[[#This Row],[Assessed Term]]),AF516,-AI516,0,IF(AE516=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W517=\"Yes\",Q517=\"Yes\"),IF(R517=X517,R517,MAX(R517,X517)),IF(AND(W517=\"Yes\",OR(Q517=\"No\",Q517=\"\")),X517,IF(AND(OR(W517=\"No\",W517=\"\"),Q517=\"Yes\"),R517,0))))","v":0},null,null,{"$f":"IF(AD517=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD517=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD517=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD517=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD517=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K517 = \"SBITA\",+PV(AN517/(AF517/Table3[[#This Row],[Assessed Term]]),AF517,-AI517,0,IF(AE517=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W518=\"Yes\",Q518=\"Yes\"),IF(R518=X518,R518,MAX(R518,X518)),IF(AND(W518=\"Yes\",OR(Q518=\"No\",Q518=\"\")),X518,IF(AND(OR(W518=\"No\",W518=\"\"),Q518=\"Yes\"),R518,0))))","v":0},null,null,{"$f":"IF(AD518=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD518=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD518=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD518=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD518=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K518 = \"SBITA\",+PV(AN518/(AF518/Table3[[#This Row],[Assessed Term]]),AF518,-AI518,0,IF(AE518=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W519=\"Yes\",Q519=\"Yes\"),IF(R519=X519,R519,MAX(R519,X519)),IF(AND(W519=\"Yes\",OR(Q519=\"No\",Q519=\"\")),X519,IF(AND(OR(W519=\"No\",W519=\"\"),Q519=\"Yes\"),R519,0))))","v":0},null,null,{"$f":"IF(AD519=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD519=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD519=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD519=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD519=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K519 = \"SBITA\",+PV(AN519/(AF519/Table3[[#This Row],[Assessed Term]]),AF519,-AI519,0,IF(AE519=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W520=\"Yes\",Q520=\"Yes\"),IF(R520=X520,R520,MAX(R520,X520)),IF(AND(W520=\"Yes\",OR(Q520=\"No\",Q520=\"\")),X520,IF(AND(OR(W520=\"No\",W520=\"\"),Q520=\"Yes\"),R520,0))))","v":0},null,null,{"$f":"IF(AD520=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD520=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD520=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD520=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD520=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K520 = \"SBITA\",+PV(AN520/(AF520/Table3[[#This Row],[Assessed Term]]),AF520,-AI520,0,IF(AE520=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W521=\"Yes\",Q521=\"Yes\"),IF(R521=X521,R521,MAX(R521,X521)),IF(AND(W521=\"Yes\",OR(Q521=\"No\",Q521=\"\")),X521,IF(AND(OR(W521=\"No\",W521=\"\"),Q521=\"Yes\"),R521,0))))","v":0},null,null,{"$f":"IF(AD521=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD521=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD521=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD521=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD521=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K521 = \"SBITA\",+PV(AN521/(AF521/Table3[[#This Row],[Assessed Term]]),AF521,-AI521,0,IF(AE521=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W522=\"Yes\",Q522=\"Yes\"),IF(R522=X522,R522,MAX(R522,X522)),IF(AND(W522=\"Yes\",OR(Q522=\"No\",Q522=\"\")),X522,IF(AND(OR(W522=\"No\",W522=\"\"),Q522=\"Yes\"),R522,0))))","v":0},null,null,{"$f":"IF(AD522=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD522=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD522=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD522=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD522=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K522 = \"SBITA\",+PV(AN522/(AF522/Table3[[#This Row],[Assessed Term]]),AF522,-AI522,0,IF(AE522=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W523=\"Yes\",Q523=\"Yes\"),IF(R523=X523,R523,MAX(R523,X523)),IF(AND(W523=\"Yes\",OR(Q523=\"No\",Q523=\"\")),X523,IF(AND(OR(W523=\"No\",W523=\"\"),Q523=\"Yes\"),R523,0))))","v":0},null,null,{"$f":"IF(AD523=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD523=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD523=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD523=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD523=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K523 = \"SBITA\",+PV(AN523/(AF523/Table3[[#This Row],[Assessed Term]]),AF523,-AI523,0,IF(AE523=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W524=\"Yes\",Q524=\"Yes\"),IF(R524=X524,R524,MAX(R524,X524)),IF(AND(W524=\"Yes\",OR(Q524=\"No\",Q524=\"\")),X524,IF(AND(OR(W524=\"No\",W524=\"\"),Q524=\"Yes\"),R524,0))))","v":0},null,null,{"$f":"IF(AD524=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD524=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD524=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD524=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD524=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K524 = \"SBITA\",+PV(AN524/(AF524/Table3[[#This Row],[Assessed Term]]),AF524,-AI524,0,IF(AE524=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W525=\"Yes\",Q525=\"Yes\"),IF(R525=X525,R525,MAX(R525,X525)),IF(AND(W525=\"Yes\",OR(Q525=\"No\",Q525=\"\")),X525,IF(AND(OR(W525=\"No\",W525=\"\"),Q525=\"Yes\"),R525,0))))","v":0},null,null,{"$f":"IF(AD525=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD525=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD525=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD525=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD525=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K525 = \"SBITA\",+PV(AN525/(AF525/Table3[[#This Row],[Assessed Term]]),AF525,-AI525,0,IF(AE525=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W526=\"Yes\",Q526=\"Yes\"),IF(R526=X526,R526,MAX(R526,X526)),IF(AND(W526=\"Yes\",OR(Q526=\"No\",Q526=\"\")),X526,IF(AND(OR(W526=\"No\",W526=\"\"),Q526=\"Yes\"),R526,0))))","v":0},null,null,{"$f":"IF(AD526=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD526=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD526=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD526=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD526=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K526 = \"SBITA\",+PV(AN526/(AF526/Table3[[#This Row],[Assessed Term]]),AF526,-AI526,0,IF(AE526=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W527=\"Yes\",Q527=\"Yes\"),IF(R527=X527,R527,MAX(R527,X527)),IF(AND(W527=\"Yes\",OR(Q527=\"No\",Q527=\"\")),X527,IF(AND(OR(W527=\"No\",W527=\"\"),Q527=\"Yes\"),R527,0))))","v":0},null,null,{"$f":"IF(AD527=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD527=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD527=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD527=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD527=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K527 = \"SBITA\",+PV(AN527/(AF527/Table3[[#This Row],[Assessed Term]]),AF527,-AI527,0,IF(AE527=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W528=\"Yes\",Q528=\"Yes\"),IF(R528=X528,R528,MAX(R528,X528)),IF(AND(W528=\"Yes\",OR(Q528=\"No\",Q528=\"\")),X528,IF(AND(OR(W528=\"No\",W528=\"\"),Q528=\"Yes\"),R528,0))))","v":0},null,null,{"$f":"IF(AD528=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD528=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD528=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD528=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD528=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K528 = \"SBITA\",+PV(AN528/(AF528/Table3[[#This Row],[Assessed Term]]),AF528,-AI528,0,IF(AE528=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W529=\"Yes\",Q529=\"Yes\"),IF(R529=X529,R529,MAX(R529,X529)),IF(AND(W529=\"Yes\",OR(Q529=\"No\",Q529=\"\")),X529,IF(AND(OR(W529=\"No\",W529=\"\"),Q529=\"Yes\"),R529,0))))","v":0},null,null,{"$f":"IF(AD529=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD529=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD529=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD529=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD529=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K529 = \"SBITA\",+PV(AN529/(AF529/Table3[[#This Row],[Assessed Term]]),AF529,-AI529,0,IF(AE529=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W530=\"Yes\",Q530=\"Yes\"),IF(R530=X530,R530,MAX(R530,X530)),IF(AND(W530=\"Yes\",OR(Q530=\"No\",Q530=\"\")),X530,IF(AND(OR(W530=\"No\",W530=\"\"),Q530=\"Yes\"),R530,0))))","v":0},null,null,{"$f":"IF(AD530=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD530=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD530=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD530=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD530=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K530 = \"SBITA\",+PV(AN530/(AF530/Table3[[#This Row],[Assessed Term]]),AF530,-AI530,0,IF(AE530=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W531=\"Yes\",Q531=\"Yes\"),IF(R531=X531,R531,MAX(R531,X531)),IF(AND(W531=\"Yes\",OR(Q531=\"No\",Q531=\"\")),X531,IF(AND(OR(W531=\"No\",W531=\"\"),Q531=\"Yes\"),R531,0))))","v":0},null,null,{"$f":"IF(AD531=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD531=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD531=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD531=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD531=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K531 = \"SBITA\",+PV(AN531/(AF531/Table3[[#This Row],[Assessed Term]]),AF531,-AI531,0,IF(AE531=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W532=\"Yes\",Q532=\"Yes\"),IF(R532=X532,R532,MAX(R532,X532)),IF(AND(W532=\"Yes\",OR(Q532=\"No\",Q532=\"\")),X532,IF(AND(OR(W532=\"No\",W532=\"\"),Q532=\"Yes\"),R532,0))))","v":0},null,null,{"$f":"IF(AD532=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD532=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD532=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD532=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD532=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K532 = \"SBITA\",+PV(AN532/(AF532/Table3[[#This Row],[Assessed Term]]),AF532,-AI532,0,IF(AE532=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W533=\"Yes\",Q533=\"Yes\"),IF(R533=X533,R533,MAX(R533,X533)),IF(AND(W533=\"Yes\",OR(Q533=\"No\",Q533=\"\")),X533,IF(AND(OR(W533=\"No\",W533=\"\"),Q533=\"Yes\"),R533,0))))","v":0},null,null,{"$f":"IF(AD533=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD533=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD533=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD533=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD533=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K533 = \"SBITA\",+PV(AN533/(AF533/Table3[[#This Row],[Assessed Term]]),AF533,-AI533,0,IF(AE533=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W534=\"Yes\",Q534=\"Yes\"),IF(R534=X534,R534,MAX(R534,X534)),IF(AND(W534=\"Yes\",OR(Q534=\"No\",Q534=\"\")),X534,IF(AND(OR(W534=\"No\",W534=\"\"),Q534=\"Yes\"),R534,0))))","v":0},null,null,{"$f":"IF(AD534=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD534=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD534=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD534=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD534=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K534 = \"SBITA\",+PV(AN534/(AF534/Table3[[#This Row],[Assessed Term]]),AF534,-AI534,0,IF(AE534=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W535=\"Yes\",Q535=\"Yes\"),IF(R535=X535,R535,MAX(R535,X535)),IF(AND(W535=\"Yes\",OR(Q535=\"No\",Q535=\"\")),X535,IF(AND(OR(W535=\"No\",W535=\"\"),Q535=\"Yes\"),R535,0))))","v":0},null,null,{"$f":"IF(AD535=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD535=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD535=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD535=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD535=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K535 = \"SBITA\",+PV(AN535/(AF535/Table3[[#This Row],[Assessed Term]]),AF535,-AI535,0,IF(AE535=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W536=\"Yes\",Q536=\"Yes\"),IF(R536=X536,R536,MAX(R536,X536)),IF(AND(W536=\"Yes\",OR(Q536=\"No\",Q536=\"\")),X536,IF(AND(OR(W536=\"No\",W536=\"\"),Q536=\"Yes\"),R536,0))))","v":0},null,null,{"$f":"IF(AD536=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD536=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD536=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD536=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD536=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K536 = \"SBITA\",+PV(AN536/(AF536/Table3[[#This Row],[Assessed Term]]),AF536,-AI536,0,IF(AE536=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W537=\"Yes\",Q537=\"Yes\"),IF(R537=X537,R537,MAX(R537,X537)),IF(AND(W537=\"Yes\",OR(Q537=\"No\",Q537=\"\")),X537,IF(AND(OR(W537=\"No\",W537=\"\"),Q537=\"Yes\"),R537,0))))","v":0},null,null,{"$f":"IF(AD537=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD537=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD537=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD537=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD537=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K537 = \"SBITA\",+PV(AN537/(AF537/Table3[[#This Row],[Assessed Term]]),AF537,-AI537,0,IF(AE537=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W538=\"Yes\",Q538=\"Yes\"),IF(R538=X538,R538,MAX(R538,X538)),IF(AND(W538=\"Yes\",OR(Q538=\"No\",Q538=\"\")),X538,IF(AND(OR(W538=\"No\",W538=\"\"),Q538=\"Yes\"),R538,0))))","v":0},null,null,{"$f":"IF(AD538=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD538=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD538=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD538=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD538=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K538 = \"SBITA\",+PV(AN538/(AF538/Table3[[#This Row],[Assessed Term]]),AF538,-AI538,0,IF(AE538=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W539=\"Yes\",Q539=\"Yes\"),IF(R539=X539,R539,MAX(R539,X539)),IF(AND(W539=\"Yes\",OR(Q539=\"No\",Q539=\"\")),X539,IF(AND(OR(W539=\"No\",W539=\"\"),Q539=\"Yes\"),R539,0))))","v":0},null,null,{"$f":"IF(AD539=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD539=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD539=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD539=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD539=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K539 = \"SBITA\",+PV(AN539/(AF539/Table3[[#This Row],[Assessed Term]]),AF539,-AI539,0,IF(AE539=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W540=\"Yes\",Q540=\"Yes\"),IF(R540=X540,R540,MAX(R540,X540)),IF(AND(W540=\"Yes\",OR(Q540=\"No\",Q540=\"\")),X540,IF(AND(OR(W540=\"No\",W540=\"\"),Q540=\"Yes\"),R540,0))))","v":0},null,null,{"$f":"IF(AD540=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD540=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD540=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD540=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD540=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K540 = \"SBITA\",+PV(AN540/(AF540/Table3[[#This Row],[Assessed Term]]),AF540,-AI540,0,IF(AE540=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W541=\"Yes\",Q541=\"Yes\"),IF(R541=X541,R541,MAX(R541,X541)),IF(AND(W541=\"Yes\",OR(Q541=\"No\",Q541=\"\")),X541,IF(AND(OR(W541=\"No\",W541=\"\"),Q541=\"Yes\"),R541,0))))","v":0},null,null,{"$f":"IF(AD541=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD541=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD541=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD541=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD541=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K541 = \"SBITA\",+PV(AN541/(AF541/Table3[[#This Row],[Assessed Term]]),AF541,-AI541,0,IF(AE541=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W542=\"Yes\",Q542=\"Yes\"),IF(R542=X542,R542,MAX(R542,X542)),IF(AND(W542=\"Yes\",OR(Q542=\"No\",Q542=\"\")),X542,IF(AND(OR(W542=\"No\",W542=\"\"),Q542=\"Yes\"),R542,0))))","v":0},null,null,{"$f":"IF(AD542=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD542=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD542=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD542=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD542=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K542 = \"SBITA\",+PV(AN542/(AF542/Table3[[#This Row],[Assessed Term]]),AF542,-AI542,0,IF(AE542=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W543=\"Yes\",Q543=\"Yes\"),IF(R543=X543,R543,MAX(R543,X543)),IF(AND(W543=\"Yes\",OR(Q543=\"No\",Q543=\"\")),X543,IF(AND(OR(W543=\"No\",W543=\"\"),Q543=\"Yes\"),R543,0))))","v":0},null,null,{"$f":"IF(AD543=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD543=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD543=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD543=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD543=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K543 = \"SBITA\",+PV(AN543/(AF543/Table3[[#This Row],[Assessed Term]]),AF543,-AI543,0,IF(AE543=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W544=\"Yes\",Q544=\"Yes\"),IF(R544=X544,R544,MAX(R544,X544)),IF(AND(W544=\"Yes\",OR(Q544=\"No\",Q544=\"\")),X544,IF(AND(OR(W544=\"No\",W544=\"\"),Q544=\"Yes\"),R544,0))))","v":0},null,null,{"$f":"IF(AD544=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD544=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD544=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD544=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD544=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K544 = \"SBITA\",+PV(AN544/(AF544/Table3[[#This Row],[Assessed Term]]),AF544,-AI544,0,IF(AE544=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB545=0,AA545+AC545,AB545)","v":0},0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W545=\"Yes\",Q545=\"Yes\"),IF(R545=X545,R545,MAX(R545,X545)),IF(AND(W545=\"Yes\",OR(Q545=\"No\",Q545=\"\")),X545,IF(AND(OR(W545=\"No\",W545=\"\"),Q545=\"Yes\"),R545,0))))","v":0},null,null,{"$f":"IF(AD545=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD545=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD545=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD545=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD545=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K545 = \"SBITA\",+PV(AN545/(AF545/Table3[[#This Row],[Assessed Term]]),AF545,-AI545,0,IF(AE545=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AP545 = \"no\",AO545,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W546=\"Yes\",Q546=\"Yes\"),IF(R546=X546,R546,MAX(R546,X546)),IF(AND(W546=\"Yes\",OR(Q546=\"No\",Q546=\"\")),X546,IF(AND(OR(W546=\"No\",W546=\"\"),Q546=\"Yes\"),R546,0))))","v":0},null,null,{"$f":"IF(AD546=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD546=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD546=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD546=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD546=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K546 = \"SBITA\",+PV(AN546/(AF546/Table3[[#This Row],[Assessed Term]]),AF546,-AI546,0,IF(AE546=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W547=\"Yes\",Q547=\"Yes\"),IF(R547=X547,R547,MAX(R547,X547)),IF(AND(W547=\"Yes\",OR(Q547=\"No\",Q547=\"\")),X547,IF(AND(OR(W547=\"No\",W547=\"\"),Q547=\"Yes\"),R547,0))))","v":0},null,null,{"$f":"IF(AD547=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD547=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD547=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD547=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD547=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K547 = \"SBITA\",+PV(AN547/(AF547/Table3[[#This Row],[Assessed Term]]),AF547,-AI547,0,IF(AE547=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W548=\"Yes\",Q548=\"Yes\"),IF(R548=X548,R548,MAX(R548,X548)),IF(AND(W548=\"Yes\",OR(Q548=\"No\",Q548=\"\")),X548,IF(AND(OR(W548=\"No\",W548=\"\"),Q548=\"Yes\"),R548,0))))","v":0},null,null,{"$f":"IF(AD548=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD548=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD548=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD548=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD548=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K548 = \"SBITA\",+PV(AN548/(AF548/Table3[[#This Row],[Assessed Term]]),AF548,-AI548,0,IF(AE548=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W549=\"Yes\",Q549=\"Yes\"),IF(R549=X549,R549,MAX(R549,X549)),IF(AND(W549=\"Yes\",OR(Q549=\"No\",Q549=\"\")),X549,IF(AND(OR(W549=\"No\",W549=\"\"),Q549=\"Yes\"),R549,0))))","v":0},null,null,{"$f":"IF(AD549=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD549=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD549=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD549=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD549=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K549 = \"SBITA\",+PV(AN549/(AF549/Table3[[#This Row],[Assessed Term]]),AF549,-AI549,0,IF(AE549=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a SBITA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+IF(Table3[[#This Row],[Do Both Parties have to agree for extension to occur?]]=\"Yes\",0,IF(AND(W550=\"Yes\",Q550=\"Yes\"),IF(R550=X550,R550,MAX(R550,X550)),IF(AND(W550=\"Yes\",OR(Q550=\"No\",Q550=\"\")),X550,IF(AND(OR(W550=\"No\",W550=\"\"),Q550=\"Yes\"),R550,0))))","v":0},null,null,{"$f":"IF(AD550=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AD550=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AD550=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AD550=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AD550=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K550 = \"SBITA\",+PV(AN550/(AF550/Table3[[#This Row],[Assessed Term]]),AF550,-AI550,0,IF(AE550=\"Beginning\",1,0)))","v":false},null,0]

{"sheet":"Notes Tab","index":1,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
["Agreement","Notes","ref"]

{"sheet":"Asset Classes","index":2,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Title"]
["Intangible Asset - IT ","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. IT service only - not right to use."]
["Investment","Do not remove"]
["Inventory","Do not remove"]
["IT - (GASB 96)","Evaluation under GASB 96 - majority of cost is related to intangible IT assets consider GASB Stmt 96"]
["IT - (GASB 87)","Evaluation under GASB 96 - majority of cost is not related to intangible IT assets consider GASB Stmt 87."]

{"sheet":"Notes_Instructions - to ws","index":3,"n_rows":74,"n_cols":1,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["This worksheet is to assist in the accumulation of agreements to compare to the definition of a SBITA as defined by GASB Statement No. 96."]
[]
["Asset Classes tab - to assist in identifying appropriate underlying asset for consideration as a SBITA.  "]
[]
[]
[]
["Materiality: With consideration of each agreement and the potential material effect onfinancial reporting consider a review of the Implementation Guide for Leases (materiality discussion applicable to SBITAs) .   The entity should consider the accumulative effect on not recognized an agreement based on materiality.  This worksheet includes the accumulative effect from a Government and Other Party 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. Government 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."]
[]
[]
["Information regarding Columns"]
["A.      Agreement Number/Description – Enter the Subscription/Agreement number and Master Agreement Number./& brief description "]
["B.      Agreement Effective Date – Enter the date that the subscription begins. (Commencement Date)"]
["C.      Identification of fund in which activity would be reported if the agreement meets the criteria of a SBITA."]
[]
[]
["D.       Governmental/BTA/ISF"]
["E.      Underlying Asset Type – Select the asset type of the agreement."]
["F.      Control/Right to Use – Select yes or no – whether or not the contract conveys control to the Government of the right to use the Other Party’s asset as specified in the contract for a period of time in an exchange or exchange-like transaction."]
["a.       Control does not have to be uninterrupted and while the agreement may have conditions on use that does not limit your entities control of service capacity of the agreement."]
["G.         Max Subscription Term Greater than 12 Months – Select whether or not the maximum possible term is greater than 12 months"]
["a.       Options to extend should be considered in the SBITA term whether or not they are expected to be exercised. (only exclude cancelable periods)"]
["H.     SBITA Term Perpetual - "]
["I.       Exchange or Exchange-like transaction –Consideration exchanged are equal or similar value"]
["J.       Is the agreement a purchase – ex. Evaluation of whether a license was purchased and the agreement is representative of only a service/maintenance being provided."]
["K.        SBITA Determination – This column will automatically populate based on your previous responses in the worksheet.  "]
["L.       Agreement Term – Enter the total term of the subscription agreement, not including any options to extend or terminate the subscription."]
[]
["Columns M through R you are evaluating the terms and options for the Government ."]
[]
["M.       Termination Option – Does the Government have the option to terminate the subscription agreement?"]
["N.    Reasonably Certain – Is the Government reasonably certain to exercise the termination option? (Remember - High Level of Certainty"]
["a.       In order to evaluate whether or not exercising an option is “reasonably certain”, you should:"]
["                                                               i.      Consider how this option has been handled in the past"]
["                                                             ii.      Consider the economic impact of the option"]
["                                                           iii.      Consider the importance of the underlying asset to operations"]
["O.      Year to Exercise – Identify the year in which the Government is reasonable certain to exercise their option to terminate."]
["P.      Option to Extend – Does the Government have the option to extend the agreement?"]
["Q.       Reasonably Certain – Is it reasonably certain that the Government is going to exercise the option to extend? (Use same criteria as column M)"]
["R.     Years to Extend – Enter the number of years that the Government is reasonably certain to extend the contract beyond the original  term"]
[]
["Columns S through X, you are evaluating the terms and options for the Other Party (the party that granted the Government the right to use the underlying asset)"]
[]
["S.      Termination Option – Does the Other Party have the option to terminate the  agreement?"]
["T.       Reasonably Certain – Is the Other Party reasonably certain to exercise the termination option?"]
["a.       In order to evaluate whether or not exercising an option is “reasonably certain”, you should:"]
["                                                               i.      Consider how this option has been handled in the past"]
["                                                             ii.      Consider the economic impact of the option"]
["                                                           iii.      Consider the importance of the underlying asset to operations"]
["U.       Year to Exercise – Identify the year in which the Other Party is reasonable certain to exercise their option to terminate."]
["V.      Option to Extend – Does the Other Party have the option to extend the subscription?"]
["W.      Reasonably Certain – Is it reasonably certain that the Other Party is going to exercise the option to extend? (Use same criteria as column M)"]
["X.    Years to Extend – Enter the number of years that the Other Party is reasonably certain to extend the contract beyond the original SBITA term."]
[]
["Columns W through AA are automatically populated based on your previous responses in the worksheet.  No action is required for these columns."]
["AB. Payment Frequency – Indicate whether payments against the subscription are made weekly, monthly, quarterly, or annually."]
["AC. Payment – Indicate whether the payment is made at the beginning or end of the period (If the subscription payments are made monthly, are they paid at the beginning or end of the month, etc.)"]
["AD. Payment Periods – This column is going to automatically populate with the total number of SBITA payments to be made based on your previous selections.  Verify that this number is correct."]
["AE. Multiple Components – Answer whether or not the subscription has multiple components.  These can include:"]
["a.       The SBITA could have multiple underlying assets"]
["b.      The SBITA could have non-SBITA components such as maintenance costs"]
["AF. Describe – If you entered “Yes” in column AF for multiple components, describe all other components that the subscription agreement has."]
["AG. Fixed/Insubstance Fixed Payments – Enter the total amount of the subscription payment that is fixed or fixed in substance."]
["AH. Variable Payments to Track for Note Disclosure – Answer whether or not there are variable amounts paid against the subscription (maintenance, paper for a copier, etc.)"]
["AI. Describe – If you answered “Yes” in column AI, describe the variable payments associated with the subscription."]
["AJ Interest Rate – Indicate whether the interest rate is stated in the subscription agreement or if it will be implied from another comparable source."]
["AK. If Imputed, Describe – If you selected imputed in column AK, describe where the imputed rate is coming from. Guidance in GASB 62 par 173-187, see also associated IG Questions"]
["AL. Rate – Enter the interest rate of the subscription agreement."]
["AM. Present Value – This column will automatically populate based on your previous selections."]
["AN. Preparer Consideration of Materiality – This column will automatically populate based on your previous selections. (Will then generate a separate tab for each subscription you determine you want to record)"]
["AO. Accumulation of Immaterial Agreements – This column will automatically populate based on your previous selections."]

{"sheet":"Sum_AmSched","index":4,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,0,2,1],[6,3,7,4],[6,7,7,8],[10,0,10,1]]}
[null,null,null,null,"Activity during fiscal year"]
[]
["Fiscal Year"]
["Begin","End"]
[{"$f":"+Inventory!B2","v":44743},{"$f":"+Inventory!C2","v":45107}]
[]
[null,null,null,"SBITA  Principal & Interest",null,null,null,"LESSOR Principal & Interest"]
[]
[null,null,"FYE","Principal","Interest",null,"FYE","Principal","Interest"]
[{"$f":"+A5","v":44743},{"$f":"+B5","v":45107},{"$f":"+YEAR(B10)","v":2023},{"$f":"+SUM('BegTab:End Tab'!AC19)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD19)","v":0},null,{"$f":"+C10","v":2023},{"$f":"+SUM('BegTab:End Tab'!AI19)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ19)","v":0}]
["NOTE SCHEDULE"]
[{"$f":"DATE(YEAR(A10)+1,MONTH(A10),DAY(A10))","v":45108},{"$f":"DATE(YEAR(B10)+1,MONTH(B10),DAY(B10))","v":45473},{"$f":"+YEAR(B12)","v":2024},{"$f":"+SUM('BegTab:End Tab'!AC20)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD20)","v":0},null,{"$f":"+C12","v":2024},{"$f":"+SUM('BegTab:End Tab'!AI20)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ20)","v":0}]
[{"$f":"DATE(YEAR(A12)+1,MONTH(A12),DAY(A12))","v":45474},45838,2025,{"$f":"+SUM('BegTab:End Tab'!AC21)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD21)","v":0},null,2025,{"$f":"+SUM('BegTab:End Tab'!AI21)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ21)","v":0}]
[45839,46203,2026,{"$f":"+SUM('BegTab:End Tab'!AC22)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD22)","v":0},null,2026,{"$f":"+SUM('BegTab:End Tab'!AI22)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ22)","v":0}]
[46204,{"$f":"DATE(YEAR(B14)+1,MONTH(B14),DAY(B14))","v":46568},2027,{"$f":"+SUM('BegTab:End Tab'!AC23)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD23)","v":0},null,2027,{"$f":"+SUM('BegTab:End Tab'!AI23)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ23)","v":0}]
[{"$f":"DATE(YEAR(A15)+1,MONTH(A15),DAY(A15))","v":46569},{"$f":"DATE(YEAR(B15)+1,MONTH(B15),DAY(B15))","v":46934},2028,{"$f":"+SUM('BegTab:End Tab'!AC24)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD24)","v":0},null,2028,{"$f":"+SUM('BegTab:End Tab'!AI24)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ24)","v":0}]
[{"$f":"DATE(YEAR(A16)+1,MONTH(A16),DAY(A16))","v":46935},{"$f":"DATE(YEAR(B16)+5,MONTH(B16),DAY(B16))","v":48760},2033,{"$f":"+SUM('BegTab:End Tab'!AC25)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD25)","v":0},null,2033,{"$f":"+SUM('BegTab:End Tab'!AI25)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ25)","v":0}]
[{"$f":"DATE(YEAR(A17)+5,MONTH(A17),DAY(A17))","v":48761},50586,2038,{"$f":"+SUM('BegTab:End Tab'!AC26)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD26)","v":0},null,2038,{"$f":"+SUM('BegTab:End Tab'!AI26)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ26)","v":0}]
[50587,52412,2043,{"$f":"+SUM('BegTab:End Tab'!AC27)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD27)","v":0},null,2043,{"$f":"+SUM('BegTab:End Tab'!AI27)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ27)","v":0}]
[52413,54239,2048,{"$f":"+SUM('BegTab:End Tab'!AC28)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD28)","v":0},null,2048,{"$f":"+SUM('BegTab:End Tab'!AI28)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ28)","v":0}]
[54240,56065,2053,{"$f":"+SUM('BegTab:End Tab'!AC29)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD29)","v":0},null,2053,{"$f":"+SUM('BegTab:End Tab'!AI29)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ29)","v":0}]
[56066,57891,2058,{"$f":"+SUM('BegTab:End Tab'!AC30)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD30)","v":0},null,2058,{"$f":"+SUM('BegTab:End Tab'!AI30)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ30)","v":0}]
[57892,59717,2063,{"$f":"+SUM('BegTab:End Tab'!AC31)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD31)","v":0},null,2063,{"$f":"+SUM('BegTab:End Tab'!AI31)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ31)","v":0}]
[59718,61544,2068,{"$f":"+SUM('BegTab:End Tab'!AC32)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD32)","v":0},null,2068,{"$f":"+SUM('BegTab:End Tab'!AI32)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ32)","v":0}]
[61545,63370,2073,{"$f":"+SUM('BegTab:End Tab'!AC33)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD33)","v":0},null,2073,{"$f":"+SUM('BegTab:End Tab'!AI33)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ33)","v":0}]
[63371,65196,2078,{"$f":"+SUM('BegTab:End Tab'!AC34)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD34)","v":0},null,2078,{"$f":"+SUM('BegTab:End Tab'!AI34)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ34)","v":0}]
[65197,67022,2083,{"$f":"+SUM('BegTab:End Tab'!AC35)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD35)","v":0},null,2083,{"$f":"+SUM('BegTab:End Tab'!AI35)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ35)","v":0}]
[67023,68849,2088,{"$f":"+SUM('BegTab:End Tab'!AC36)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD36)","v":0},null,2088,{"$f":"+SUM('BegTab:End Tab'!AI36)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ36)","v":0}]
[68850,70675,2093,{"$f":"+SUM('BegTab:End Tab'!AC37)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD37)","v":0},null,2093,{"$f":"+SUM('BegTab:End Tab'!AI37)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ37)","v":0}]
[70676,72501,2098,{"$f":"+SUM('BegTab:End Tab'!AC38)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD38)","v":0},null,2098,{"$f":"+SUM('BegTab:End Tab'!AI38)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ38)","v":0}]
[72502,74326,2103,{"$f":"+SUM('BegTab:End Tab'!AC39)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD39)","v":0},null,2103,{"$f":"+SUM('BegTab:End Tab'!AI39)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ39)","v":0}]
[74327,76153,2108,{"$f":"+SUM('BegTab:End Tab'!AC40)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD40)","v":0},null,2108,{"$f":"+SUM('BegTab:End Tab'!AI40)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ40)","v":0}]
[76154,77979,2113,{"$f":"+SUM('BegTab:End Tab'!AC41)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD41)","v":0},null,2113,{"$f":"+SUM('BegTab:End Tab'!AI41)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ41)","v":0}]
[77980,79805,2118,{"$f":"+SUM('BegTab:End Tab'!AC42)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD42)","v":0},null,2118,{"$f":"+SUM('BegTab:End Tab'!AI42)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ42)","v":0}]
[79806,81631,2123,{"$f":"+SUM('BegTab:End Tab'!AC43)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD43)","v":0},null,2123,{"$f":"+SUM('BegTab:End Tab'!AI43)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ43)","v":0}]
["Total For Notes",null,null,{"$f":"SUM(D12:D35)","v":0},{"$f":"SUM(E12:E35)","v":0},null,null,{"$f":"SUM(H12:H35)","v":0},{"$f":"SUM(I12:I35)","v":0}]
[]
[]
[]
[null,null,null,{"$f":"+D36+D10","v":0},{"$f":"+E36+E10","v":0},null,null,{"$f":"+H36+H10","v":0},{"$f":"+I36+I10","v":0}]

{"sheet":"Template","index":5,"n_rows":769,"n_cols":36,"rows_kept":769,"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,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"SBITA Inputs (input information based on SBITA inventory tab)"]
[null,null,"SBITA Commencement Date ",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,2,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory SBITA tab - column B",null,null,null,null,null,"Scheule for a SBITA arrangement?",null,null,"SBITA"]
[null,null,"Fund/Account Number",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,44,FALSE)","v":{"$error":"#VALUE!"}}]
[null,null,"SBITA Term",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,26,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory SBITA Term Column K",null,null,null,null,null,null,{"$f":"+B1","v":{"$error":"#VALUE!"}}]
[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":"#VALUE!"}},null,null,"Inventory SBITA Term ( * frequency)",null,null,null,null,null,"Finance SBITA - Liability Amortization Table"]
[null,null,"What is the payment frequency? Annual / SemiAnnual / Quarterly / Monthly /Weekly"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,30,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory Sheet - Column AB"]
[]
[null,null,"When are SBITA payments made? (B)eginning of the period in advance or (E)nd of the period in arrears"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,31,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory Sheet - Column AC"]
[null,null,"SBITA - Discount Rate",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,40,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory SBITA rate - column AL",null,null,null,null,null,null,null,"The below are automated calculations. Do not make any changes. Note the final SBITA liability figure may not equal zero due to rounding.",null,null,null,null,null,null,"Fiscal Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Begin","End"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Inventory!B2","v":44743},{"$f":"+Inventory!C2","v":45107}]
[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,"SBITA Liability Opening Balance","Payments","Interest Expense",null,"SBITA 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. The payment for panalities for terminating the SBITA, if reasonably certain of exercising option","e Any SBITA incentives receivable from (by) the Other Party ","f. Any other payments that are reasonably certain of being required based on an assessment of all relevant factors.",null,null,"Total Payments","IF End of Period Pmts","IF Beginning of Period Pmts",null,null,"Date",null,null,null,"Principal",null,null,null,null,null,null,"FYE","Principal","Interest",null,null,null,"FYE","Principal","Interest"]
[null,0,{"$f":"+G4","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B19<G7,pmt_timing=\"Beginning\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0)","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D19:K19)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$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":"#VALUE!"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$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":"#VALUE!"}},null,0,{"$f":"+C19","v":{"$error":"#VALUE!"}},{"$f":"IF(pmt_timing=\"End\",\"\",SUM(Template!$N19:$N1216))","v":{"$error":"#VALUE!"}},{"$f":"IF(P19=\"\",\"\",IF(P19=\"Total\",SUM($S$19:S19),VLOOKUP($P19,$B$12:$L73,11,FALSE)))","v":{"$error":"#VALUE!"}},null,{"$f":"+S19-T19","v":{"$error":"#VALUE!"}},{"$f":"IF(pmt_timing=\"End\",SUM(M19:M910),SUM(N19:N910)-U19)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"+Y15","v":44743},{"$f":"+Z15","v":45107},{"$f":"+YEAR(AA19)","v":2023},{"$f":"IF(S$4=\"SBITA\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&Z19,Q$19:Q$619,\"<=\"&AA19),0),0)","v":0},{"$f":"IF(S$4=\"SBITA\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&Z19,Q$19:Q$619,\"<=\"&AA19),0),0)","v":0},null,{"$f":"+Y15","v":44743},{"$f":"+Z15","v":45107},{"$f":"+YEAR(AG19)","v":2023},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&AF19,Q$19:Q$619,\"<=\"&AG19),0),0)","v":0},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&AF19,Q$19:Q$619,\"<=\"&AG19),0),0)","v":0}]
[null,1,{"$f":"IF(Q20 <> \"\",Q20, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B20<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B20=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D20:K20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$f":"IF(P20=\"\",\"\",IF(P20=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q19)+1,MONTH(Q19),DAY(Q19)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q19),MONTH(Q19)+6,DAY(Q19)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q19),MONTH(Q19)+3,DAY(Q19)),IF(payfreq=\"Monthly\",DATE(YEAR(Q19),MONTH(Q19)+1,DAY(Q19))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",V19)","v":{"$error":"#VALUE!"}},{"$f":"IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($S$19:S19),VLOOKUP($P20,$B$12:$L74,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S20=\"\",\"\",S20-T20)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",R20+T20-S20)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"DATE(YEAR(Z19)+1,MONTH(Z19),DAY(Z19))","v":45108},45473,{"$f":"+YEAR(AA20)","v":2024},{"$f":"IF(S$4=\"SBITA\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&Z20,Q$19:Q$619,\"<=\"&AA20),0),0)","v":0},{"$f":"IF(S$4=\"SBITA\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&Z20,Q$19:Q$619,\"<=\"&AA20),0),0)","v":0},null,{"$f":"DATE(YEAR(AF19)+1,MONTH(AF19),DAY(AF19))","v":45108},45473,{"$f":"+YEAR(AG20)","v":2024},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&AF20,Q$19:Q$619,\"<=\"&AG20),0),0)","v":0},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&AF20,Q$19:Q$619,\"<=\"&AG20),0),0)","v":0}]
[null,2,{"$f":"IF(Q21 <> \"\",Q21, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B21<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B21=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P20<term,P20+1,IF(P20=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P21=\"\",P21=\"Total\"),\"\",V20)","v":{"$error":"#VALUE!"}},{"$f":"IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($S$19:S20),VLOOKUP($P21,$B$12:$L75,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S21=\"\",\"\",S21-T21)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P21=\"\",P21=\"Total\"),\"\",R21+T21-S21)","v":{"$error":"#VALUE!"}},null,null,null,45474,45838,2025,0,0,null,{"$f":"DATE(YEAR(AF20)+1,MONTH(AF20),DAY(AF20))","v":45474},45838,2025,0,0]
[null,3,{"$error":"#VALUE!"},{"$f":"+IF(AND(B22<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B22=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P21<term,P21+1,IF(P21=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($S$19:S21),VLOOKUP($P22,$B$12:$L76,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,45839,46203,2026,0,0,null,{"$f":"DATE(YEAR(AF21)+1,MONTH(AF21),DAY(AF21))","v":45839},46203,2026,0,0]
[null,4,{"$error":"#VALUE!"},{"$f":"+IF(AND(B23<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B23=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($S$19:S22),VLOOKUP($P23,$B$12:$L77,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,46204,{"$f":"DATE(YEAR(AA22)+1,MONTH(AA22),DAY(AA22))","v":46568},2027,0,0,null,{"$f":"DATE(YEAR(AF22)+1,MONTH(AF22),DAY(AF22))","v":46204},{"$f":"DATE(YEAR(AG22)+1,MONTH(AG22),DAY(AG22))","v":46568},2027,0,0]
[null,5,{"$error":"#VALUE!"},{"$f":"+IF(AND(B24<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B24=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($S$19:S23),VLOOKUP($P24,$B$12:$L78,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z23)+1,MONTH(Z23),DAY(Z23))","v":46569},{"$f":"DATE(YEAR(AA23)+1,MONTH(AA23),DAY(AA23))","v":46934},2028,0,0,null,{"$f":"DATE(YEAR(AF23)+1,MONTH(AF23),DAY(AF23))","v":46569},{"$f":"DATE(YEAR(AG23)+1,MONTH(AG23),DAY(AG23))","v":46934},2028,0,0]
[null,6,{"$error":"#VALUE!"},{"$f":"+IF(AND(B25<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B25=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($S$19:S24),VLOOKUP($P25,$B$12:$L79,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z24)+1,MONTH(Z24),DAY(Z24))","v":46935},{"$f":"DATE(YEAR(AA24)+5,MONTH(AA24),DAY(AA24))","v":48760},2033,0,0,null,{"$f":"DATE(YEAR(AF24)+1,MONTH(AF24),DAY(AF24))","v":46935},{"$f":"DATE(YEAR(AG24)+5,MONTH(AG24),DAY(AG24))","v":48760},2033,0,0]
[null,7,{"$error":"#VALUE!"},{"$f":"+IF(AND(B26<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B26=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($S$19:S25),VLOOKUP($P26,$B$12:$L80,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,48761,50586,2038,0,0,null,{"$f":"DATE(YEAR(AF25)+5,MONTH(AF25),DAY(AF25))","v":48761},50586,2038,0,0]
[null,8,{"$error":"#VALUE!"},{"$f":"+IF(AND(B27<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B27=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($S$19:S26),VLOOKUP($P27,$B$12:$L81,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z26)+5,MONTH(Z26),DAY(Z26))","v":50587},52412,2043,0,0,null,{"$f":"DATE(YEAR(AF26)+5,MONTH(AF26),DAY(AF26))","v":50587},52412,2043,0,0]
[null,9,{"$error":"#VALUE!"},{"$f":"+IF(AND(B28<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B28=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($S$19:S27),VLOOKUP($P28,$B$12:$L82,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,52413,54239,2048,0,0,null,{"$f":"DATE(YEAR(AF27)+5,MONTH(AF27),DAY(AF27))","v":52413},54239,2048,0,0]
[null,10,{"$error":"#VALUE!"},{"$f":"+IF(AND(B29<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B29=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($S$19:S28),VLOOKUP($P29,$B$12:$L83,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,54240,56065,2053,0,0,null,54240,56065,2053,0,0]
[null,11,{"$error":"#VALUE!"},{"$f":"+IF(AND(B30<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B30=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($S$19:S29),VLOOKUP($P30,$B$12:$L84,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,56066,57891,2058,0,0,null,56066,57891,2058,0,0]
[null,12,{"$error":"#VALUE!"},{"$f":"+IF(AND(B31<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B31=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($S$19:S30),VLOOKUP($P31,$B$12:$L85,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,57892,59717,2063,0,0,null,57892,59717,2063,0,0]
[null,13,{"$error":"#VALUE!"},{"$f":"+IF(AND(B32<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B32=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($S$19:S31),VLOOKUP($P32,$B$12:$L86,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,59718,61544,2068,0,0,null,59718,61544,2068,0,0]
[null,14,{"$error":"#VALUE!"},{"$f":"+IF(AND(B33<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B33=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($S$19:S32),VLOOKUP($P33,$B$12:$L87,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,61545,63370,2073,0,0,null,61545,63370,2073,0,0]
[null,15,{"$error":"#VALUE!"},{"$f":"+IF(AND(B34<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B34=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($S$19:S33),VLOOKUP($P34,$B$12:$L88,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,63371,65196,2078,0,0,null,63371,65196,2078,0,0]
[null,16,{"$error":"#VALUE!"},{"$f":"+IF(AND(B35<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B35=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($S$19:S34),VLOOKUP($P35,$B$12:$L89,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,65197,67022,2083,0,0,null,65197,67022,2083,0,0]
[null,17,{"$error":"#VALUE!"},{"$f":"+IF(AND(B36<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B36=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($S$19:S35),VLOOKUP($P36,$B$12:$L90,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,67023,68849,2088,0,0,null,67023,68849,2088,0,0]
[null,18,{"$error":"#VALUE!"},{"$f":"+IF(AND(B37<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B37=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($S$19:S36),VLOOKUP($P37,$B$12:$L91,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,68850,70675,2093,0,0,null,68850,70675,2093,0,0]
[null,19,{"$error":"#VALUE!"},{"$f":"+IF(AND(B38<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B38=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($S$19:S37),VLOOKUP($P38,$B$12:$L92,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,70676,72501,2098,0,0,null,70676,72501,2098,0,0]
[null,20,{"$error":"#VALUE!"},{"$f":"+IF(AND(B39<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B39=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($S$19:S38),VLOOKUP($P39,$B$12:$L93,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,72502,74326,2103,0,0,null,72502,74326,2103,0,0]
[null,21,{"$error":"#VALUE!"},{"$f":"+IF(AND(B40<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B40=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($S$19:S39),VLOOKUP($P40,$B$12:$L94,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,74327,76153,2108,0,0,null,74327,76153,2108,0,0]
[null,22,{"$error":"#VALUE!"},{"$f":"+IF(AND(B41<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B41=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($S$19:S40),VLOOKUP($P41,$B$12:$L95,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z40)+5,MONTH(Z40),DAY(Z40))","v":76154},77979,2113,0,0,null,76154,77979,2113,0,0]
[null,23,{"$error":"#VALUE!"},{"$f":"+IF(AND(B42<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B42=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($S$19:S41),VLOOKUP($P42,$B$12:$L96,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,77980,79805,2118,0,0,null,77980,79805,2118,0,0]
[null,24,{"$error":"#VALUE!"},{"$f":"+IF(AND(B43<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B43=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($S$19:S42),VLOOKUP($P43,$B$12:$L97,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z42)+5,MONTH(Z42),DAY(Z42))","v":79806},{"$f":"DATE(YEAR(AA42)+5,MONTH(AA42),DAY(AA42))","v":81631},{"$f":"+YEAR(AA43)","v":2123},0,0,null,79806,81631,2123,0,0]
[null,25,{"$error":"#VALUE!"},{"$f":"+IF(AND(B44<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B44=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($S$19:S43),VLOOKUP($P44,$B$12:$L98,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z43)+5,MONTH(Z43),DAY(Z43))","v":81632},{"$f":"DATE(YEAR(AA43)+5,MONTH(AA43),DAY(AA43))","v":83458},2128,0,0,null,81632,83458,2128,0,0]
[null,26,{"$error":"#VALUE!"},{"$f":"+IF(AND(B45<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B45=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($S$19:S44),VLOOKUP($P45,$B$12:$L99,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z44)+5,MONTH(Z44),DAY(Z44))","v":83459},{"$f":"DATE(YEAR(AA44)+5,MONTH(AA44),DAY(AA44))","v":85284},2133,0,0,null,83459,85284,2133,0,0]
[null,27,{"$error":"#VALUE!"},{"$f":"+IF(AND(B46<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B46=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($S$19:S45),VLOOKUP($P46,$B$12:$L100,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z45)+5,MONTH(Z45),DAY(Z45))","v":85285},{"$f":"DATE(YEAR(AA45)+5,MONTH(AA45),DAY(AA45))","v":87110},2138,0,0,null,85285,87110,2138,0,0]
[null,28,{"$error":"#VALUE!"},{"$f":"+IF(AND(B47<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B47=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($S$19:S46),VLOOKUP($P47,$B$12:$L101,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z46)+5,MONTH(Z46),DAY(Z46))","v":87111},{"$f":"DATE(YEAR(AA46)+5,MONTH(AA46),DAY(AA46))","v":88936},2143,0,0,null,87111,88936,2143,0,0]
[null,29,{"$error":"#VALUE!"},{"$f":"+IF(AND(B48<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B48=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($S$19:S47),VLOOKUP($P48,$B$12:$L102,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z47)+5,MONTH(Z47),DAY(Z47))","v":88937},{"$f":"DATE(YEAR(AA47)+5,MONTH(AA47),DAY(AA47))","v":90763},{"$f":"+YEAR(AA48)","v":2148},0,0,null,88937,90763,{"$f":"+YEAR(AG48)","v":2148},0,0]
[null,30,{"$error":"#VALUE!"},{"$f":"+IF(AND(B49<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B49=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($S$19:S48),VLOOKUP($P49,$B$12:$L103,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,90764,92589,{"$f":"+YEAR(AA49)","v":2153},0,0,null,90764,92589,{"$f":"+YEAR(AG49)","v":2153},0,0]
[null,31,{"$error":"#VALUE!"},{"$f":"+IF(AND(B50<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B50=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($S$19:S49),VLOOKUP($P50,$B$12:$L104,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,92590,94415,2158,0,0,null,92590,94415,2158,0,0]
[null,32,{"$error":"#VALUE!"},{"$f":"+IF(AND(B51<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B51=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($S$19:S50),VLOOKUP($P51,$B$12:$L105,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,94416,96241,2163,0,0,null,94416,96241,2163,0,0]
[null,33,{"$error":"#VALUE!"},{"$f":"+IF(AND(B52<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B52=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($S$19:S51),VLOOKUP($P52,$B$12:$L106,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,96242,98068,2168,0,0,null,96242,98068,2168,0,0]
[null,34,{"$error":"#VALUE!"},{"$f":"+IF(AND(B53<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B53=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($S$19:S52),VLOOKUP($P53,$B$12:$L107,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,98069,99894,2173,0,0,null,98069,99894,2173,0,0]
[null,35,{"$error":"#VALUE!"},{"$f":"+IF(AND(B54<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B54=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($S$19:S53),VLOOKUP($P54,$B$12:$L108,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,99895,101720,2178,0,0,null,99895,101720,2178,0,0]
[null,36,{"$error":"#VALUE!"},{"$f":"+IF(AND(B55<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B55=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($S$19:S54),VLOOKUP($P55,$B$12:$L109,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,101721,103546,2183,0,0,null,101721,103546,2183,0,0]
[null,37,{"$error":"#VALUE!"},{"$f":"+IF(AND(B56<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B56=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($S$19:S55),VLOOKUP($P56,$B$12:$L110,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,103547,105373,2188,0,0,null,103547,105373,2188,0,0]
[null,38,{"$error":"#VALUE!"},{"$f":"+IF(AND(B57<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B57=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($S$19:S56),VLOOKUP($P57,$B$12:$L111,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,105374,107199,2193,0,0,null,105374,107199,2193,0,0]
[null,39,{"$error":"#VALUE!"},{"$f":"+IF(AND(B58<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B58=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($S$19:S57),VLOOKUP($P58,$B$12:$L112,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,107200,109025,2198,0,0,null,107200,109025,2198,0,0]
[null,40,{"$error":"#VALUE!"},{"$f":"+IF(AND(B59<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B59=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($S$19:S58),VLOOKUP($P59,$B$12:$L113,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,109026,110850,2203,0,0,null,109026,110850,2203,0,0]
[null,41,{"$error":"#VALUE!"},{"$f":"+IF(AND(B60<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B60=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($S$19:S59),VLOOKUP($P60,$B$12:$L114,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,110851,112677,2208,0,0,null,110851,112677,2208,0,0]
[null,42,{"$error":"#VALUE!"},{"$f":"+IF(AND(B61<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B61=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($S$19:S60),VLOOKUP($P61,$B$12:$L115,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,112678,114503,2213,0,0,null,112678,114503,2213,0,0]
[null,43,{"$error":"#VALUE!"},{"$f":"+IF(AND(B62<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B62=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($S$19:S61),VLOOKUP($P62,$B$12:$L116,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,114504,116329,2218,0,0,null,114504,116329,2218,0,0]
[null,44,{"$error":"#VALUE!"},{"$f":"+IF(AND(B63<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B63=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($S$19:S62),VLOOKUP($P63,$B$12:$L117,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,116330,118155,2223,0,0,null,116330,118155,2223,0,0]
[null,45,{"$error":"#VALUE!"},{"$f":"+IF(AND(B64<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B64=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($S$19:S63),VLOOKUP($P64,$B$12:$L118,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,118156,119982,2228,0,0,null,118156,119982,2228,0,0]
[null,46,{"$error":"#VALUE!"},{"$f":"+IF(AND(B65<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B65=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($S$19:S64),VLOOKUP($P65,$B$12:$L119,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,119983,121808,{"$f":"+YEAR(AA65)","v":2233},0,0,null,119983,121808,{"$f":"+YEAR(AG65)","v":2233},0,0]
[null,47,{"$error":"#VALUE!"},{"$f":"+IF(AND(B66<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B66=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($S$19:S65),VLOOKUP($P66,$B$12:$L120,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,48,{"$error":"#VALUE!"},{"$f":"+IF(AND(B67<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B67=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($S$19:S66),VLOOKUP($P67,$B$12:$L121,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,49,{"$error":"#VALUE!"},{"$f":"+IF(AND(B68<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B68=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($S$19:S67),VLOOKUP($P68,$B$12:$L122,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,50,{"$error":"#VALUE!"},{"$f":"+IF(AND(B69<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B69=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($S$19:S68),VLOOKUP($P69,$B$12:$L123,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,51,{"$error":"#VALUE!"},{"$f":"+IF(AND(B70<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B70=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($S$19:S69),VLOOKUP($P70,$B$12:$L124,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,52,{"$error":"#VALUE!"},{"$f":"+IF(AND(B71<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B71=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($S$19:S70),VLOOKUP($P71,$B$12:$L125,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,53,{"$error":"#VALUE!"},{"$f":"+IF(AND(B72<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B72=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($S$19:S71),VLOOKUP($P72,$B$12:$L126,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,54,{"$error":"#VALUE!"},{"$f":"+IF(AND(B73<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B73=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($S$19:S72),VLOOKUP($P73,$B$12:$L127,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,55,{"$error":"#VALUE!"},{"$f":"+IF(AND(B74<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B74=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($S$19:S73),VLOOKUP($P74,$B$12:$L128,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,56,{"$error":"#VALUE!"},{"$f":"+IF(AND(B75<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B75=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($S$19:S74),VLOOKUP($P75,$B$12:$L129,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,57,{"$error":"#VALUE!"},{"$f":"+IF(AND(B76<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B76=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($S$19:S75),VLOOKUP($P76,$B$12:$L130,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,58,{"$error":"#VALUE!"},{"$f":"+IF(AND(B77<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B77=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($S$19:S76),VLOOKUP($P77,$B$12:$L131,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,59,{"$error":"#VALUE!"},{"$f":"+IF(AND(B78<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B78=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($S$19:S77),VLOOKUP($P78,$B$12:$L132,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,60,{"$error":"#VALUE!"},{"$f":"+IF(AND(B79<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B79=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($S$19:S78),VLOOKUP($P79,$B$12:$L133,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,61,{"$error":"#VALUE!"},{"$f":"+IF(AND(B80<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B80=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($S$19:S79),VLOOKUP($P80,$B$12:$L134,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,62,{"$error":"#VALUE!"},{"$f":"+IF(AND(B81<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B81=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($S$19:S80),VLOOKUP($P81,$B$12:$L135,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,63,{"$error":"#VALUE!"},{"$f":"+IF(AND(B82<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B82=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($S$19:S81),VLOOKUP($P82,$B$12:$L136,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,64,{"$error":"#VALUE!"},{"$f":"+IF(AND(B83<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B83=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($S$19:S82),VLOOKUP($P83,$B$12:$L137,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,65,{"$error":"#VALUE!"},{"$f":"+IF(AND(B84<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B84=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D84:K84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P84=\"\",\"\",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":{"$error":"#VALUE!"}},{"$f":"IF(OR(P84=\"\",P84=\"Total\"),\"\",V83)","v":{"$error":"#VALUE!"}},{"$f":"IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($S$19:S83),VLOOKUP($P84,$B$12:$L138,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S84=\"\",\"\",S84-T84)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P84=\"\",P84=\"Total\"),\"\",R84+T84-S84)","v":{"$error":"#VALUE!"}}]
[null,66,{"$f":"IF(Q85 <> \"\",Q85, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B85<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B85=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P84<term,P84+1,IF(P84=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($S$19:S84),VLOOKUP($P85,$B$12:$L139,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,67,{"$error":"#VALUE!"},{"$f":"+IF(AND(B86<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B86=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($S$19:S85),VLOOKUP($P86,$B$12:$L140,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,68,{"$error":"#VALUE!"},{"$f":"+IF(AND(B87<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B87=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($S$19:S86),VLOOKUP($P87,$B$12:$L141,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,69,{"$error":"#VALUE!"},{"$f":"+IF(AND(B88<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B88=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($S$19:S87),VLOOKUP($P88,$B$12:$L142,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,70,{"$error":"#VALUE!"},{"$f":"+IF(AND(B89<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B89=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($S$19:S88),VLOOKUP($P89,$B$12:$L143,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,71,{"$error":"#VALUE!"},{"$f":"+IF(AND(B90<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B90=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($S$19:S89),VLOOKUP($P90,$B$12:$L144,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,72,{"$error":"#VALUE!"},{"$f":"+IF(AND(B91<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B91=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($S$19:S90),VLOOKUP($P91,$B$12:$L145,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,{"$error":"#VALUE!"},{"$f":"+IF(AND(B92<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B92=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($S$19:S91),VLOOKUP($P92,$B$12:$L146,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,74,{"$error":"#VALUE!"},{"$f":"+IF(AND(B93<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B93=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($S$19:S92),VLOOKUP($P93,$B$12:$L147,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,75,{"$error":"#VALUE!"},{"$f":"+IF(AND(B94<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B94=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($S$19:S93),VLOOKUP($P94,$B$12:$L148,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,76,{"$error":"#VALUE!"},{"$f":"+IF(AND(B95<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B95=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($S$19:S94),VLOOKUP($P95,$B$12:$L149,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,77,{"$error":"#VALUE!"},{"$f":"+IF(AND(B96<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B96=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($S$19:S95),VLOOKUP($P96,$B$12:$L150,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,78,{"$error":"#VALUE!"},{"$f":"+IF(AND(B97<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B97=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($S$19:S96),VLOOKUP($P97,$B$12:$L151,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,79,{"$error":"#VALUE!"},{"$f":"+IF(AND(B98<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B98=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($S$19:S97),VLOOKUP($P98,$B$12:$L152,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,80,{"$error":"#VALUE!"},{"$f":"+IF(AND(B99<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B99=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($S$19:S98),VLOOKUP($P99,$B$12:$L153,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,81,{"$error":"#VALUE!"},{"$f":"+IF(AND(B100<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B100=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($S$19:S99),VLOOKUP($P100,$B$12:$L154,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,82,{"$error":"#VALUE!"},{"$f":"+IF(AND(B101<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B101=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($S$19:S100),VLOOKUP($P101,$B$12:$L155,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,83,{"$error":"#VALUE!"},{"$f":"+IF(AND(B102<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B102=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($S$19:S101),VLOOKUP($P102,$B$12:$L156,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,84,{"$error":"#VALUE!"},{"$f":"+IF(AND(B103<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B103=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($S$19:S102),VLOOKUP($P103,$B$12:$L157,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,85,{"$error":"#VALUE!"},{"$f":"+IF(AND(B104<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B104=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($S$19:S103),VLOOKUP($P104,$B$12:$L158,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,86,{"$error":"#VALUE!"},{"$f":"+IF(AND(B105<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B105=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($S$19:S104),VLOOKUP($P105,$B$12:$L159,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,87,{"$error":"#VALUE!"},{"$f":"+IF(AND(B106<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B106=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($S$19:S105),VLOOKUP($P106,$B$12:$L160,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,88,{"$error":"#VALUE!"},{"$f":"+IF(AND(B107<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B107=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($S$19:S106),VLOOKUP($P107,$B$12:$L161,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,89,{"$error":"#VALUE!"},{"$f":"+IF(AND(B108<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B108=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($S$19:S107),VLOOKUP($P108,$B$12:$L162,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,90,{"$error":"#VALUE!"},{"$f":"+IF(AND(B109<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B109=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($S$19:S108),VLOOKUP($P109,$B$12:$L163,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,91,{"$error":"#VALUE!"},{"$f":"+IF(AND(B110<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B110=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($S$19:S109),VLOOKUP($P110,$B$12:$L164,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,92,{"$error":"#VALUE!"},{"$f":"+IF(AND(B111<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B111=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($S$19:S110),VLOOKUP($P111,$B$12:$L165,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,93,{"$error":"#VALUE!"},{"$f":"+IF(AND(B112<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B112=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($S$19:S111),VLOOKUP($P112,$B$12:$L166,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,94,{"$error":"#VALUE!"},{"$f":"+IF(AND(B113<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B113=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($S$19:S112),VLOOKUP($P113,$B$12:$L167,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,95,{"$error":"#VALUE!"},{"$f":"+IF(AND(B114<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B114=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($S$19:S113),VLOOKUP($P114,$B$12:$L168,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,96,{"$error":"#VALUE!"},{"$f":"+IF(AND(B115<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B115=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($S$19:S114),VLOOKUP($P115,$B$12:$L169,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,97,{"$error":"#VALUE!"},{"$f":"+IF(AND(B116<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B116=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($S$19:S115),VLOOKUP($P116,$B$12:$L170,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,98,{"$error":"#VALUE!"},{"$f":"+IF(AND(B117<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B117=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($S$19:S116),VLOOKUP($P117,$B$12:$L171,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,99,{"$error":"#VALUE!"},{"$f":"+IF(AND(B118<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B118=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($S$19:S117),VLOOKUP($P118,$B$12:$L172,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,100,{"$error":"#VALUE!"},{"$f":"+IF(AND(B119<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B119=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($S$19:S118),VLOOKUP($P119,$B$12:$L173,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,101,{"$error":"#VALUE!"},{"$f":"+IF(AND(B120<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B120=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($S$19:S119),VLOOKUP($P120,$B$12:$L174,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,102,{"$error":"#VALUE!"},{"$f":"+IF(AND(B121<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B121=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($S$19:S120),VLOOKUP($P121,$B$12:$L175,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,103,{"$error":"#VALUE!"},{"$f":"+IF(AND(B122<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B122=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($S$19:S121),VLOOKUP($P122,$B$12:$L176,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,104,{"$error":"#VALUE!"},{"$f":"+IF(AND(B123<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B123=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($S$19:S122),VLOOKUP($P123,$B$12:$L177,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,105,{"$error":"#VALUE!"},{"$f":"+IF(AND(B124<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B124=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($S$19:S123),VLOOKUP($P124,$B$12:$L178,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,106,{"$error":"#VALUE!"},{"$f":"+IF(AND(B125<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B125=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($S$19:S124),VLOOKUP($P125,$B$12:$L179,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,107,{"$error":"#VALUE!"},{"$f":"+IF(AND(B126<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B126=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($S$19:S125),VLOOKUP($P126,$B$12:$L180,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,108,{"$error":"#VALUE!"},{"$f":"+IF(AND(B127<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B127=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($S$19:S126),VLOOKUP($P127,$B$12:$L181,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,109,{"$error":"#VALUE!"},{"$f":"+IF(AND(B128<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B128=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($S$19:S127),VLOOKUP($P128,$B$12:$L182,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,110,{"$error":"#VALUE!"},{"$f":"+IF(AND(B129<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B129=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($S$19:S128),VLOOKUP($P129,$B$12:$L183,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,111,{"$error":"#VALUE!"},{"$f":"+IF(AND(B130<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B130=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($S$19:S129),VLOOKUP($P130,$B$12:$L184,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,112,{"$error":"#VALUE!"},{"$f":"+IF(AND(B131<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B131=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($S$19:S130),VLOOKUP($P131,$B$12:$L185,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,113,{"$error":"#VALUE!"},{"$f":"+IF(AND(B132<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B132=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($S$19:S131),VLOOKUP($P132,$B$12:$L186,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,114,{"$error":"#VALUE!"},{"$f":"+IF(AND(B133<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B133=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($S$19:S132),VLOOKUP($P133,$B$12:$L187,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,115,{"$error":"#VALUE!"},{"$f":"+IF(AND(B134<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B134=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($S$19:S133),VLOOKUP($P134,$B$12:$L188,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,116,{"$error":"#VALUE!"},{"$f":"+IF(AND(B135<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B135=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($S$19:S134),VLOOKUP($P135,$B$12:$L189,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,117,{"$error":"#VALUE!"},{"$f":"+IF(AND(B136<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B136=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($S$19:S135),VLOOKUP($P136,$B$12:$L190,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,118,{"$error":"#VALUE!"},{"$f":"+IF(AND(B137<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B137=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($S$19:S136),VLOOKUP($P137,$B$12:$L191,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,119,{"$error":"#VALUE!"},{"$f":"+IF(AND(B138<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B138=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($S$19:S137),VLOOKUP($P138,$B$12:$L192,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,120,{"$error":"#VALUE!"},{"$f":"+IF(AND(B139<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B139=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($S$19:S138),VLOOKUP($P139,$B$12:$L193,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,121,{"$error":"#VALUE!"},{"$f":"+IF(AND(B140<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B140=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($S$19:S139),VLOOKUP($P140,$B$12:$L194,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,122,{"$error":"#VALUE!"},{"$f":"+IF(AND(B141<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B141=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($S$19:S140),VLOOKUP($P141,$B$12:$L195,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,123,{"$error":"#VALUE!"},{"$f":"+IF(AND(B142<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B142=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($S$19:S141),VLOOKUP($P142,$B$12:$L196,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,124,{"$error":"#VALUE!"},{"$f":"+IF(AND(B143<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B143=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($S$19:S142),VLOOKUP($P143,$B$12:$L197,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,125,{"$error":"#VALUE!"},{"$f":"+IF(AND(B144<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B144=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($S$19:S143),VLOOKUP($P144,$B$12:$L198,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,126,{"$error":"#VALUE!"},{"$f":"+IF(AND(B145<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B145=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($S$19:S144),VLOOKUP($P145,$B$12:$L199,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,127,{"$error":"#VALUE!"},{"$f":"+IF(AND(B146<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B146=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($S$19:S145),VLOOKUP($P146,$B$12:$L200,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,128,{"$error":"#VALUE!"},{"$f":"+IF(AND(B147<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B147=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($S$19:S146),VLOOKUP($P147,$B$12:$L201,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,129,{"$error":"#VALUE!"},{"$f":"+IF(AND(B148<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B148=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D148:K148)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P148=\"\",\"\",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":{"$error":"#VALUE!"}},{"$f":"IF(OR(P148=\"\",P148=\"Total\"),\"\",V147)","v":{"$error":"#VALUE!"}},{"$f":"IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($S$19:S147),VLOOKUP($P148,$B$12:$L202,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S148=\"\",\"\",S148-T148)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P148=\"\",P148=\"Total\"),\"\",R148+T148-S148)","v":{"$error":"#VALUE!"}}]
[null,130,{"$f":"IF(Q149 <> \"\",Q149, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B149<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B149=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P148<term,P148+1,IF(P148=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($S$19:S148),VLOOKUP($P149,$B$12:$L203,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,131,{"$error":"#VALUE!"},{"$f":"+IF(AND(B150<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B150=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($S$19:S149),VLOOKUP($P150,$B$12:$L204,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,132,{"$error":"#VALUE!"},{"$f":"+IF(AND(B151<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B151=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($S$19:S150),VLOOKUP($P151,$B$12:$L205,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,133,{"$error":"#VALUE!"},{"$f":"+IF(AND(B152<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B152=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($S$19:S151),VLOOKUP($P152,$B$12:$L206,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,134,{"$error":"#VALUE!"},{"$f":"+IF(AND(B153<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B153=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($S$19:S152),VLOOKUP($P153,$B$12:$L207,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,135,{"$error":"#VALUE!"},{"$f":"+IF(AND(B154<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B154=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($S$19:S153),VLOOKUP($P154,$B$12:$L208,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,136,{"$error":"#VALUE!"},{"$f":"+IF(AND(B155<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B155=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($S$19:S154),VLOOKUP($P155,$B$12:$L209,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,137,{"$error":"#VALUE!"},{"$f":"+IF(AND(B156<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B156=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($S$19:S155),VLOOKUP($P156,$B$12:$L210,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,138,{"$error":"#VALUE!"},{"$f":"+IF(AND(B157<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B157=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($S$19:S156),VLOOKUP($P157,$B$12:$L211,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,139,{"$error":"#VALUE!"},{"$f":"+IF(AND(B158<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B158=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($S$19:S157),VLOOKUP($P158,$B$12:$L212,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,140,{"$error":"#VALUE!"},{"$f":"+IF(AND(B159<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B159=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($S$19:S158),VLOOKUP($P159,$B$12:$L213,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,141,{"$error":"#VALUE!"},{"$f":"+IF(AND(B160<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B160=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($S$19:S159),VLOOKUP($P160,$B$12:$L214,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,142,{"$error":"#VALUE!"},{"$f":"+IF(AND(B161<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B161=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($S$19:S160),VLOOKUP($P161,$B$12:$L215,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,143,{"$error":"#VALUE!"},{"$f":"+IF(AND(B162<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B162=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($S$19:S161),VLOOKUP($P162,$B$12:$L216,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,144,{"$error":"#VALUE!"},{"$f":"+IF(AND(B163<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B163=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($S$19:S162),VLOOKUP($P163,$B$12:$L217,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,145,{"$error":"#VALUE!"},{"$f":"+IF(AND(B164<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B164=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($S$19:S163),VLOOKUP($P164,$B$12:$L218,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,146,{"$error":"#VALUE!"},{"$f":"+IF(AND(B165<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B165=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($S$19:S164),VLOOKUP($P165,$B$12:$L219,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,147,{"$error":"#VALUE!"},{"$f":"+IF(AND(B166<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B166=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($S$19:S165),VLOOKUP($P166,$B$12:$L220,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,148,{"$error":"#VALUE!"},{"$f":"+IF(AND(B167<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B167=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($S$19:S166),VLOOKUP($P167,$B$12:$L221,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,149,{"$error":"#VALUE!"},{"$f":"+IF(AND(B168<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B168=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($S$19:S167),VLOOKUP($P168,$B$12:$L222,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,150,{"$error":"#VALUE!"},{"$f":"+IF(AND(B169<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B169=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($S$19:S168),VLOOKUP($P169,$B$12:$L223,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,151,{"$error":"#VALUE!"},{"$f":"+IF(AND(B170<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B170=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($S$19:S169),VLOOKUP($P170,$B$12:$L224,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,152,{"$error":"#VALUE!"},{"$f":"+IF(AND(B171<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B171=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($S$19:S170),VLOOKUP($P171,$B$12:$L225,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,153,{"$error":"#VALUE!"},{"$f":"+IF(AND(B172<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B172=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($S$19:S171),VLOOKUP($P172,$B$12:$L226,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,154,{"$error":"#VALUE!"},{"$f":"+IF(AND(B173<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B173=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($S$19:S172),VLOOKUP($P173,$B$12:$L227,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,155,{"$error":"#VALUE!"},{"$f":"+IF(AND(B174<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B174=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($S$19:S173),VLOOKUP($P174,$B$12:$L228,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,156,{"$error":"#VALUE!"},{"$f":"+IF(AND(B175<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B175=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($S$19:S174),VLOOKUP($P175,$B$12:$L229,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,157,{"$error":"#VALUE!"},{"$f":"+IF(AND(B176<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B176=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($S$19:S175),VLOOKUP($P176,$B$12:$L230,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,158,{"$error":"#VALUE!"},{"$f":"+IF(AND(B177<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B177=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($S$19:S176),VLOOKUP($P177,$B$12:$L231,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,159,{"$error":"#VALUE!"},{"$f":"+IF(AND(B178<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B178=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($S$19:S177),VLOOKUP($P178,$B$12:$L232,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,160,{"$error":"#VALUE!"},{"$f":"+IF(AND(B179<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B179=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($S$19:S178),VLOOKUP($P179,$B$12:$L233,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,161,{"$error":"#VALUE!"},{"$f":"+IF(AND(B180<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B180=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($S$19:S179),VLOOKUP($P180,$B$12:$L234,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,162,{"$error":"#VALUE!"},{"$f":"+IF(AND(B181<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B181=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($S$19:S180),VLOOKUP($P181,$B$12:$L235,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,163,{"$error":"#VALUE!"},{"$f":"+IF(AND(B182<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B182=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($S$19:S181),VLOOKUP($P182,$B$12:$L236,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,164,{"$error":"#VALUE!"},{"$f":"+IF(AND(B183<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B183=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($S$19:S182),VLOOKUP($P183,$B$12:$L237,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,165,{"$error":"#VALUE!"},{"$f":"+IF(AND(B184<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B184=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($S$19:S183),VLOOKUP($P184,$B$12:$L238,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,166,{"$error":"#VALUE!"},{"$f":"+IF(AND(B185<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B185=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($S$19:S184),VLOOKUP($P185,$B$12:$L239,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,167,{"$error":"#VALUE!"},{"$f":"+IF(AND(B186<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B186=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($S$19:S185),VLOOKUP($P186,$B$12:$L240,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,168,{"$error":"#VALUE!"},{"$f":"+IF(AND(B187<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B187=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($S$19:S186),VLOOKUP($P187,$B$12:$L241,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,169,{"$error":"#VALUE!"},{"$f":"+IF(AND(B188<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B188=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($S$19:S187),VLOOKUP($P188,$B$12:$L242,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,170,{"$error":"#VALUE!"},{"$f":"+IF(AND(B189<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B189=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($S$19:S188),VLOOKUP($P189,$B$12:$L243,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,171,{"$error":"#VALUE!"},{"$f":"+IF(AND(B190<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B190=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($S$19:S189),VLOOKUP($P190,$B$12:$L244,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,172,{"$error":"#VALUE!"},{"$f":"+IF(AND(B191<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B191=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($S$19:S190),VLOOKUP($P191,$B$12:$L245,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,173,{"$error":"#VALUE!"},{"$f":"+IF(AND(B192<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B192=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($S$19:S191),VLOOKUP($P192,$B$12:$L246,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,174,{"$error":"#VALUE!"},{"$f":"+IF(AND(B193<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B193=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($S$19:S192),VLOOKUP($P193,$B$12:$L247,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,175,{"$error":"#VALUE!"},{"$f":"+IF(AND(B194<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B194=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($S$19:S193),VLOOKUP($P194,$B$12:$L248,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,176,{"$error":"#VALUE!"},{"$f":"+IF(AND(B195<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B195=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($S$19:S194),VLOOKUP($P195,$B$12:$L249,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,177,{"$error":"#VALUE!"},{"$f":"+IF(AND(B196<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B196=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($S$19:S195),VLOOKUP($P196,$B$12:$L250,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,178,{"$error":"#VALUE!"},{"$f":"+IF(AND(B197<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B197=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($S$19:S196),VLOOKUP($P197,$B$12:$L251,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,179,{"$error":"#VALUE!"},{"$f":"+IF(AND(B198<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B198=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($S$19:S197),VLOOKUP($P198,$B$12:$L252,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,180,{"$error":"#VALUE!"},{"$f":"+IF(AND(B199<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B199=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($S$19:S198),VLOOKUP($P199,$B$12:$L253,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,181,{"$error":"#VALUE!"},{"$f":"+IF(AND(B200<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B200=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($S$19:S199),VLOOKUP($P200,$B$12:$L254,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,182,{"$error":"#VALUE!"},{"$f":"+IF(AND(B201<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B201=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($S$19:S200),VLOOKUP($P201,$B$12:$L255,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,183,{"$error":"#VALUE!"},{"$f":"+IF(AND(B202<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B202=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($S$19:S201),VLOOKUP($P202,$B$12:$L256,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,184,{"$error":"#VALUE!"},{"$f":"+IF(AND(B203<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B203=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($S$19:S202),VLOOKUP($P203,$B$12:$L257,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,185,{"$error":"#VALUE!"},{"$f":"+IF(AND(B204<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B204=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($S$19:S203),VLOOKUP($P204,$B$12:$L258,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,186,{"$error":"#VALUE!"},{"$f":"+IF(AND(B205<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B205=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($S$19:S204),VLOOKUP($P205,$B$12:$L259,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,187,{"$error":"#VALUE!"},{"$f":"+IF(AND(B206<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B206=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($S$19:S205),VLOOKUP($P206,$B$12:$L260,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,188,{"$error":"#VALUE!"},{"$f":"+IF(AND(B207<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B207=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($S$19:S206),VLOOKUP($P207,$B$12:$L261,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,189,{"$error":"#VALUE!"},{"$f":"+IF(AND(B208<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B208=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($S$19:S207),VLOOKUP($P208,$B$12:$L262,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,190,{"$error":"#VALUE!"},{"$f":"+IF(AND(B209<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B209=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($S$19:S208),VLOOKUP($P209,$B$12:$L263,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,191,{"$error":"#VALUE!"},{"$f":"+IF(AND(B210<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B210=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($S$19:S209),VLOOKUP($P210,$B$12:$L264,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,192,{"$error":"#VALUE!"},{"$f":"+IF(AND(B211<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B211=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($S$19:S210),VLOOKUP($P211,$B$12:$L265,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,193,{"$error":"#VALUE!"},{"$f":"+IF(AND(B212<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B212=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D212:K212)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P212=\"\",\"\",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":{"$error":"#VALUE!"}},{"$f":"IF(OR(P212=\"\",P212=\"Total\"),\"\",V211)","v":{"$error":"#VALUE!"}},{"$f":"IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($S$19:S211),VLOOKUP($P212,$B$12:$L266,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S212=\"\",\"\",S212-T212)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P212=\"\",P212=\"Total\"),\"\",R212+T212-S212)","v":{"$error":"#VALUE!"}}]
[null,194,{"$f":"IF(Q213 <> \"\",Q213, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B213<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B213=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P212<term,P212+1,IF(P212=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($S$19:S212),VLOOKUP($P213,$B$12:$L267,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,195,{"$error":"#VALUE!"},{"$f":"+IF(AND(B214<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B214=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($S$19:S213),VLOOKUP($P214,$B$12:$L268,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,196,{"$error":"#VALUE!"},{"$f":"+IF(AND(B215<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B215=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($S$19:S214),VLOOKUP($P215,$B$12:$L269,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,197,{"$error":"#VALUE!"},{"$f":"+IF(AND(B216<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B216=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($S$19:S215),VLOOKUP($P216,$B$12:$L270,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,198,{"$error":"#VALUE!"},{"$f":"+IF(AND(B217<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B217=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($S$19:S216),VLOOKUP($P217,$B$12:$L271,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,199,{"$error":"#VALUE!"},{"$f":"+IF(AND(B218<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B218=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($S$19:S217),VLOOKUP($P218,$B$12:$L272,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,200,{"$error":"#VALUE!"},{"$f":"+IF(AND(B219<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B219=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($S$19:S218),VLOOKUP($P219,$B$12:$L273,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,201,{"$error":"#VALUE!"},{"$f":"+IF(AND(B220<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B220=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($S$19:S219),VLOOKUP($P220,$B$12:$L274,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,202,{"$error":"#VALUE!"},{"$f":"+IF(AND(B221<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B221=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($S$19:S220),VLOOKUP($P221,$B$12:$L275,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,203,{"$error":"#VALUE!"},{"$f":"+IF(AND(B222<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B222=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($S$19:S221),VLOOKUP($P222,$B$12:$L276,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,204,{"$error":"#VALUE!"},{"$f":"+IF(AND(B223<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B223=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($S$19:S222),VLOOKUP($P223,$B$12:$L277,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,205,{"$error":"#VALUE!"},{"$f":"+IF(AND(B224<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B224=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($S$19:S223),VLOOKUP($P224,$B$12:$L278,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,206,{"$error":"#VALUE!"},{"$f":"+IF(AND(B225<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B225=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($S$19:S224),VLOOKUP($P225,$B$12:$L279,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,207,{"$error":"#VALUE!"},{"$f":"+IF(AND(B226<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B226=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($S$19:S225),VLOOKUP($P226,$B$12:$L280,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,208,{"$error":"#VALUE!"},{"$f":"+IF(AND(B227<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B227=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($S$19:S226),VLOOKUP($P227,$B$12:$L281,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,209,{"$error":"#VALUE!"},{"$f":"+IF(AND(B228<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B228=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($S$19:S227),VLOOKUP($P228,$B$12:$L282,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,210,{"$error":"#VALUE!"},{"$f":"+IF(AND(B229<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B229=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($S$19:S228),VLOOKUP($P229,$B$12:$L283,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,211,{"$error":"#VALUE!"},{"$f":"+IF(AND(B230<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B230=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($S$19:S229),VLOOKUP($P230,$B$12:$L284,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,212,{"$error":"#VALUE!"},{"$f":"+IF(AND(B231<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B231=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($S$19:S230),VLOOKUP($P231,$B$12:$L285,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,213,{"$error":"#VALUE!"},{"$f":"+IF(AND(B232<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B232=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($S$19:S231),VLOOKUP($P232,$B$12:$L286,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,214,{"$error":"#VALUE!"},{"$f":"+IF(AND(B233<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B233=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($S$19:S232),VLOOKUP($P233,$B$12:$L287,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,215,{"$error":"#VALUE!"},{"$f":"+IF(AND(B234<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B234=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($S$19:S233),VLOOKUP($P234,$B$12:$L288,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,216,{"$error":"#VALUE!"},{"$f":"+IF(AND(B235<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B235=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($S$19:S234),VLOOKUP($P235,$B$12:$L289,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,217,{"$error":"#VALUE!"},{"$f":"+IF(AND(B236<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B236=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($S$19:S235),VLOOKUP($P236,$B$12:$L290,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,218,{"$error":"#VALUE!"},{"$f":"+IF(AND(B237<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B237=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($S$19:S236),VLOOKUP($P237,$B$12:$L291,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,219,{"$error":"#VALUE!"},{"$f":"+IF(AND(B238<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B238=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($S$19:S237),VLOOKUP($P238,$B$12:$L292,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,220,{"$error":"#VALUE!"},{"$f":"+IF(AND(B239<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B239=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($S$19:S238),VLOOKUP($P239,$B$12:$L293,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,221,{"$error":"#VALUE!"},{"$f":"+IF(AND(B240<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B240=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($S$19:S239),VLOOKUP($P240,$B$12:$L294,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,222,{"$error":"#VALUE!"},{"$f":"+IF(AND(B241<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B241=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($S$19:S240),VLOOKUP($P241,$B$12:$L295,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,223,{"$error":"#VALUE!"},{"$f":"+IF(AND(B242<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B242=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($S$19:S241),VLOOKUP($P242,$B$12:$L296,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,224,{"$error":"#VALUE!"},{"$f":"+IF(AND(B243<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B243=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($S$19:S242),VLOOKUP($P243,$B$12:$L297,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,225,{"$error":"#VALUE!"},{"$f":"+IF(AND(B244<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B244=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($S$19:S243),VLOOKUP($P244,$B$12:$L298,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,226,{"$error":"#VALUE!"},{"$f":"+IF(AND(B245<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B245=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($S$19:S244),VLOOKUP($P245,$B$12:$L299,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,227,{"$error":"#VALUE!"},{"$f":"+IF(AND(B246<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B246=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($S$19:S245),VLOOKUP($P246,$B$12:$L300,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,228,{"$error":"#VALUE!"},{"$f":"+IF(AND(B247<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B247=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($S$19:S246),VLOOKUP($P247,$B$12:$L301,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,229,{"$error":"#VALUE!"},{"$f":"+IF(AND(B248<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B248=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($S$19:S247),VLOOKUP($P248,$B$12:$L302,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,230,{"$error":"#VALUE!"},{"$f":"+IF(AND(B249<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B249=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($S$19:S248),VLOOKUP($P249,$B$12:$L303,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,231,{"$error":"#VALUE!"},{"$f":"+IF(AND(B250<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B250=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($S$19:S249),VLOOKUP($P250,$B$12:$L304,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,232,{"$error":"#VALUE!"},{"$f":"+IF(AND(B251<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B251=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($S$19:S250),VLOOKUP($P251,$B$12:$L305,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,233,{"$error":"#VALUE!"},{"$f":"+IF(AND(B252<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B252=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($S$19:S251),VLOOKUP($P252,$B$12:$L306,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,234,{"$error":"#VALUE!"},{"$f":"+IF(AND(B253<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B253=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($S$19:S252),VLOOKUP($P253,$B$12:$L307,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,235,{"$error":"#VALUE!"},{"$f":"+IF(AND(B254<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B254=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($S$19:S253),VLOOKUP($P254,$B$12:$L308,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,236,{"$error":"#VALUE!"},{"$f":"+IF(AND(B255<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B255=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($S$19:S254),VLOOKUP($P255,$B$12:$L309,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,237,{"$error":"#VALUE!"},{"$f":"+IF(AND(B256<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B256=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($S$19:S255),VLOOKUP($P256,$B$12:$L310,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,238,{"$error":"#VALUE!"},{"$f":"+IF(AND(B257<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B257=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($S$19:S256),VLOOKUP($P257,$B$12:$L311,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,239,{"$error":"#VALUE!"},{"$f":"+IF(AND(B258<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B258=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($S$19:S257),VLOOKUP($P258,$B$12:$L312,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,240,{"$error":"#VALUE!"},{"$f":"+IF(AND(B259<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B259=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($S$19:S258),VLOOKUP($P259,$B$12:$L313,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,241,{"$error":"#VALUE!"},{"$f":"+IF(AND(B260<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B260=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($S$19:S259),VLOOKUP($P260,$B$12:$L314,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,242,{"$error":"#VALUE!"},{"$f":"+IF(AND(B261<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B261=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($S$19:S260),VLOOKUP($P261,$B$12:$L315,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,243,{"$error":"#VALUE!"},{"$f":"+IF(AND(B262<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B262=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($S$19:S261),VLOOKUP($P262,$B$12:$L316,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,244,{"$error":"#VALUE!"},{"$f":"+IF(AND(B263<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B263=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($S$19:S262),VLOOKUP($P263,$B$12:$L317,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,245,{"$error":"#VALUE!"},{"$f":"+IF(AND(B264<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B264=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($S$19:S263),VLOOKUP($P264,$B$12:$L318,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,246,{"$error":"#VALUE!"},{"$f":"+IF(AND(B265<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B265=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($S$19:S264),VLOOKUP($P265,$B$12:$L319,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,247,{"$error":"#VALUE!"},{"$f":"+IF(AND(B266<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B266=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($S$19:S265),VLOOKUP($P266,$B$12:$L320,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,248,{"$error":"#VALUE!"},{"$f":"+IF(AND(B267<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B267=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($S$19:S266),VLOOKUP($P267,$B$12:$L321,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,249,{"$error":"#VALUE!"},{"$f":"+IF(AND(B268<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B268=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($S$19:S267),VLOOKUP($P268,$B$12:$L322,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,250,{"$error":"#VALUE!"},{"$f":"+IF(AND(B269<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B269=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($S$19:S268),VLOOKUP($P269,$B$12:$L323,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,251,{"$error":"#VALUE!"},{"$f":"+IF(AND(B270<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B270=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($S$19:S269),VLOOKUP($P270,$B$12:$L324,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,252,{"$error":"#VALUE!"},{"$f":"+IF(AND(B271<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B271=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($S$19:S270),VLOOKUP($P271,$B$12:$L325,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,253,{"$error":"#VALUE!"},{"$f":"+IF(AND(B272<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B272=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($S$19:S271),VLOOKUP($P272,$B$12:$L326,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,254,{"$error":"#VALUE!"},{"$f":"+IF(AND(B273<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B273=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($S$19:S272),VLOOKUP($P273,$B$12:$L327,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,255,{"$error":"#VALUE!"},{"$f":"+IF(AND(B274<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B274=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($S$19:S273),VLOOKUP($P274,$B$12:$L328,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,256,{"$error":"#VALUE!"},{"$f":"+IF(AND(B275<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B275=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($S$19:S274),VLOOKUP($P275,$B$12:$L329,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,257,{"$error":"#VALUE!"},{"$f":"+IF(AND(B276<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B276=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D276:K276)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P276=\"\",\"\",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":{"$error":"#VALUE!"}},{"$f":"IF(OR(P276=\"\",P276=\"Total\"),\"\",V275)","v":{"$error":"#VALUE!"}},{"$f":"IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($S$19:S275),VLOOKUP($P276,$B$12:$L330,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S276=\"\",\"\",S276-T276)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P276=\"\",P276=\"Total\"),\"\",R276+T276-S276)","v":{"$error":"#VALUE!"}}]
[null,258,{"$f":"IF(Q277 <> \"\",Q277, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B277<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B277=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P276<term,P276+1,IF(P276=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($S$19:S276),VLOOKUP($P277,$B$12:$L331,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,259,{"$error":"#VALUE!"},{"$f":"+IF(AND(B278<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B278=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($S$19:S277),VLOOKUP($P278,$B$12:$L332,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,260,{"$error":"#VALUE!"},{"$f":"+IF(AND(B279<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B279=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($S$19:S278),VLOOKUP($P279,$B$12:$L333,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,261,{"$error":"#VALUE!"},{"$f":"+IF(AND(B280<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B280=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($S$19:S279),VLOOKUP($P280,$B$12:$L334,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,262,{"$error":"#VALUE!"},{"$f":"+IF(AND(B281<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B281=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($S$19:S280),VLOOKUP($P281,$B$12:$L335,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,263,{"$error":"#VALUE!"},{"$f":"+IF(AND(B282<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B282=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($S$19:S281),VLOOKUP($P282,$B$12:$L336,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,264,{"$error":"#VALUE!"},{"$f":"+IF(AND(B283<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B283=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($S$19:S282),VLOOKUP($P283,$B$12:$L337,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,265,{"$error":"#VALUE!"},{"$f":"+IF(AND(B284<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B284=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($S$19:S283),VLOOKUP($P284,$B$12:$L338,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,266,{"$error":"#VALUE!"},{"$f":"+IF(AND(B285<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B285=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($S$19:S284),VLOOKUP($P285,$B$12:$L339,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,267,{"$error":"#VALUE!"},{"$f":"+IF(AND(B286<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B286=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($S$19:S285),VLOOKUP($P286,$B$12:$L340,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,268,{"$error":"#VALUE!"},{"$f":"+IF(AND(B287<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B287=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($S$19:S286),VLOOKUP($P287,$B$12:$L341,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,269,{"$error":"#VALUE!"},{"$f":"+IF(AND(B288<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B288=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($S$19:S287),VLOOKUP($P288,$B$12:$L342,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,270,{"$error":"#VALUE!"},{"$f":"+IF(AND(B289<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B289=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($S$19:S288),VLOOKUP($P289,$B$12:$L343,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,271,{"$error":"#VALUE!"},{"$f":"+IF(AND(B290<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B290=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($S$19:S289),VLOOKUP($P290,$B$12:$L344,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,272,{"$error":"#VALUE!"},{"$f":"+IF(AND(B291<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B291=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($S$19:S290),VLOOKUP($P291,$B$12:$L345,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,273,{"$error":"#VALUE!"},{"$f":"+IF(AND(B292<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B292=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($S$19:S291),VLOOKUP($P292,$B$12:$L346,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,274,{"$error":"#VALUE!"},{"$f":"+IF(AND(B293<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B293=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($S$19:S292),VLOOKUP($P293,$B$12:$L347,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,275,{"$error":"#VALUE!"},{"$f":"+IF(AND(B294<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B294=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($S$19:S293),VLOOKUP($P294,$B$12:$L348,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,276,{"$error":"#VALUE!"},{"$f":"+IF(AND(B295<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B295=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($S$19:S294),VLOOKUP($P295,$B$12:$L349,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,277,{"$error":"#VALUE!"},{"$f":"+IF(AND(B296<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B296=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($S$19:S295),VLOOKUP($P296,$B$12:$L350,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,278,{"$error":"#VALUE!"},{"$f":"+IF(AND(B297<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B297=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($S$19:S296),VLOOKUP($P297,$B$12:$L351,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,279,{"$error":"#VALUE!"},{"$f":"+IF(AND(B298<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B298=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($S$19:S297),VLOOKUP($P298,$B$12:$L352,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,280,{"$error":"#VALUE!"},{"$f":"+IF(AND(B299<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B299=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($S$19:S298),VLOOKUP($P299,$B$12:$L353,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,281,{"$error":"#VALUE!"},{"$f":"+IF(AND(B300<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B300=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($S$19:S299),VLOOKUP($P300,$B$12:$L354,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,282,{"$error":"#VALUE!"},{"$f":"+IF(AND(B301<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B301=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($S$19:S300),VLOOKUP($P301,$B$12:$L355,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,283,{"$error":"#VALUE!"},{"$f":"+IF(AND(B302<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B302=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($S$19:S301),VLOOKUP($P302,$B$12:$L356,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,284,{"$error":"#VALUE!"},{"$f":"+IF(AND(B303<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B303=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($S$19:S302),VLOOKUP($P303,$B$12:$L357,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,285,{"$error":"#VALUE!"},{"$f":"+IF(AND(B304<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B304=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($S$19:S303),VLOOKUP($P304,$B$12:$L358,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,286,{"$error":"#VALUE!"},{"$f":"+IF(AND(B305<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B305=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($S$19:S304),VLOOKUP($P305,$B$12:$L359,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,287,{"$error":"#VALUE!"},{"$f":"+IF(AND(B306<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B306=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($S$19:S305),VLOOKUP($P306,$B$12:$L360,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,288,{"$error":"#VALUE!"},{"$f":"+IF(AND(B307<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B307=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($S$19:S306),VLOOKUP($P307,$B$12:$L361,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,289,{"$error":"#VALUE!"},{"$f":"+IF(AND(B308<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B308=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($S$19:S307),VLOOKUP($P308,$B$12:$L362,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,290,{"$error":"#VALUE!"},{"$f":"+IF(AND(B309<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B309=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($S$19:S308),VLOOKUP($P309,$B$12:$L363,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,291,{"$error":"#VALUE!"},{"$f":"+IF(AND(B310<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B310=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($S$19:S309),VLOOKUP($P310,$B$12:$L364,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,292,{"$error":"#VALUE!"},{"$f":"+IF(AND(B311<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B311=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($S$19:S310),VLOOKUP($P311,$B$12:$L365,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,293,{"$error":"#VALUE!"},{"$f":"+IF(AND(B312<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B312=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($S$19:S311),VLOOKUP($P312,$B$12:$L366,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,294,{"$error":"#VALUE!"},{"$f":"+IF(AND(B313<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B313=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($S$19:S312),VLOOKUP($P313,$B$12:$L367,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,295,{"$error":"#VALUE!"},{"$f":"+IF(AND(B314<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B314=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($S$19:S313),VLOOKUP($P314,$B$12:$L368,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,296,{"$error":"#VALUE!"},{"$f":"+IF(AND(B315<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B315=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($S$19:S314),VLOOKUP($P315,$B$12:$L369,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,297,{"$error":"#VALUE!"},{"$f":"+IF(AND(B316<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B316=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($S$19:S315),VLOOKUP($P316,$B$12:$L370,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,298,{"$error":"#VALUE!"},{"$f":"+IF(AND(B317<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B317=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($S$19:S316),VLOOKUP($P317,$B$12:$L371,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,299,{"$error":"#VALUE!"},{"$f":"+IF(AND(B318<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B318=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($S$19:S317),VLOOKUP($P318,$B$12:$L372,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,300,{"$error":"#VALUE!"},{"$f":"+IF(AND(B319<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B319=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($S$19:S318),VLOOKUP($P319,$B$12:$L373,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,301,{"$error":"#VALUE!"},{"$f":"+IF(AND(B320<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B320=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($S$19:S319),VLOOKUP($P320,$B$12:$L374,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,302,{"$error":"#VALUE!"},{"$f":"+IF(AND(B321<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B321=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($S$19:S320),VLOOKUP($P321,$B$12:$L375,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,303,{"$error":"#VALUE!"},{"$f":"+IF(AND(B322<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B322=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($S$19:S321),VLOOKUP($P322,$B$12:$L376,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,304,{"$error":"#VALUE!"},{"$f":"+IF(AND(B323<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B323=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($S$19:S322),VLOOKUP($P323,$B$12:$L377,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,305,{"$error":"#VALUE!"},{"$f":"+IF(AND(B324<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B324=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($S$19:S323),VLOOKUP($P324,$B$12:$L378,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,306,{"$error":"#VALUE!"},{"$f":"+IF(AND(B325<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B325=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($S$19:S324),VLOOKUP($P325,$B$12:$L379,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,307,{"$error":"#VALUE!"},{"$f":"+IF(AND(B326<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B326=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($S$19:S325),VLOOKUP($P326,$B$12:$L380,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,308,{"$error":"#VALUE!"},{"$f":"+IF(AND(B327<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B327=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($S$19:S326),VLOOKUP($P327,$B$12:$L381,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,309,{"$error":"#VALUE!"},{"$f":"+IF(AND(B328<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B328=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($S$19:S327),VLOOKUP($P328,$B$12:$L382,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,310,{"$error":"#VALUE!"},{"$f":"+IF(AND(B329<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B329=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($S$19:S328),VLOOKUP($P329,$B$12:$L383,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,311,{"$error":"#VALUE!"},{"$f":"+IF(AND(B330<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B330=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($S$19:S329),VLOOKUP($P330,$B$12:$L384,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,312,{"$error":"#VALUE!"},{"$f":"+IF(AND(B331<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B331=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($S$19:S330),VLOOKUP($P331,$B$12:$L385,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,313,{"$error":"#VALUE!"},{"$f":"+IF(AND(B332<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B332=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($S$19:S331),VLOOKUP($P332,$B$12:$L386,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,314,{"$error":"#VALUE!"},{"$f":"+IF(AND(B333<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B333=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($S$19:S332),VLOOKUP($P333,$B$12:$L387,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,315,{"$error":"#VALUE!"},{"$f":"+IF(AND(B334<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B334=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($S$19:S333),VLOOKUP($P334,$B$12:$L388,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,316,{"$error":"#VALUE!"},{"$f":"+IF(AND(B335<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B335=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($S$19:S334),VLOOKUP($P335,$B$12:$L389,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,317,{"$error":"#VALUE!"},{"$f":"+IF(AND(B336<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B336=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($S$19:S335),VLOOKUP($P336,$B$12:$L390,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,318,{"$error":"#VALUE!"},{"$f":"+IF(AND(B337<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B337=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($S$19:S336),VLOOKUP($P337,$B$12:$L391,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B337<term,B337+1,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+IF(AND(B338<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B338=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B338>term, \"\",$L338/(1+Adj_Rate/12)^B338),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($S$19:S337),VLOOKUP($P338,$B$12:$L392,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B338<term,B338+1,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+IF(AND(B339<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B339=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B339<=term),$L339/(1+Adj_Rate)^($B339),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B339<=term),$L339/(1+Adj_Rate/2)^($B339),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B339<=term),$L339/(1+Adj_Rate/4)^($B339),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B339<=term),$L339/(1+Adj_Rate/12)^($B339),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($S$19:S338),VLOOKUP($P339,$B$12:$L393,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B340<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B340=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D340:K340)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P340=\"\",\"\",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":{"$error":"#VALUE!"}},{"$f":"IF(OR(P340=\"\",P340=\"Total\"),\"\",V339)","v":{"$error":"#VALUE!"}},{"$f":"IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($S$19:S339),VLOOKUP($P340,$B$12:$L394,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S340=\"\",\"\",S340-T340)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P340=\"\",P340=\"Total\"),\"\",R340+T340-S340)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(B340<term,B340+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q341 <> \"\",Q341, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B341<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B341=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P340<term,P340+1,IF(P340=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($S$19:S340),VLOOKUP($P341,$B$12:$L395,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B342<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B342=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($S$19:S341),VLOOKUP($P342,$B$12:$L396,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B343<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B343=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($S$19:S342),VLOOKUP($P343,$B$12:$L397,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B344<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B344=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($S$19:S343),VLOOKUP($P344,$B$12:$L398,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B345<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B345=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($S$19:S344),VLOOKUP($P345,$B$12:$L399,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B346<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B346=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($S$19:S345),VLOOKUP($P346,$B$12:$L400,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B347<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B347=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($S$19:S346),VLOOKUP($P347,$B$12:$L401,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B348<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B348=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($S$19:S347),VLOOKUP($P348,$B$12:$L402,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B349<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B349=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($S$19:S348),VLOOKUP($P349,$B$12:$L403,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B350<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B350=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($S$19:S349),VLOOKUP($P350,$B$12:$L404,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B351<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B351=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($S$19:S350),VLOOKUP($P351,$B$12:$L405,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B352<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B352=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($S$19:S351),VLOOKUP($P352,$B$12:$L406,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B353<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B353=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($S$19:S352),VLOOKUP($P353,$B$12:$L407,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B354<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B354=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($S$19:S353),VLOOKUP($P354,$B$12:$L408,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B355<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B355=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($S$19:S354),VLOOKUP($P355,$B$12:$L409,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B356<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B356=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($S$19:S355),VLOOKUP($P356,$B$12:$L410,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B357<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B357=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($S$19:S356),VLOOKUP($P357,$B$12:$L411,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B358<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B358=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($S$19:S357),VLOOKUP($P358,$B$12:$L412,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B359<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B359=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($S$19:S358),VLOOKUP($P359,$B$12:$L413,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B360<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B360=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($S$19:S359),VLOOKUP($P360,$B$12:$L414,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B361<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B361=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($S$19:S360),VLOOKUP($P361,$B$12:$L415,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B362<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B362=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($S$19:S361),VLOOKUP($P362,$B$12:$L416,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B363<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B363=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($S$19:S362),VLOOKUP($P363,$B$12:$L417,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B364<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B364=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($S$19:S363),VLOOKUP($P364,$B$12:$L418,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B365<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B365=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($S$19:S364),VLOOKUP($P365,$B$12:$L419,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B366<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B366=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($S$19:S365),VLOOKUP($P366,$B$12:$L420,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B367<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B367=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($S$19:S366),VLOOKUP($P367,$B$12:$L421,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B368<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B368=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($S$19:S367),VLOOKUP($P368,$B$12:$L422,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B369<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B369=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($S$19:S368),VLOOKUP($P369,$B$12:$L423,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B370<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B370=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($S$19:S369),VLOOKUP($P370,$B$12:$L424,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B371<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B371=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($S$19:S370),VLOOKUP($P371,$B$12:$L425,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B372<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B372=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($S$19:S371),VLOOKUP($P372,$B$12:$L426,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B373<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B373=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($S$19:S372),VLOOKUP($P373,$B$12:$L427,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B374<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B374=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($S$19:S373),VLOOKUP($P374,$B$12:$L428,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B375<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B375=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($S$19:S374),VLOOKUP($P375,$B$12:$L429,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B376<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B376=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($S$19:S375),VLOOKUP($P376,$B$12:$L430,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B377<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B377=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($S$19:S376),VLOOKUP($P377,$B$12:$L431,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B378<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B378=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($S$19:S377),VLOOKUP($P378,$B$12:$L432,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B379<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B379=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($S$19:S378),VLOOKUP($P379,$B$12:$L433,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B380<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B380=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($S$19:S379),VLOOKUP($P380,$B$12:$L434,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B381<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B381=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($S$19:S380),VLOOKUP($P381,$B$12:$L435,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B382<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B382=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($S$19:S381),VLOOKUP($P382,$B$12:$L436,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B383<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B383=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($S$19:S382),VLOOKUP($P383,$B$12:$L437,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B384<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B384=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($S$19:S383),VLOOKUP($P384,$B$12:$L438,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B385<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B385=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($S$19:S384),VLOOKUP($P385,$B$12:$L439,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B386<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B386=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($S$19:S385),VLOOKUP($P386,$B$12:$L440,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B387<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B387=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($S$19:S386),VLOOKUP($P387,$B$12:$L441,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B388<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B388=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($S$19:S387),VLOOKUP($P388,$B$12:$L442,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B389<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B389=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($S$19:S388),VLOOKUP($P389,$B$12:$L443,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B390<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B390=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($S$19:S389),VLOOKUP($P390,$B$12:$L444,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B391<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B391=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($S$19:S390),VLOOKUP($P391,$B$12:$L445,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B392<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B392=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($S$19:S391),VLOOKUP($P392,$B$12:$L446,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B393<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B393=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($S$19:S392),VLOOKUP($P393,$B$12:$L447,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B394<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B394=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($S$19:S393),VLOOKUP($P394,$B$12:$L448,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B395<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B395=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($S$19:S394),VLOOKUP($P395,$B$12:$L449,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B396<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B396=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($S$19:S395),VLOOKUP($P396,$B$12:$L450,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B397<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B397=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($S$19:S396),VLOOKUP($P397,$B$12:$L451,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B398<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B398=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($S$19:S397),VLOOKUP($P398,$B$12:$L452,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B399<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B399=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($S$19:S398),VLOOKUP($P399,$B$12:$L453,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B400<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B400=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($S$19:S399),VLOOKUP($P400,$B$12:$L454,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B401<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B401=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($S$19:S400),VLOOKUP($P401,$B$12:$L455,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B402<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B402=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B402>term, \"\",$L402/(1+Adj_Rate/12)^B402),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($S$19:S401),VLOOKUP($P402,$B$12:$L456,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B403<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B403=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B403<=term),$L403/(1+Adj_Rate)^($B403),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B403<=term),$L403/(1+Adj_Rate/2)^($B403),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B403<=term),$L403/(1+Adj_Rate/4)^($B403),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B403<=term),$L403/(1+Adj_Rate/12)^($B403),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($S$19:S402),VLOOKUP($P403,$B$12:$L457,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B404<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B404=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D404:K404)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P404=\"\",\"\",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":{"$error":"#VALUE!"}},{"$f":"IF(OR(P404=\"\",P404=\"Total\"),\"\",V403)","v":{"$error":"#VALUE!"}},{"$f":"IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($S$19:S403),VLOOKUP($P404,$B$12:$L458,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S404=\"\",\"\",S404-T404)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P404=\"\",P404=\"Total\"),\"\",R404+T404-S404)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(B404<term,B404+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q405 <> \"\",Q405, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B405<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B405=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P404<term,P404+1,IF(P404=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($S$19:S404),VLOOKUP($P405,$B$12:$L459,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B406<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B406=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($S$19:S405),VLOOKUP($P406,$B$12:$L460,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B407<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B407=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($S$19:S406),VLOOKUP($P407,$B$12:$L461,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B408<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B408=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($S$19:S407),VLOOKUP($P408,$B$12:$L462,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B409<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B409=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($S$19:S408),VLOOKUP($P409,$B$12:$L463,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B410<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B410=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($S$19:S409),VLOOKUP($P410,$B$12:$L464,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B411<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B411=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($S$19:S410),VLOOKUP($P411,$B$12:$L465,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B412<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B412=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($S$19:S411),VLOOKUP($P412,$B$12:$L466,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B413<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B413=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($S$19:S412),VLOOKUP($P413,$B$12:$L467,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B414<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B414=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($S$19:S413),VLOOKUP($P414,$B$12:$L468,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B415<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B415=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($S$19:S414),VLOOKUP($P415,$B$12:$L469,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B416<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B416=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($S$19:S415),VLOOKUP($P416,$B$12:$L470,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B417<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B417=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($S$19:S416),VLOOKUP($P417,$B$12:$L471,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B418<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B418=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($S$19:S417),VLOOKUP($P418,$B$12:$L472,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B419<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B419=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($S$19:S418),VLOOKUP($P419,$B$12:$L473,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B420<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B420=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($S$19:S419),VLOOKUP($P420,$B$12:$L474,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B421<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B421=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($S$19:S420),VLOOKUP($P421,$B$12:$L475,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B422<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B422=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($S$19:S421),VLOOKUP($P422,$B$12:$L476,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B423<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B423=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($S$19:S422),VLOOKUP($P423,$B$12:$L477,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B424<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B424=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($S$19:S423),VLOOKUP($P424,$B$12:$L478,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B425<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B425=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($S$19:S424),VLOOKUP($P425,$B$12:$L479,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B426<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B426=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($S$19:S425),VLOOKUP($P426,$B$12:$L480,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B427<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B427=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($S$19:S426),VLOOKUP($P427,$B$12:$L481,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B428<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B428=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($S$19:S427),VLOOKUP($P428,$B$12:$L482,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B429<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B429=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($S$19:S428),VLOOKUP($P429,$B$12:$L483,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B430<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B430=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($S$19:S429),VLOOKUP($P430,$B$12:$L484,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B431<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B431=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($S$19:S430),VLOOKUP($P431,$B$12:$L485,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B432<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B432=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($S$19:S431),VLOOKUP($P432,$B$12:$L486,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B433<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B433=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($S$19:S432),VLOOKUP($P433,$B$12:$L487,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B434<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B434=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($S$19:S433),VLOOKUP($P434,$B$12:$L488,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B435<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B435=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($S$19:S434),VLOOKUP($P435,$B$12:$L489,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B436<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B436=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($S$19:S435),VLOOKUP($P436,$B$12:$L490,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B437<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B437=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($S$19:S436),VLOOKUP($P437,$B$12:$L491,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B438<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B438=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($S$19:S437),VLOOKUP($P438,$B$12:$L492,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B439<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B439=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($S$19:S438),VLOOKUP($P439,$B$12:$L493,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B440<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B440=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($S$19:S439),VLOOKUP($P440,$B$12:$L494,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B441<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B441=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($S$19:S440),VLOOKUP($P441,$B$12:$L495,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B442<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B442=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($S$19:S441),VLOOKUP($P442,$B$12:$L496,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B443<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B443=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($S$19:S442),VLOOKUP($P443,$B$12:$L497,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B444<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B444=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($S$19:S443),VLOOKUP($P444,$B$12:$L498,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B445<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B445=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($S$19:S444),VLOOKUP($P445,$B$12:$L499,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B446<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B446=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($S$19:S445),VLOOKUP($P446,$B$12:$L500,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B447<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B447=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($S$19:S446),VLOOKUP($P447,$B$12:$L501,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B448<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B448=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($S$19:S447),VLOOKUP($P448,$B$12:$L502,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B449<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B449=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($S$19:S448),VLOOKUP($P449,$B$12:$L503,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B450<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B450=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($S$19:S449),VLOOKUP($P450,$B$12:$L504,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B451<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B451=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($S$19:S450),VLOOKUP($P451,$B$12:$L505,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B452<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B452=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($S$19:S451),VLOOKUP($P452,$B$12:$L506,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B453<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B453=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($S$19:S452),VLOOKUP($P453,$B$12:$L507,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B454<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B454=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($S$19:S453),VLOOKUP($P454,$B$12:$L508,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B455<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B455=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($S$19:S454),VLOOKUP($P455,$B$12:$L509,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B456<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B456=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($S$19:S455),VLOOKUP($P456,$B$12:$L510,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B457<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B457=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($S$19:S456),VLOOKUP($P457,$B$12:$L511,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B458<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B458=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($S$19:S457),VLOOKUP($P458,$B$12:$L512,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B459<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B459=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($S$19:S458),VLOOKUP($P459,$B$12:$L513,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B460<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B460=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($S$19:S459),VLOOKUP($P460,$B$12:$L514,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B461<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B461=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($S$19:S460),VLOOKUP($P461,$B$12:$L515,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B462<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B462=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($S$19:S461),VLOOKUP($P462,$B$12:$L516,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B463<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B463=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($S$19:S462),VLOOKUP($P463,$B$12:$L517,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B464<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B464=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($S$19:S463),VLOOKUP($P464,$B$12:$L518,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B465<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B465=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($S$19:S464),VLOOKUP($P465,$B$12:$L519,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B466<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B466=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B466>term, \"\",$L466/(1+Adj_Rate/12)^B466),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($S$19:S465),VLOOKUP($P466,$B$12:$L520,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B467<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B467=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B467<=term),$L467/(1+Adj_Rate)^($B467),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B467<=term),$L467/(1+Adj_Rate/2)^($B467),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B467<=term),$L467/(1+Adj_Rate/4)^($B467),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B467<=term),$L467/(1+Adj_Rate/12)^($B467),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($S$19:S466),VLOOKUP($P467,$B$12:$L521,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B468<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B468=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D468:K468)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P468=\"\",\"\",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":{"$error":"#VALUE!"}},{"$f":"IF(OR(P468=\"\",P468=\"Total\"),\"\",V467)","v":{"$error":"#VALUE!"}},{"$f":"IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($S$19:S467),VLOOKUP($P468,$B$12:$L522,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S468=\"\",\"\",S468-T468)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P468=\"\",P468=\"Total\"),\"\",R468+T468-S468)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(B468<term,B468+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q469 <> \"\",Q469, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B469<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B469=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P468<term,P468+1,IF(P468=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($S$19:S468),VLOOKUP($P469,$B$12:$L523,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B470<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B470=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($S$19:S469),VLOOKUP($P470,$B$12:$L524,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B471<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B471=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($S$19:S470),VLOOKUP($P471,$B$12:$L525,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B472<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B472=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($S$19:S471),VLOOKUP($P472,$B$12:$L526,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B473<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B473=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($S$19:S472),VLOOKUP($P473,$B$12:$L527,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B474<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B474=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($S$19:S473),VLOOKUP($P474,$B$12:$L528,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B475<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B475=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($S$19:S474),VLOOKUP($P475,$B$12:$L529,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B476<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B476=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($S$19:S475),VLOOKUP($P476,$B$12:$L530,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B477<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B477=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($S$19:S476),VLOOKUP($P477,$B$12:$L531,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B478<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B478=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($S$19:S477),VLOOKUP($P478,$B$12:$L532,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B479<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B479=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($S$19:S478),VLOOKUP($P479,$B$12:$L533,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B480<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B480=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($S$19:S479),VLOOKUP($P480,$B$12:$L534,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B481<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B481=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($S$19:S480),VLOOKUP($P481,$B$12:$L535,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B482<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B482=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($S$19:S481),VLOOKUP($P482,$B$12:$L536,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B483<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B483=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($S$19:S482),VLOOKUP($P483,$B$12:$L537,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B484<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B484=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($S$19:S483),VLOOKUP($P484,$B$12:$L538,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B485<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B485=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($S$19:S484),VLOOKUP($P485,$B$12:$L539,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B486<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B486=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($S$19:S485),VLOOKUP($P486,$B$12:$L540,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B487<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B487=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($S$19:S486),VLOOKUP($P487,$B$12:$L541,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B488<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B488=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($S$19:S487),VLOOKUP($P488,$B$12:$L542,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B489<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B489=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($S$19:S488),VLOOKUP($P489,$B$12:$L543,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B490<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B490=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($S$19:S489),VLOOKUP($P490,$B$12:$L544,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B491<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B491=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($S$19:S490),VLOOKUP($P491,$B$12:$L545,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B492<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B492=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($S$19:S491),VLOOKUP($P492,$B$12:$L546,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B493<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B493=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($S$19:S492),VLOOKUP($P493,$B$12:$L547,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B494<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B494=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($S$19:S493),VLOOKUP($P494,$B$12:$L548,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B495<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B495=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($S$19:S494),VLOOKUP($P495,$B$12:$L549,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B496<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B496=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($S$19:S495),VLOOKUP($P496,$B$12:$L550,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B497<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B497=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($S$19:S496),VLOOKUP($P497,$B$12:$L551,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B498<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B498=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($S$19:S497),VLOOKUP($P498,$B$12:$L552,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B499<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B499=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($S$19:S498),VLOOKUP($P499,$B$12:$L553,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B500<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B500=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($S$19:S499),VLOOKUP($P500,$B$12:$L554,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B501<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B501=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($S$19:S500),VLOOKUP($P501,$B$12:$L555,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B502<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B502=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($S$19:S501),VLOOKUP($P502,$B$12:$L556,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B503<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B503=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($S$19:S502),VLOOKUP($P503,$B$12:$L557,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B504<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B504=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($S$19:S503),VLOOKUP($P504,$B$12:$L558,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B505<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B505=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($S$19:S504),VLOOKUP($P505,$B$12:$L559,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B506<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B506=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($S$19:S505),VLOOKUP($P506,$B$12:$L560,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B507<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B507=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($S$19:S506),VLOOKUP($P507,$B$12:$L561,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B508<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B508=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($S$19:S507),VLOOKUP($P508,$B$12:$L562,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B509<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B509=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($S$19:S508),VLOOKUP($P509,$B$12:$L563,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B510<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B510=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($S$19:S509),VLOOKUP($P510,$B$12:$L564,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B511<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B511=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($S$19:S510),VLOOKUP($P511,$B$12:$L565,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B512<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B512=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($S$19:S511),VLOOKUP($P512,$B$12:$L566,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B513<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B513=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($S$19:S512),VLOOKUP($P513,$B$12:$L567,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B514<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B514=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($S$19:S513),VLOOKUP($P514,$B$12:$L568,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B515<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B515=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($S$19:S514),VLOOKUP($P515,$B$12:$L569,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B516<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B516=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($S$19:S515),VLOOKUP($P516,$B$12:$L570,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B517<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B517=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($S$19:S516),VLOOKUP($P517,$B$12:$L571,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B518<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B518=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($S$19:S517),VLOOKUP($P518,$B$12:$L572,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B519<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B519=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($S$19:S518),VLOOKUP($P519,$B$12:$L573,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B520<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B520=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($S$19:S519),VLOOKUP($P520,$B$12:$L574,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B521<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B521=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($S$19:S520),VLOOKUP($P521,$B$12:$L575,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B522<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B522=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($S$19:S521),VLOOKUP($P522,$B$12:$L576,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B523<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B523=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($S$19:S522),VLOOKUP($P523,$B$12:$L577,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B524<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B524=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($S$19:S523),VLOOKUP($P524,$B$12:$L578,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B525<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B525=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($S$19:S524),VLOOKUP($P525,$B$12:$L579,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B526<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B526=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($S$19:S525),VLOOKUP($P526,$B$12:$L580,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B527<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B527=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($S$19:S526),VLOOKUP($P527,$B$12:$L581,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B528<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B528=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($S$19:S527),VLOOKUP($P528,$B$12:$L582,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B529<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B529=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($S$19:S528),VLOOKUP($P529,$B$12:$L583,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B530<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B530=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B530>term, \"\",$L530/(1+Adj_Rate/12)^B530),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($S$19:S529),VLOOKUP($P530,$B$12:$L584,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B531<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B531=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B531<=term),$L531/(1+Adj_Rate)^($B531),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B531<=term),$L531/(1+Adj_Rate/2)^($B531),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B531<=term),$L531/(1+Adj_Rate/4)^($B531),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B531<=term),$L531/(1+Adj_Rate/12)^($B531),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($S$19:S530),VLOOKUP($P531,$B$12:$L585,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B532<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B532=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D532:K532)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P532=\"\",\"\",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":{"$error":"#VALUE!"}},{"$f":"IF(OR(P532=\"\",P532=\"Total\"),\"\",V531)","v":{"$error":"#VALUE!"}},{"$f":"IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($S$19:S531),VLOOKUP($P532,$B$12:$L586,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S532=\"\",\"\",S532-T532)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P532=\"\",P532=\"Total\"),\"\",R532+T532-S532)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(B532<term,B532+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q533 <> \"\",Q533, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B533<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B533=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P532<term,P532+1,IF(P532=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($S$19:S532),VLOOKUP($P533,$B$12:$L587,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B534<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B534=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($S$19:S533),VLOOKUP($P534,$B$12:$L588,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B535<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B535=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($S$19:S534),VLOOKUP($P535,$B$12:$L589,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B536<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B536=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($S$19:S535),VLOOKUP($P536,$B$12:$L590,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B537<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B537=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($S$19:S536),VLOOKUP($P537,$B$12:$L591,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B538<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B538=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($S$19:S537),VLOOKUP($P538,$B$12:$L592,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B539<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B539=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($S$19:S538),VLOOKUP($P539,$B$12:$L593,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B540<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B540=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($S$19:S539),VLOOKUP($P540,$B$12:$L594,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B541<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B541=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($S$19:S540),VLOOKUP($P541,$B$12:$L595,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B542<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B542=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($S$19:S541),VLOOKUP($P542,$B$12:$L596,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B543<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B543=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($S$19:S542),VLOOKUP($P543,$B$12:$L597,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B544<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B544=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($S$19:S543),VLOOKUP($P544,$B$12:$L598,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B545<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B545=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($S$19:S544),VLOOKUP($P545,$B$12:$L599,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B546<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B546=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($S$19:S545),VLOOKUP($P546,$B$12:$L600,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B547<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B547=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($S$19:S546),VLOOKUP($P547,$B$12:$L601,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B548<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B548=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($S$19:S547),VLOOKUP($P548,$B$12:$L602,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B549<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B549=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($S$19:S548),VLOOKUP($P549,$B$12:$L603,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B550<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B550=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($S$19:S549),VLOOKUP($P550,$B$12:$L614,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B551<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B551=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($S$19:S550),VLOOKUP($P551,$B$12:$L615,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B552<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B552=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($S$19:S551),VLOOKUP($P552,$B$12:$L616,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B553<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B553=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($S$19:S552),VLOOKUP($P553,$B$12:$L617,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B554<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B554=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($S$19:S553),VLOOKUP($P554,$B$12:$L618,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B555<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B555=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($S$19:S554),VLOOKUP($P555,$B$12:$L619,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B556<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B556=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($S$19:S555),VLOOKUP($P556,$B$12:$L620,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B557<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B557=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($S$19:S556),VLOOKUP($P557,$B$12:$L621,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B558<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B558=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($S$19:S557),VLOOKUP($P558,$B$12:$L622,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B559<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B559=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($S$19:S558),VLOOKUP($P559,$B$12:$L623,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B560<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B560=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($S$19:S559),VLOOKUP($P560,$B$12:$L624,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B561<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B561=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($S$19:S560),VLOOKUP($P561,$B$12:$L625,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B562<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B562=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($S$19:S561),VLOOKUP($P562,$B$12:$L626,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B563<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B563=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($S$19:S562),VLOOKUP($P563,$B$12:$L627,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B564<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B564=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($S$19:S563),VLOOKUP($P564,$B$12:$L628,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B565<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B565=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($S$19:S564),VLOOKUP($P565,$B$12:$L629,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B566<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B566=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($S$19:S565),VLOOKUP($P566,$B$12:$L630,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B567<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B567=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($S$19:S566),VLOOKUP($P567,$B$12:$L631,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B568<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B568=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($S$19:S567),VLOOKUP($P568,$B$12:$L632,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B569<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B569=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($S$19:S568),VLOOKUP($P569,$B$12:$L633,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B570<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B570=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($S$19:S569),VLOOKUP($P570,$B$12:$L634,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B571<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B571=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($S$19:S570),VLOOKUP($P571,$B$12:$L635,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B572<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B572=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($S$19:S571),VLOOKUP($P572,$B$12:$L636,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B573<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B573=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($S$19:S572),VLOOKUP($P573,$B$12:$L637,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B574<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B574=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($S$19:S573),VLOOKUP($P574,$B$12:$L638,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B575<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B575=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($S$19:S574),VLOOKUP($P575,$B$12:$L639,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B576<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B576=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($S$19:S575),VLOOKUP($P576,$B$12:$L640,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B577<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B577=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($S$19:S576),VLOOKUP($P577,$B$12:$L641,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B578<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B578=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($S$19:S577),VLOOKUP($P578,$B$12:$L642,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B579<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B579=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($S$19:S578),VLOOKUP($P579,$B$12:$L643,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B580<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B580=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($S$19:S579),VLOOKUP($P580,$B$12:$L644,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B581<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B581=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($S$19:S580),VLOOKUP($P581,$B$12:$L645,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B582<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B582=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($S$19:S581),VLOOKUP($P582,$B$12:$L646,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B583<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B583=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($S$19:S582),VLOOKUP($P583,$B$12:$L647,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B584<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B584=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($S$19:S583),VLOOKUP($P584,$B$12:$L648,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B585<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B585=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($S$19:S584),VLOOKUP($P585,$B$12:$L649,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B586<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B586=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($S$19:S585),VLOOKUP($P586,$B$12:$L650,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B587<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B587=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($S$19:S586),VLOOKUP($P587,$B$12:$L651,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B588<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B588=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($S$19:S587),VLOOKUP($P588,$B$12:$L652,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B589<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B589=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($S$19:S588),VLOOKUP($P589,$B$12:$L653,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B590<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B590=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($S$19:S589),VLOOKUP($P590,$B$12:$L654,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B591<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B591=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($S$19:S590),VLOOKUP($P591,$B$12:$L655,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B592<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B592=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($S$19:S591),VLOOKUP($P592,$B$12:$L656,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B593<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B593=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($S$19:S592),VLOOKUP($P593,$B$12:$L657,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B594<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B594=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B594>term, \"\",$L594/(1+Adj_Rate/12)^B594),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($S$19:S593),VLOOKUP($P594,$B$12:$L658,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B595<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B595=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B595<=term),$L595/(1+Adj_Rate)^($B595),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B595<=term),$L595/(1+Adj_Rate/2)^($B595),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B595<=term),$L595/(1+Adj_Rate/4)^($B595),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B595<=term),$L595/(1+Adj_Rate/12)^($B595),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($S$19:S594),VLOOKUP($P595,$B$12:$L659,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B596<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B596=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D596:K596)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P596=\"\",\"\",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":{"$error":"#VALUE!"}},{"$f":"IF(OR(P596=\"\",P596=\"Total\"),\"\",V595)","v":{"$error":"#VALUE!"}},{"$f":"IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($S$19:S595),VLOOKUP($P596,$B$12:$L660,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($T$19:T595),Adj_Rate*$R596)),IF(payfreq=\"Semiannually\",IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($T$19:T595),Adj_Rate/2*$R596)),IF(payfreq=\"Quarterly\",IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($T$19:T595),Adj_Rate/4*$R596)),IF(payfreq=\"Monthly\",IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($T$19:T595),Adj_Rate/12*$R596)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S596=\"\",\"\",S596-T596)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P596=\"\",P596=\"Total\"),\"\",R596+T596-S596)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(B596<term,B596+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q597 <> \"\",Q597, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B597<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B597=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P596<term,P596+1,IF(P596=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($S$19:S596),VLOOKUP($P597,$B$12:$L661,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($T$19:T596),Adj_Rate*$R597)),IF(payfreq=\"Semiannually\",IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($T$19:T596),Adj_Rate/2*$R597)),IF(payfreq=\"Quarterly\",IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($T$19:T596),Adj_Rate/4*$R597)),IF(payfreq=\"Monthly\",IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($T$19:T596),Adj_Rate/12*$R597)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B598<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B598=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($S$19:S597),VLOOKUP($P598,$B$12:$L662,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($T$19:T597),Adj_Rate*$R598)),IF(payfreq=\"Semiannually\",IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($T$19:T597),Adj_Rate/2*$R598)),IF(payfreq=\"Quarterly\",IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($T$19:T597),Adj_Rate/4*$R598)),IF(payfreq=\"Monthly\",IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($T$19:T597),Adj_Rate/12*$R598)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B599<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B599=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($S$19:S598),VLOOKUP($P599,$B$12:$L663,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($T$19:T598),Adj_Rate*$R599)),IF(payfreq=\"Semiannually\",IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($T$19:T598),Adj_Rate/2*$R599)),IF(payfreq=\"Quarterly\",IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($T$19:T598),Adj_Rate/4*$R599)),IF(payfreq=\"Monthly\",IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($T$19:T598),Adj_Rate/12*$R599)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B600<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B600=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($S$19:S599),VLOOKUP($P600,$B$12:$L664,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($T$19:T599),Adj_Rate*$R600)),IF(payfreq=\"Semiannually\",IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($T$19:T599),Adj_Rate/2*$R600)),IF(payfreq=\"Quarterly\",IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($T$19:T599),Adj_Rate/4*$R600)),IF(payfreq=\"Monthly\",IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($T$19:T599),Adj_Rate/12*$R600)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B601<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B601=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($S$19:S600),VLOOKUP($P601,$B$12:$L665,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($T$19:T600),Adj_Rate*$R601)),IF(payfreq=\"Semiannually\",IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($T$19:T600),Adj_Rate/2*$R601)),IF(payfreq=\"Quarterly\",IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($T$19:T600),Adj_Rate/4*$R601)),IF(payfreq=\"Monthly\",IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($T$19:T600),Adj_Rate/12*$R601)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B602<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B602=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($S$19:S601),VLOOKUP($P602,$B$12:$L666,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($T$19:T601),Adj_Rate*$R602)),IF(payfreq=\"Semiannually\",IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($T$19:T601),Adj_Rate/2*$R602)),IF(payfreq=\"Quarterly\",IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($T$19:T601),Adj_Rate/4*$R602)),IF(payfreq=\"Monthly\",IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($T$19:T601),Adj_Rate/12*$R602)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B603<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B603=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($S$19:S602),VLOOKUP($P603,$B$12:$L667,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($T$19:T602),Adj_Rate*$R603)),IF(payfreq=\"Semiannually\",IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($T$19:T602),Adj_Rate/2*$R603)),IF(payfreq=\"Quarterly\",IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($T$19:T602),Adj_Rate/4*$R603)),IF(payfreq=\"Monthly\",IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($T$19:T602),Adj_Rate/12*$R603)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B604<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B604=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B604>term, \"\",$L604/(1+Adj_Rate/12)^B604),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($S$19:S603),VLOOKUP($P604,$B$12:$L668,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($T$19:T603),Adj_Rate*$R604)),IF(payfreq=\"Semiannually\",IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($T$19:T603),Adj_Rate/2*$R604)),IF(payfreq=\"Quarterly\",IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($T$19:T603),Adj_Rate/4*$R604)),IF(payfreq=\"Monthly\",IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($T$19:T603),Adj_Rate/12*$R604)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B605<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B605=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($S$19:S604),VLOOKUP($P605,$B$12:$L669,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($T$19:T604),Adj_Rate*$R605)),IF(payfreq=\"Semiannually\",IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($T$19:T604),Adj_Rate/2*$R605)),IF(payfreq=\"Quarterly\",IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($T$19:T604),Adj_Rate/4*$R605)),IF(payfreq=\"Monthly\",IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($T$19:T604),Adj_Rate/12*$R605)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B606<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B606=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D606:K606)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P606=\"\",P606=\"Total\"),\"\",V605)","v":{"$error":"#VALUE!"}},{"$f":"IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($S$19:S605),VLOOKUP($P606,$B$12:$L670,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($T$19:T605),Adj_Rate*$R606)),IF(payfreq=\"Semiannually\",IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($T$19:T605),Adj_Rate/2*$R606)),IF(payfreq=\"Quarterly\",IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($T$19:T605),Adj_Rate/4*$R606)),IF(payfreq=\"Monthly\",IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($T$19:T605),Adj_Rate/12*$R606)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S606=\"\",\"\",S606-T606)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P606=\"\",P606=\"Total\"),\"\",R606+T606-S606)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B607<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B607=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($S$19:S606),VLOOKUP($P607,$B$12:$L671,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($T$19:T606),Adj_Rate*$R607)),IF(payfreq=\"Semiannually\",IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($T$19:T606),Adj_Rate/2*$R607)),IF(payfreq=\"Quarterly\",IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($T$19:T606),Adj_Rate/4*$R607)),IF(payfreq=\"Monthly\",IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($T$19:T606),Adj_Rate/12*$R607)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B608<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B608=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($S$19:S607),VLOOKUP($P608,$B$12:$L672,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($T$19:T607),Adj_Rate*$R608)),IF(payfreq=\"Semiannually\",IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($T$19:T607),Adj_Rate/2*$R608)),IF(payfreq=\"Quarterly\",IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($T$19:T607),Adj_Rate/4*$R608)),IF(payfreq=\"Monthly\",IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($T$19:T607),Adj_Rate/12*$R608)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B609<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B609=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($S$19:S608),VLOOKUP($P609,$B$12:$L673,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($T$19:T608),Adj_Rate*$R609)),IF(payfreq=\"Semiannually\",IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($T$19:T608),Adj_Rate/2*$R609)),IF(payfreq=\"Quarterly\",IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($T$19:T608),Adj_Rate/4*$R609)),IF(payfreq=\"Monthly\",IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($T$19:T608),Adj_Rate/12*$R609)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B610<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B610=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($S$19:S609),VLOOKUP($P610,$B$12:$L674,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($T$19:T609),Adj_Rate*$R610)),IF(payfreq=\"Semiannually\",IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($T$19:T609),Adj_Rate/2*$R610)),IF(payfreq=\"Quarterly\",IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($T$19:T609),Adj_Rate/4*$R610)),IF(payfreq=\"Monthly\",IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($T$19:T609),Adj_Rate/12*$R610)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B611<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B611=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($S$19:S610),VLOOKUP($P611,$B$12:$L675,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($T$19:T610),Adj_Rate*$R611)),IF(payfreq=\"Semiannually\",IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($T$19:T610),Adj_Rate/2*$R611)),IF(payfreq=\"Quarterly\",IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($T$19:T610),Adj_Rate/4*$R611)),IF(payfreq=\"Monthly\",IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($T$19:T610),Adj_Rate/12*$R611)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B612<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B612=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($S$19:S611),VLOOKUP($P612,$B$12:$L676,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($T$19:T611),Adj_Rate*$R612)),IF(payfreq=\"Semiannually\",IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($T$19:T611),Adj_Rate/2*$R612)),IF(payfreq=\"Quarterly\",IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($T$19:T611),Adj_Rate/4*$R612)),IF(payfreq=\"Monthly\",IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($T$19:T611),Adj_Rate/12*$R612)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B613<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B613=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($S$19:S612),VLOOKUP($P613,$B$12:$L677,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($T$19:T612),Adj_Rate*$R613)),IF(payfreq=\"Semiannually\",IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($T$19:T612),Adj_Rate/2*$R613)),IF(payfreq=\"Quarterly\",IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($T$19:T612),Adj_Rate/4*$R613)),IF(payfreq=\"Monthly\",IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($T$19:T612),Adj_Rate/12*$R613)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B614<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B614=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P614=\"\",P614=\"Total\"),\"\",V613)","v":{"$error":"#VALUE!"}},{"$f":"IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($S$19:S613),VLOOKUP($P614,$B$12:$L678,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($T$19:T613),Adj_Rate*$R614)),IF(payfreq=\"Semiannually\",IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($T$19:T613),Adj_Rate/2*$R614)),IF(payfreq=\"Quarterly\",IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($T$19:T613),Adj_Rate/4*$R614)),IF(payfreq=\"Monthly\",IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($T$19:T613),Adj_Rate/12*$R614)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B615<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B615=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P615=\"\",P615=\"Total\"),\"\",V614)","v":{"$error":"#VALUE!"}},{"$f":"IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($S$19:S614),VLOOKUP($P615,$B$12:$L679,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($T$19:T614),Adj_Rate*$R615)),IF(payfreq=\"Semiannually\",IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($T$19:T614),Adj_Rate/2*$R615)),IF(payfreq=\"Quarterly\",IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($T$19:T614),Adj_Rate/4*$R615)),IF(payfreq=\"Monthly\",IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($T$19:T614),Adj_Rate/12*$R615)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S615=\"\",\"\",S615-T615)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P615=\"\",P615=\"Total\"),\"\",R615+T615-S615)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$f":"IF(Q616 <> \"\",Q616, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B616<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B616=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D616:K616)","v":{"$error":"#VALUE!"}},{"$f":"IF(pmt_timing=\"End\",IF($B616>term, \"\",$L616/(1+Adj_Rate/12)^B616),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P616=\"\",P616=\"Total\"),\"\",V615)","v":{"$error":"#VALUE!"}},{"$f":"IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($S$19:S615),VLOOKUP($P616,$B$12:$L680,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($T$19:T615),Adj_Rate*$R616)),IF(payfreq=\"Semiannually\",IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($T$19:T615),Adj_Rate/2*$R616)),IF(payfreq=\"Quarterly\",IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($T$19:T615),Adj_Rate/4*$R616)),IF(payfreq=\"Monthly\",IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($T$19:T615),Adj_Rate/12*$R616)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S616=\"\",\"\",S616-T616)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P616=\"\",P616=\"Total\"),\"\",R616+T616-S616)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B617<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B617=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($S$19:S616),VLOOKUP($P617,$B$12:$L681,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($T$19:T616),Adj_Rate*$R617)),IF(payfreq=\"Semiannually\",IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($T$19:T616),Adj_Rate/2*$R617)),IF(payfreq=\"Quarterly\",IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($T$19:T616),Adj_Rate/4*$R617)),IF(payfreq=\"Monthly\",IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($T$19:T616),Adj_Rate/12*$R617)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B618<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B618=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($S$19:S617),VLOOKUP($P618,$B$12:$L682,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($T$19:T617),Adj_Rate*$R618)),IF(payfreq=\"Semiannually\",IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($T$19:T617),Adj_Rate/2*$R618)),IF(payfreq=\"Quarterly\",IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($T$19:T617),Adj_Rate/4*$R618)),IF(payfreq=\"Monthly\",IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($T$19:T617),Adj_Rate/12*$R618)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B619<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B619=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($S$19:S618),VLOOKUP($P619,$B$12:$L683,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($T$19:T618),Adj_Rate*$R619)),IF(payfreq=\"Semiannually\",IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($T$19:T618),Adj_Rate/2*$R619)),IF(payfreq=\"Quarterly\",IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($T$19:T618),Adj_Rate/4*$R619)),IF(payfreq=\"Monthly\",IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($T$19:T618),Adj_Rate/12*$R619)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B620<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B620=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($S$19:S619),VLOOKUP($P620,$B$12:$L684,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($T$19:T619),Adj_Rate*$R620)),IF(payfreq=\"Semiannually\",IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($T$19:T619),Adj_Rate/2*$R620)),IF(payfreq=\"Quarterly\",IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($T$19:T619),Adj_Rate/4*$R620)),IF(payfreq=\"Monthly\",IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($T$19:T619),Adj_Rate/12*$R620)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$f":"IF(Q621 <> \"\",Q621, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B621<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B621=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D621:K621)","v":{"$error":"#VALUE!"}},{"$f":"IF(pmt_timing=\"End\",IF($B621>term, \"\",$L621/(1+Adj_Rate/12)^B621),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P621=\"\",P621=\"Total\"),\"\",V620)","v":{"$error":"#VALUE!"}},{"$f":"IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($S$19:S620),VLOOKUP($P621,$B$12:$L685,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($T$19:T620),Adj_Rate*$R621)),IF(payfreq=\"Semiannually\",IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($T$19:T620),Adj_Rate/2*$R621)),IF(payfreq=\"Quarterly\",IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($T$19:T620),Adj_Rate/4*$R621)),IF(payfreq=\"Monthly\",IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($T$19:T620),Adj_Rate/12*$R621)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S621=\"\",\"\",S621-T621)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P621=\"\",P621=\"Total\"),\"\",R621+T621-S621)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B622<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B622=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($S$19:S621),VLOOKUP($P622,$B$12:$L686,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($T$19:T621),Adj_Rate*$R622)),IF(payfreq=\"Semiannually\",IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($T$19:T621),Adj_Rate/2*$R622)),IF(payfreq=\"Quarterly\",IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($T$19:T621),Adj_Rate/4*$R622)),IF(payfreq=\"Monthly\",IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($T$19:T621),Adj_Rate/12*$R622)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B623<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B623=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($S$19:S622),VLOOKUP($P623,$B$12:$L687,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($T$19:T622),Adj_Rate*$R623)),IF(payfreq=\"Semiannually\",IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($T$19:T622),Adj_Rate/2*$R623)),IF(payfreq=\"Quarterly\",IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($T$19:T622),Adj_Rate/4*$R623)),IF(payfreq=\"Monthly\",IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($T$19:T622),Adj_Rate/12*$R623)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B624<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B624=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($S$19:S623),VLOOKUP($P624,$B$12:$L688,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($T$19:T623),Adj_Rate*$R624)),IF(payfreq=\"Semiannually\",IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($T$19:T623),Adj_Rate/2*$R624)),IF(payfreq=\"Quarterly\",IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($T$19:T623),Adj_Rate/4*$R624)),IF(payfreq=\"Monthly\",IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($T$19:T623),Adj_Rate/12*$R624)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B625<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B625=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($S$19:S624),VLOOKUP($P625,$B$12:$L689,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($T$19:T624),Adj_Rate*$R625)),IF(payfreq=\"Semiannually\",IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($T$19:T624),Adj_Rate/2*$R625)),IF(payfreq=\"Quarterly\",IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($T$19:T624),Adj_Rate/4*$R625)),IF(payfreq=\"Monthly\",IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($T$19:T624),Adj_Rate/12*$R625)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B626<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B626=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($S$19:S625),VLOOKUP($P626,$B$12:$L690,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($T$19:T625),Adj_Rate*$R626)),IF(payfreq=\"Semiannually\",IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($T$19:T625),Adj_Rate/2*$R626)),IF(payfreq=\"Quarterly\",IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($T$19:T625),Adj_Rate/4*$R626)),IF(payfreq=\"Monthly\",IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($T$19:T625),Adj_Rate/12*$R626)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B627<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B627=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($S$19:S626),VLOOKUP($P627,$B$12:$L691,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($T$19:T626),Adj_Rate*$R627)),IF(payfreq=\"Semiannually\",IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($T$19:T626),Adj_Rate/2*$R627)),IF(payfreq=\"Quarterly\",IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($T$19:T626),Adj_Rate/4*$R627)),IF(payfreq=\"Monthly\",IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($T$19:T626),Adj_Rate/12*$R627)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B628<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B628=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($S$19:S627),VLOOKUP($P628,$B$12:$L692,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($T$19:T627),Adj_Rate*$R628)),IF(payfreq=\"Semiannually\",IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($T$19:T627),Adj_Rate/2*$R628)),IF(payfreq=\"Quarterly\",IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($T$19:T627),Adj_Rate/4*$R628)),IF(payfreq=\"Monthly\",IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($T$19:T627),Adj_Rate/12*$R628)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B629<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B629=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($S$19:S628),VLOOKUP($P629,$B$12:$L693,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($T$19:T628),Adj_Rate*$R629)),IF(payfreq=\"Semiannually\",IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($T$19:T628),Adj_Rate/2*$R629)),IF(payfreq=\"Quarterly\",IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($T$19:T628),Adj_Rate/4*$R629)),IF(payfreq=\"Monthly\",IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($T$19:T628),Adj_Rate/12*$R629)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B630<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B630=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($S$19:S629),VLOOKUP($P630,$B$12:$L694,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($T$19:T629),Adj_Rate*$R630)),IF(payfreq=\"Semiannually\",IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($T$19:T629),Adj_Rate/2*$R630)),IF(payfreq=\"Quarterly\",IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($T$19:T629),Adj_Rate/4*$R630)),IF(payfreq=\"Monthly\",IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($T$19:T629),Adj_Rate/12*$R630)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B631<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B631=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($S$19:S630),VLOOKUP($P631,$B$12:$L695,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($T$19:T630),Adj_Rate*$R631)),IF(payfreq=\"Semiannually\",IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($T$19:T630),Adj_Rate/2*$R631)),IF(payfreq=\"Quarterly\",IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($T$19:T630),Adj_Rate/4*$R631)),IF(payfreq=\"Monthly\",IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($T$19:T630),Adj_Rate/12*$R631)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B632<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B632=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($S$19:S631),VLOOKUP($P632,$B$12:$L696,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($T$19:T631),Adj_Rate*$R632)),IF(payfreq=\"Semiannually\",IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($T$19:T631),Adj_Rate/2*$R632)),IF(payfreq=\"Quarterly\",IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($T$19:T631),Adj_Rate/4*$R632)),IF(payfreq=\"Monthly\",IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($T$19:T631),Adj_Rate/12*$R632)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B633<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B633=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($S$19:S632),VLOOKUP($P633,$B$12:$L697,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($T$19:T632),Adj_Rate*$R633)),IF(payfreq=\"Semiannually\",IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($T$19:T632),Adj_Rate/2*$R633)),IF(payfreq=\"Quarterly\",IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($T$19:T632),Adj_Rate/4*$R633)),IF(payfreq=\"Monthly\",IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($T$19:T632),Adj_Rate/12*$R633)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B634<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B634=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($S$19:S633),VLOOKUP($P634,$B$12:$L698,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($T$19:T633),Adj_Rate*$R634)),IF(payfreq=\"Semiannually\",IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($T$19:T633),Adj_Rate/2*$R634)),IF(payfreq=\"Quarterly\",IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($T$19:T633),Adj_Rate/4*$R634)),IF(payfreq=\"Monthly\",IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($T$19:T633),Adj_Rate/12*$R634)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B635<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B635=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($S$19:S634),VLOOKUP($P635,$B$12:$L699,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($T$19:T634),Adj_Rate*$R635)),IF(payfreq=\"Semiannually\",IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($T$19:T634),Adj_Rate/2*$R635)),IF(payfreq=\"Quarterly\",IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($T$19:T634),Adj_Rate/4*$R635)),IF(payfreq=\"Monthly\",IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($T$19:T634),Adj_Rate/12*$R635)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B636<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B636=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($S$19:S635),VLOOKUP($P636,$B$12:$L700,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($T$19:T635),Adj_Rate*$R636)),IF(payfreq=\"Semiannually\",IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($T$19:T635),Adj_Rate/2*$R636)),IF(payfreq=\"Quarterly\",IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($T$19:T635),Adj_Rate/4*$R636)),IF(payfreq=\"Monthly\",IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($T$19:T635),Adj_Rate/12*$R636)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B637<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B637=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($S$19:S636),VLOOKUP($P637,$B$12:$L701,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($T$19:T636),Adj_Rate*$R637)),IF(payfreq=\"Semiannually\",IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($T$19:T636),Adj_Rate/2*$R637)),IF(payfreq=\"Quarterly\",IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($T$19:T636),Adj_Rate/4*$R637)),IF(payfreq=\"Monthly\",IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($T$19:T636),Adj_Rate/12*$R637)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B638<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B638=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($S$19:S637),VLOOKUP($P638,$B$12:$L702,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($T$19:T637),Adj_Rate*$R638)),IF(payfreq=\"Semiannually\",IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($T$19:T637),Adj_Rate/2*$R638)),IF(payfreq=\"Quarterly\",IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($T$19:T637),Adj_Rate/4*$R638)),IF(payfreq=\"Monthly\",IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($T$19:T637),Adj_Rate/12*$R638)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B639<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B639=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($S$19:S638),VLOOKUP($P639,$B$12:$L703,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($T$19:T638),Adj_Rate*$R639)),IF(payfreq=\"Semiannually\",IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($T$19:T638),Adj_Rate/2*$R639)),IF(payfreq=\"Quarterly\",IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($T$19:T638),Adj_Rate/4*$R639)),IF(payfreq=\"Monthly\",IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($T$19:T638),Adj_Rate/12*$R639)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B640<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B640=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($S$19:S639),VLOOKUP($P640,$B$12:$L704,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($T$19:T639),Adj_Rate*$R640)),IF(payfreq=\"Semiannually\",IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($T$19:T639),Adj_Rate/2*$R640)),IF(payfreq=\"Quarterly\",IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($T$19:T639),Adj_Rate/4*$R640)),IF(payfreq=\"Monthly\",IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($T$19:T639),Adj_Rate/12*$R640)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B641<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B641=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($S$19:S640),VLOOKUP($P641,$B$12:$L705,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($T$19:T640),Adj_Rate*$R641)),IF(payfreq=\"Semiannually\",IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($T$19:T640),Adj_Rate/2*$R641)),IF(payfreq=\"Quarterly\",IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($T$19:T640),Adj_Rate/4*$R641)),IF(payfreq=\"Monthly\",IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($T$19:T640),Adj_Rate/12*$R641)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B642<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B642=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($S$19:S641),VLOOKUP($P642,$B$12:$L706,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($T$19:T641),Adj_Rate*$R642)),IF(payfreq=\"Semiannually\",IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($T$19:T641),Adj_Rate/2*$R642)),IF(payfreq=\"Quarterly\",IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($T$19:T641),Adj_Rate/4*$R642)),IF(payfreq=\"Monthly\",IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($T$19:T641),Adj_Rate/12*$R642)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B643<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B643=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($S$19:S642),VLOOKUP($P643,$B$12:$L707,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($T$19:T642),Adj_Rate*$R643)),IF(payfreq=\"Semiannually\",IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($T$19:T642),Adj_Rate/2*$R643)),IF(payfreq=\"Quarterly\",IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($T$19:T642),Adj_Rate/4*$R643)),IF(payfreq=\"Monthly\",IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($T$19:T642),Adj_Rate/12*$R643)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B644<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B644=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($S$19:S643),VLOOKUP($P644,$B$12:$L708,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($T$19:T643),Adj_Rate*$R644)),IF(payfreq=\"Semiannually\",IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($T$19:T643),Adj_Rate/2*$R644)),IF(payfreq=\"Quarterly\",IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($T$19:T643),Adj_Rate/4*$R644)),IF(payfreq=\"Monthly\",IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($T$19:T643),Adj_Rate/12*$R644)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B645<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B645=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($S$19:S644),VLOOKUP($P645,$B$12:$L709,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($T$19:T644),Adj_Rate*$R645)),IF(payfreq=\"Semiannually\",IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($T$19:T644),Adj_Rate/2*$R645)),IF(payfreq=\"Quarterly\",IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($T$19:T644),Adj_Rate/4*$R645)),IF(payfreq=\"Monthly\",IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($T$19:T644),Adj_Rate/12*$R645)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B646<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B646=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($S$19:S645),VLOOKUP($P646,$B$12:$L710,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($T$19:T645),Adj_Rate*$R646)),IF(payfreq=\"Semiannually\",IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($T$19:T645),Adj_Rate/2*$R646)),IF(payfreq=\"Quarterly\",IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($T$19:T645),Adj_Rate/4*$R646)),IF(payfreq=\"Monthly\",IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($T$19:T645),Adj_Rate/12*$R646)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B647<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B647=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($S$19:S646),VLOOKUP($P647,$B$12:$L711,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($T$19:T646),Adj_Rate*$R647)),IF(payfreq=\"Semiannually\",IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($T$19:T646),Adj_Rate/2*$R647)),IF(payfreq=\"Quarterly\",IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($T$19:T646),Adj_Rate/4*$R647)),IF(payfreq=\"Monthly\",IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($T$19:T646),Adj_Rate/12*$R647)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B648<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B648=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($S$19:S647),VLOOKUP($P648,$B$12:$L712,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($T$19:T647),Adj_Rate*$R648)),IF(payfreq=\"Semiannually\",IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($T$19:T647),Adj_Rate/2*$R648)),IF(payfreq=\"Quarterly\",IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($T$19:T647),Adj_Rate/4*$R648)),IF(payfreq=\"Monthly\",IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($T$19:T647),Adj_Rate/12*$R648)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B649<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B649=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($S$19:S648),VLOOKUP($P649,$B$12:$L713,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($T$19:T648),Adj_Rate*$R649)),IF(payfreq=\"Semiannually\",IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($T$19:T648),Adj_Rate/2*$R649)),IF(payfreq=\"Quarterly\",IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($T$19:T648),Adj_Rate/4*$R649)),IF(payfreq=\"Monthly\",IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($T$19:T648),Adj_Rate/12*$R649)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B650<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B650=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($S$19:S649),VLOOKUP($P650,$B$12:$L714,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($T$19:T649),Adj_Rate*$R650)),IF(payfreq=\"Semiannually\",IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($T$19:T649),Adj_Rate/2*$R650)),IF(payfreq=\"Quarterly\",IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($T$19:T649),Adj_Rate/4*$R650)),IF(payfreq=\"Monthly\",IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($T$19:T649),Adj_Rate/12*$R650)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B651<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B651=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($S$19:S650),VLOOKUP($P651,$B$12:$L715,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($T$19:T650),Adj_Rate*$R651)),IF(payfreq=\"Semiannually\",IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($T$19:T650),Adj_Rate/2*$R651)),IF(payfreq=\"Quarterly\",IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($T$19:T650),Adj_Rate/4*$R651)),IF(payfreq=\"Monthly\",IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($T$19:T650),Adj_Rate/12*$R651)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B652<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B652=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($S$19:S651),VLOOKUP($P652,$B$12:$L716,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($T$19:T651),Adj_Rate*$R652)),IF(payfreq=\"Semiannually\",IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($T$19:T651),Adj_Rate/2*$R652)),IF(payfreq=\"Quarterly\",IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($T$19:T651),Adj_Rate/4*$R652)),IF(payfreq=\"Monthly\",IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($T$19:T651),Adj_Rate/12*$R652)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B653<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B653=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($S$19:S652),VLOOKUP($P653,$B$12:$L717,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($T$19:T652),Adj_Rate*$R653)),IF(payfreq=\"Semiannually\",IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($T$19:T652),Adj_Rate/2*$R653)),IF(payfreq=\"Quarterly\",IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($T$19:T652),Adj_Rate/4*$R653)),IF(payfreq=\"Monthly\",IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($T$19:T652),Adj_Rate/12*$R653)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B654<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B654=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($S$19:S653),VLOOKUP($P654,$B$12:$L718,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($T$19:T653),Adj_Rate*$R654)),IF(payfreq=\"Semiannually\",IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($T$19:T653),Adj_Rate/2*$R654)),IF(payfreq=\"Quarterly\",IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($T$19:T653),Adj_Rate/4*$R654)),IF(payfreq=\"Monthly\",IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($T$19:T653),Adj_Rate/12*$R654)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B655<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B655=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($S$19:S654),VLOOKUP($P655,$B$12:$L719,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($T$19:T654),Adj_Rate*$R655)),IF(payfreq=\"Semiannually\",IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($T$19:T654),Adj_Rate/2*$R655)),IF(payfreq=\"Quarterly\",IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($T$19:T654),Adj_Rate/4*$R655)),IF(payfreq=\"Monthly\",IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($T$19:T654),Adj_Rate/12*$R655)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B656<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B656=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($S$19:S655),VLOOKUP($P656,$B$12:$L720,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($T$19:T655),Adj_Rate*$R656)),IF(payfreq=\"Semiannually\",IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($T$19:T655),Adj_Rate/2*$R656)),IF(payfreq=\"Quarterly\",IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($T$19:T655),Adj_Rate/4*$R656)),IF(payfreq=\"Monthly\",IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($T$19:T655),Adj_Rate/12*$R656)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B657<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B657=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($S$19:S656),VLOOKUP($P657,$B$12:$L721,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($T$19:T656),Adj_Rate*$R657)),IF(payfreq=\"Semiannually\",IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($T$19:T656),Adj_Rate/2*$R657)),IF(payfreq=\"Quarterly\",IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($T$19:T656),Adj_Rate/4*$R657)),IF(payfreq=\"Monthly\",IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($T$19:T656),Adj_Rate/12*$R657)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B658<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B658=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($S$19:S657),VLOOKUP($P658,$B$12:$L722,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($T$19:T657),Adj_Rate*$R658)),IF(payfreq=\"Semiannually\",IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($T$19:T657),Adj_Rate/2*$R658)),IF(payfreq=\"Quarterly\",IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($T$19:T657),Adj_Rate/4*$R658)),IF(payfreq=\"Monthly\",IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($T$19:T657),Adj_Rate/12*$R658)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B659<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B659=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B659<=term),$L659/(1+Adj_Rate)^($B659),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B659<=term),$L659/(1+Adj_Rate/2)^($B659),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B659<=term),$L659/(1+Adj_Rate/4)^($B659),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B659<=term),$L659/(1+Adj_Rate/12)^($B659),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($S$19:S658),VLOOKUP($P659,$B$12:$L723,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($T$19:T658),Adj_Rate*$R659)),IF(payfreq=\"Semiannually\",IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($T$19:T658),Adj_Rate/2*$R659)),IF(payfreq=\"Quarterly\",IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($T$19:T658),Adj_Rate/4*$R659)),IF(payfreq=\"Monthly\",IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($T$19:T658),Adj_Rate/12*$R659)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B660<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B660=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P660=\"\",\"\",IF(P660=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q659)+1,MONTH(Q659),DAY(Q659)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q659),MONTH(Q659)+6,DAY(Q659)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q659),MONTH(Q659)+3,DAY(Q659)),IF(payfreq=\"Monthly\",DATE(YEAR(Q659),MONTH(Q659)+1,DAY(Q659))))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($S$19:S659),VLOOKUP($P660,$B$12:$L724,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($T$19:T659),Adj_Rate*$R660)),IF(payfreq=\"Semiannually\",IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($T$19:T659),Adj_Rate/2*$R660)),IF(payfreq=\"Quarterly\",IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($T$19:T659),Adj_Rate/4*$R660)),IF(payfreq=\"Monthly\",IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($T$19:T659),Adj_Rate/12*$R660)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B660<term,B660+1,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+IF(AND(B661<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B661=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P660<term,P660+1,IF(P660=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($S$19:S660),VLOOKUP($P661,$B$12:$L725,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($T$19:T660),Adj_Rate*$R661)),IF(payfreq=\"Semiannually\",IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($T$19:T660),Adj_Rate/2*$R661)),IF(payfreq=\"Quarterly\",IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($T$19:T660),Adj_Rate/4*$R661)),IF(payfreq=\"Monthly\",IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($T$19:T660),Adj_Rate/12*$R661)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B662<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B662=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($S$19:S661),VLOOKUP($P662,$B$12:$L726,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($T$19:T661),Adj_Rate*$R662)),IF(payfreq=\"Semiannually\",IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($T$19:T661),Adj_Rate/2*$R662)),IF(payfreq=\"Quarterly\",IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($T$19:T661),Adj_Rate/4*$R662)),IF(payfreq=\"Monthly\",IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($T$19:T661),Adj_Rate/12*$R662)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B663<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B663=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($S$19:S662),VLOOKUP($P663,$B$12:$L727,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($T$19:T662),Adj_Rate*$R663)),IF(payfreq=\"Semiannually\",IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($T$19:T662),Adj_Rate/2*$R663)),IF(payfreq=\"Quarterly\",IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($T$19:T662),Adj_Rate/4*$R663)),IF(payfreq=\"Monthly\",IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($T$19:T662),Adj_Rate/12*$R663)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B664<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B664=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($S$19:S663),VLOOKUP($P664,$B$12:$L728,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($T$19:T663),Adj_Rate*$R664)),IF(payfreq=\"Semiannually\",IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($T$19:T663),Adj_Rate/2*$R664)),IF(payfreq=\"Quarterly\",IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($T$19:T663),Adj_Rate/4*$R664)),IF(payfreq=\"Monthly\",IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($T$19:T663),Adj_Rate/12*$R664)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B665<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B665=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($S$19:S664),VLOOKUP($P665,$B$12:$L729,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($T$19:T664),Adj_Rate*$R665)),IF(payfreq=\"Semiannually\",IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($T$19:T664),Adj_Rate/2*$R665)),IF(payfreq=\"Quarterly\",IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($T$19:T664),Adj_Rate/4*$R665)),IF(payfreq=\"Monthly\",IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($T$19:T664),Adj_Rate/12*$R665)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B666<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B666=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($S$19:S665),VLOOKUP($P666,$B$12:$L730,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($T$19:T665),Adj_Rate*$R666)),IF(payfreq=\"Semiannually\",IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($T$19:T665),Adj_Rate/2*$R666)),IF(payfreq=\"Quarterly\",IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($T$19:T665),Adj_Rate/4*$R666)),IF(payfreq=\"Monthly\",IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($T$19:T665),Adj_Rate/12*$R666)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B667<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B667=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($S$19:S666),VLOOKUP($P667,$B$12:$L731,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($T$19:T666),Adj_Rate*$R667)),IF(payfreq=\"Semiannually\",IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($T$19:T666),Adj_Rate/2*$R667)),IF(payfreq=\"Quarterly\",IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($T$19:T666),Adj_Rate/4*$R667)),IF(payfreq=\"Monthly\",IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($T$19:T666),Adj_Rate/12*$R667)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B668<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B668=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($S$19:S667),VLOOKUP($P668,$B$12:$L732,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($T$19:T667),Adj_Rate*$R668)),IF(payfreq=\"Semiannually\",IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($T$19:T667),Adj_Rate/2*$R668)),IF(payfreq=\"Quarterly\",IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($T$19:T667),Adj_Rate/4*$R668)),IF(payfreq=\"Monthly\",IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($T$19:T667),Adj_Rate/12*$R668)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B669<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B669=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($S$19:S668),VLOOKUP($P669,$B$12:$L733,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($T$19:T668),Adj_Rate*$R669)),IF(payfreq=\"Semiannually\",IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($T$19:T668),Adj_Rate/2*$R669)),IF(payfreq=\"Quarterly\",IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($T$19:T668),Adj_Rate/4*$R669)),IF(payfreq=\"Monthly\",IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($T$19:T668),Adj_Rate/12*$R669)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B670<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B670=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($S$19:S669),VLOOKUP($P670,$B$12:$L734,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($T$19:T669),Adj_Rate*$R670)),IF(payfreq=\"Semiannually\",IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($T$19:T669),Adj_Rate/2*$R670)),IF(payfreq=\"Quarterly\",IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($T$19:T669),Adj_Rate/4*$R670)),IF(payfreq=\"Monthly\",IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($T$19:T669),Adj_Rate/12*$R670)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B671<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B671=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($S$19:S670),VLOOKUP($P671,$B$12:$L735,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($T$19:T670),Adj_Rate*$R671)),IF(payfreq=\"Semiannually\",IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($T$19:T670),Adj_Rate/2*$R671)),IF(payfreq=\"Quarterly\",IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($T$19:T670),Adj_Rate/4*$R671)),IF(payfreq=\"Monthly\",IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($T$19:T670),Adj_Rate/12*$R671)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B672<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B672=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($S$19:S671),VLOOKUP($P672,$B$12:$L736,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($T$19:T671),Adj_Rate*$R672)),IF(payfreq=\"Semiannually\",IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($T$19:T671),Adj_Rate/2*$R672)),IF(payfreq=\"Quarterly\",IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($T$19:T671),Adj_Rate/4*$R672)),IF(payfreq=\"Monthly\",IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($T$19:T671),Adj_Rate/12*$R672)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B673<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B673=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($S$19:S672),VLOOKUP($P673,$B$12:$L737,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($T$19:T672),Adj_Rate*$R673)),IF(payfreq=\"Semiannually\",IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($T$19:T672),Adj_Rate/2*$R673)),IF(payfreq=\"Quarterly\",IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($T$19:T672),Adj_Rate/4*$R673)),IF(payfreq=\"Monthly\",IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($T$19:T672),Adj_Rate/12*$R673)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B674<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B674=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($S$19:S673),VLOOKUP($P674,$B$12:$L738,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($T$19:T673),Adj_Rate*$R674)),IF(payfreq=\"Semiannually\",IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($T$19:T673),Adj_Rate/2*$R674)),IF(payfreq=\"Quarterly\",IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($T$19:T673),Adj_Rate/4*$R674)),IF(payfreq=\"Monthly\",IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($T$19:T673),Adj_Rate/12*$R674)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B675<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B675=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($S$19:S674),VLOOKUP($P675,$B$12:$L739,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($T$19:T674),Adj_Rate*$R675)),IF(payfreq=\"Semiannually\",IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($T$19:T674),Adj_Rate/2*$R675)),IF(payfreq=\"Quarterly\",IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($T$19:T674),Adj_Rate/4*$R675)),IF(payfreq=\"Monthly\",IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($T$19:T674),Adj_Rate/12*$R675)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B676<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B676=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($S$19:S675),VLOOKUP($P676,$B$12:$L740,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($T$19:T675),Adj_Rate*$R676)),IF(payfreq=\"Semiannually\",IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($T$19:T675),Adj_Rate/2*$R676)),IF(payfreq=\"Quarterly\",IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($T$19:T675),Adj_Rate/4*$R676)),IF(payfreq=\"Monthly\",IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($T$19:T675),Adj_Rate/12*$R676)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B677<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B677=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($S$19:S676),VLOOKUP($P677,$B$12:$L741,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($T$19:T676),Adj_Rate*$R677)),IF(payfreq=\"Semiannually\",IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($T$19:T676),Adj_Rate/2*$R677)),IF(payfreq=\"Quarterly\",IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($T$19:T676),Adj_Rate/4*$R677)),IF(payfreq=\"Monthly\",IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($T$19:T676),Adj_Rate/12*$R677)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B678<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B678=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($S$19:S677),VLOOKUP($P678,$B$12:$L742,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($T$19:T677),Adj_Rate*$R678)),IF(payfreq=\"Semiannually\",IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($T$19:T677),Adj_Rate/2*$R678)),IF(payfreq=\"Quarterly\",IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($T$19:T677),Adj_Rate/4*$R678)),IF(payfreq=\"Monthly\",IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($T$19:T677),Adj_Rate/12*$R678)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B679<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B679=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($S$19:S678),VLOOKUP($P679,$B$12:$L743,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($T$19:T678),Adj_Rate*$R679)),IF(payfreq=\"Semiannually\",IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($T$19:T678),Adj_Rate/2*$R679)),IF(payfreq=\"Quarterly\",IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($T$19:T678),Adj_Rate/4*$R679)),IF(payfreq=\"Monthly\",IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($T$19:T678),Adj_Rate/12*$R679)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B680<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B680=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($S$19:S679),VLOOKUP($P680,$B$12:$L744,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($T$19:T679),Adj_Rate*$R680)),IF(payfreq=\"Semiannually\",IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($T$19:T679),Adj_Rate/2*$R680)),IF(payfreq=\"Quarterly\",IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($T$19:T679),Adj_Rate/4*$R680)),IF(payfreq=\"Monthly\",IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($T$19:T679),Adj_Rate/12*$R680)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B681<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B681=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($S$19:S680),VLOOKUP($P681,$B$12:$L745,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($T$19:T680),Adj_Rate*$R681)),IF(payfreq=\"Semiannually\",IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($T$19:T680),Adj_Rate/2*$R681)),IF(payfreq=\"Quarterly\",IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($T$19:T680),Adj_Rate/4*$R681)),IF(payfreq=\"Monthly\",IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($T$19:T680),Adj_Rate/12*$R681)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B682<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B682=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($S$19:S681),VLOOKUP($P682,$B$12:$L746,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($T$19:T681),Adj_Rate*$R682)),IF(payfreq=\"Semiannually\",IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($T$19:T681),Adj_Rate/2*$R682)),IF(payfreq=\"Quarterly\",IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($T$19:T681),Adj_Rate/4*$R682)),IF(payfreq=\"Monthly\",IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($T$19:T681),Adj_Rate/12*$R682)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B683<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B683=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($S$19:S682),VLOOKUP($P683,$B$12:$L747,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($T$19:T682),Adj_Rate*$R683)),IF(payfreq=\"Semiannually\",IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($T$19:T682),Adj_Rate/2*$R683)),IF(payfreq=\"Quarterly\",IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($T$19:T682),Adj_Rate/4*$R683)),IF(payfreq=\"Monthly\",IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($T$19:T682),Adj_Rate/12*$R683)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B684<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B684=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($S$19:S683),VLOOKUP($P684,$B$12:$L748,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($T$19:T683),Adj_Rate*$R684)),IF(payfreq=\"Semiannually\",IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($T$19:T683),Adj_Rate/2*$R684)),IF(payfreq=\"Quarterly\",IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($T$19:T683),Adj_Rate/4*$R684)),IF(payfreq=\"Monthly\",IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($T$19:T683),Adj_Rate/12*$R684)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$f":"IF(Q685 <> \"\",Q685, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B685<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B685=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D685:K685)","v":{"$error":"#VALUE!"}},{"$f":"IF(pmt_timing=\"End\",IF($B685>term, \"\",$L685/(1+Adj_Rate/12)^B685),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P685=\"\",P685=\"Total\"),\"\",V684)","v":{"$error":"#VALUE!"}},{"$f":"IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($S$19:S684),VLOOKUP($P685,$B$12:$L749,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($T$19:T684),Adj_Rate*$R685)),IF(payfreq=\"Semiannually\",IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($T$19:T684),Adj_Rate/2*$R685)),IF(payfreq=\"Quarterly\",IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($T$19:T684),Adj_Rate/4*$R685)),IF(payfreq=\"Monthly\",IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($T$19:T684),Adj_Rate/12*$R685)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S685=\"\",\"\",S685-T685)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P685=\"\",P685=\"Total\"),\"\",R685+T685-S685)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B686<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B686=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($S$19:S685),VLOOKUP($P686,$B$12:$L750,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($T$19:T685),Adj_Rate*$R686)),IF(payfreq=\"Semiannually\",IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($T$19:T685),Adj_Rate/2*$R686)),IF(payfreq=\"Quarterly\",IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($T$19:T685),Adj_Rate/4*$R686)),IF(payfreq=\"Monthly\",IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($T$19:T685),Adj_Rate/12*$R686)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B687<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B687=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($S$19:S686),VLOOKUP($P687,$B$12:$L751,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($T$19:T686),Adj_Rate*$R687)),IF(payfreq=\"Semiannually\",IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($T$19:T686),Adj_Rate/2*$R687)),IF(payfreq=\"Quarterly\",IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($T$19:T686),Adj_Rate/4*$R687)),IF(payfreq=\"Monthly\",IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($T$19:T686),Adj_Rate/12*$R687)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B688<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B688=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($S$19:S687),VLOOKUP($P688,$B$12:$L752,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($T$19:T687),Adj_Rate*$R688)),IF(payfreq=\"Semiannually\",IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($T$19:T687),Adj_Rate/2*$R688)),IF(payfreq=\"Quarterly\",IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($T$19:T687),Adj_Rate/4*$R688)),IF(payfreq=\"Monthly\",IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($T$19:T687),Adj_Rate/12*$R688)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B689<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B689=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($S$19:S688),VLOOKUP($P689,$B$12:$L753,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($T$19:T688),Adj_Rate*$R689)),IF(payfreq=\"Semiannually\",IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($T$19:T688),Adj_Rate/2*$R689)),IF(payfreq=\"Quarterly\",IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($T$19:T688),Adj_Rate/4*$R689)),IF(payfreq=\"Monthly\",IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($T$19:T688),Adj_Rate/12*$R689)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B690<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B690=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($S$19:S689),VLOOKUP($P690,$B$12:$L754,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($T$19:T689),Adj_Rate*$R690)),IF(payfreq=\"Semiannually\",IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($T$19:T689),Adj_Rate/2*$R690)),IF(payfreq=\"Quarterly\",IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($T$19:T689),Adj_Rate/4*$R690)),IF(payfreq=\"Monthly\",IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($T$19:T689),Adj_Rate/12*$R690)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B691<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B691=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($S$19:S690),VLOOKUP($P691,$B$12:$L755,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($T$19:T690),Adj_Rate*$R691)),IF(payfreq=\"Semiannually\",IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($T$19:T690),Adj_Rate/2*$R691)),IF(payfreq=\"Quarterly\",IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($T$19:T690),Adj_Rate/4*$R691)),IF(payfreq=\"Monthly\",IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($T$19:T690),Adj_Rate/12*$R691)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B692<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B692=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($S$19:S691),VLOOKUP($P692,$B$12:$L756,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($T$19:T691),Adj_Rate*$R692)),IF(payfreq=\"Semiannually\",IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($T$19:T691),Adj_Rate/2*$R692)),IF(payfreq=\"Quarterly\",IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($T$19:T691),Adj_Rate/4*$R692)),IF(payfreq=\"Monthly\",IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($T$19:T691),Adj_Rate/12*$R692)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B693<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B693=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($S$19:S692),VLOOKUP($P693,$B$12:$L757,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($T$19:T692),Adj_Rate*$R693)),IF(payfreq=\"Semiannually\",IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($T$19:T692),Adj_Rate/2*$R693)),IF(payfreq=\"Quarterly\",IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($T$19:T692),Adj_Rate/4*$R693)),IF(payfreq=\"Monthly\",IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($T$19:T692),Adj_Rate/12*$R693)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B694<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B694=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($S$19:S693),VLOOKUP($P694,$B$12:$L758,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($T$19:T693),Adj_Rate*$R694)),IF(payfreq=\"Semiannually\",IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($T$19:T693),Adj_Rate/2*$R694)),IF(payfreq=\"Quarterly\",IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($T$19:T693),Adj_Rate/4*$R694)),IF(payfreq=\"Monthly\",IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($T$19:T693),Adj_Rate/12*$R694)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B695<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B695=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($S$19:S694),VLOOKUP($P695,$B$12:$L759,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($T$19:T694),Adj_Rate*$R695)),IF(payfreq=\"Semiannually\",IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($T$19:T694),Adj_Rate/2*$R695)),IF(payfreq=\"Quarterly\",IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($T$19:T694),Adj_Rate/4*$R695)),IF(payfreq=\"Monthly\",IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($T$19:T694),Adj_Rate/12*$R695)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B696<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B696=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($S$19:S695),VLOOKUP($P696,$B$12:$L760,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($T$19:T695),Adj_Rate*$R696)),IF(payfreq=\"Semiannually\",IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($T$19:T695),Adj_Rate/2*$R696)),IF(payfreq=\"Quarterly\",IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($T$19:T695),Adj_Rate/4*$R696)),IF(payfreq=\"Monthly\",IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($T$19:T695),Adj_Rate/12*$R696)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B697<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B697=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($S$19:S696),VLOOKUP($P697,$B$12:$L761,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($T$19:T696),Adj_Rate*$R697)),IF(payfreq=\"Semiannually\",IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($T$19:T696),Adj_Rate/2*$R697)),IF(payfreq=\"Quarterly\",IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($T$19:T696),Adj_Rate/4*$R697)),IF(payfreq=\"Monthly\",IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($T$19:T696),Adj_Rate/12*$R697)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B698<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B698=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($S$19:S697),VLOOKUP($P698,$B$12:$L762,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($T$19:T697),Adj_Rate*$R698)),IF(payfreq=\"Semiannually\",IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($T$19:T697),Adj_Rate/2*$R698)),IF(payfreq=\"Quarterly\",IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($T$19:T697),Adj_Rate/4*$R698)),IF(payfreq=\"Monthly\",IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($T$19:T697),Adj_Rate/12*$R698)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B699<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B699=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($S$19:S698),VLOOKUP($P699,$B$12:$L763,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($T$19:T698),Adj_Rate*$R699)),IF(payfreq=\"Semiannually\",IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($T$19:T698),Adj_Rate/2*$R699)),IF(payfreq=\"Quarterly\",IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($T$19:T698),Adj_Rate/4*$R699)),IF(payfreq=\"Monthly\",IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($T$19:T698),Adj_Rate/12*$R699)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B700<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B700=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($S$19:S699),VLOOKUP($P700,$B$12:$L764,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($T$19:T699),Adj_Rate*$R700)),IF(payfreq=\"Semiannually\",IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($T$19:T699),Adj_Rate/2*$R700)),IF(payfreq=\"Quarterly\",IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($T$19:T699),Adj_Rate/4*$R700)),IF(payfreq=\"Monthly\",IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($T$19:T699),Adj_Rate/12*$R700)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B701<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B701=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($S$19:S700),VLOOKUP($P701,$B$12:$L765,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($T$19:T700),Adj_Rate*$R701)),IF(payfreq=\"Semiannually\",IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($T$19:T700),Adj_Rate/2*$R701)),IF(payfreq=\"Quarterly\",IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($T$19:T700),Adj_Rate/4*$R701)),IF(payfreq=\"Monthly\",IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($T$19:T700),Adj_Rate/12*$R701)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B702<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B702=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($S$19:S701),VLOOKUP($P702,$B$12:$L766,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($T$19:T701),Adj_Rate*$R702)),IF(payfreq=\"Semiannually\",IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($T$19:T701),Adj_Rate/2*$R702)),IF(payfreq=\"Quarterly\",IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($T$19:T701),Adj_Rate/4*$R702)),IF(payfreq=\"Monthly\",IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($T$19:T701),Adj_Rate/12*$R702)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B703<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B703=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($S$19:S702),VLOOKUP($P703,$B$12:$L767,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($T$19:T702),Adj_Rate*$R703)),IF(payfreq=\"Semiannually\",IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($T$19:T702),Adj_Rate/2*$R703)),IF(payfreq=\"Quarterly\",IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($T$19:T702),Adj_Rate/4*$R703)),IF(payfreq=\"Monthly\",IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($T$19:T702),Adj_Rate/12*$R703)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B704<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B704=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($S$19:S703),VLOOKUP($P704,$B$12:$L768,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($T$19:T703),Adj_Rate*$R704)),IF(payfreq=\"Semiannually\",IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($T$19:T703),Adj_Rate/2*$R704)),IF(payfreq=\"Quarterly\",IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($T$19:T703),Adj_Rate/4*$R704)),IF(payfreq=\"Monthly\",IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($T$19:T703),Adj_Rate/12*$R704)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B705<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B705=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($S$19:S704),VLOOKUP($P705,$B$12:$L769,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($T$19:T704),Adj_Rate*$R705)),IF(payfreq=\"Semiannually\",IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($T$19:T704),Adj_Rate/2*$R705)),IF(payfreq=\"Quarterly\",IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($T$19:T704),Adj_Rate/4*$R705)),IF(payfreq=\"Monthly\",IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($T$19:T704),Adj_Rate/12*$R705)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B706<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B706=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($S$19:S705),VLOOKUP($P706,$B$12:$L770,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($T$19:T705),Adj_Rate*$R706)),IF(payfreq=\"Semiannually\",IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($T$19:T705),Adj_Rate/2*$R706)),IF(payfreq=\"Quarterly\",IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($T$19:T705),Adj_Rate/4*$R706)),IF(payfreq=\"Monthly\",IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($T$19:T705),Adj_Rate/12*$R706)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B707<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B707=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($S$19:S706),VLOOKUP($P707,$B$12:$L771,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($T$19:T706),Adj_Rate*$R707)),IF(payfreq=\"Semiannually\",IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($T$19:T706),Adj_Rate/2*$R707)),IF(payfreq=\"Quarterly\",IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($T$19:T706),Adj_Rate/4*$R707)),IF(payfreq=\"Monthly\",IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($T$19:T706),Adj_Rate/12*$R707)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B708<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B708=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($S$19:S707),VLOOKUP($P708,$B$12:$L772,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($T$19:T707),Adj_Rate*$R708)),IF(payfreq=\"Semiannually\",IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($T$19:T707),Adj_Rate/2*$R708)),IF(payfreq=\"Quarterly\",IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($T$19:T707),Adj_Rate/4*$R708)),IF(payfreq=\"Monthly\",IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($T$19:T707),Adj_Rate/12*$R708)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B709<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B709=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($S$19:S708),VLOOKUP($P709,$B$12:$L773,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($T$19:T708),Adj_Rate*$R709)),IF(payfreq=\"Semiannually\",IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($T$19:T708),Adj_Rate/2*$R709)),IF(payfreq=\"Quarterly\",IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($T$19:T708),Adj_Rate/4*$R709)),IF(payfreq=\"Monthly\",IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($T$19:T708),Adj_Rate/12*$R709)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B710<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B710=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($S$19:S709),VLOOKUP($P710,$B$12:$L774,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($T$19:T709),Adj_Rate*$R710)),IF(payfreq=\"Semiannually\",IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($T$19:T709),Adj_Rate/2*$R710)),IF(payfreq=\"Quarterly\",IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($T$19:T709),Adj_Rate/4*$R710)),IF(payfreq=\"Monthly\",IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($T$19:T709),Adj_Rate/12*$R710)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B711<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B711=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($S$19:S710),VLOOKUP($P711,$B$12:$L775,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($T$19:T710),Adj_Rate*$R711)),IF(payfreq=\"Semiannually\",IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($T$19:T710),Adj_Rate/2*$R711)),IF(payfreq=\"Quarterly\",IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($T$19:T710),Adj_Rate/4*$R711)),IF(payfreq=\"Monthly\",IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($T$19:T710),Adj_Rate/12*$R711)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B712<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B712=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($S$19:S711),VLOOKUP($P712,$B$12:$L776,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($T$19:T711),Adj_Rate*$R712)),IF(payfreq=\"Semiannually\",IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($T$19:T711),Adj_Rate/2*$R712)),IF(payfreq=\"Quarterly\",IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($T$19:T711),Adj_Rate/4*$R712)),IF(payfreq=\"Monthly\",IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($T$19:T711),Adj_Rate/12*$R712)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B713<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B713=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($S$19:S712),VLOOKUP($P713,$B$12:$L777,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($T$19:T712),Adj_Rate*$R713)),IF(payfreq=\"Semiannually\",IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($T$19:T712),Adj_Rate/2*$R713)),IF(payfreq=\"Quarterly\",IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($T$19:T712),Adj_Rate/4*$R713)),IF(payfreq=\"Monthly\",IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($T$19:T712),Adj_Rate/12*$R713)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B714<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B714=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($S$19:S713),VLOOKUP($P714,$B$12:$L778,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($T$19:T713),Adj_Rate*$R714)),IF(payfreq=\"Semiannually\",IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($T$19:T713),Adj_Rate/2*$R714)),IF(payfreq=\"Quarterly\",IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($T$19:T713),Adj_Rate/4*$R714)),IF(payfreq=\"Monthly\",IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($T$19:T713),Adj_Rate/12*$R714)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B715<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B715=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($S$19:S714),VLOOKUP($P715,$B$12:$L779,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($T$19:T714),Adj_Rate*$R715)),IF(payfreq=\"Semiannually\",IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($T$19:T714),Adj_Rate/2*$R715)),IF(payfreq=\"Quarterly\",IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($T$19:T714),Adj_Rate/4*$R715)),IF(payfreq=\"Monthly\",IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($T$19:T714),Adj_Rate/12*$R715)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B716<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B716=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($S$19:S715),VLOOKUP($P716,$B$12:$L780,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($T$19:T715),Adj_Rate*$R716)),IF(payfreq=\"Semiannually\",IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($T$19:T715),Adj_Rate/2*$R716)),IF(payfreq=\"Quarterly\",IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($T$19:T715),Adj_Rate/4*$R716)),IF(payfreq=\"Monthly\",IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($T$19:T715),Adj_Rate/12*$R716)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B717<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B717=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($S$19:S716),VLOOKUP($P717,$B$12:$L781,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($T$19:T716),Adj_Rate*$R717)),IF(payfreq=\"Semiannually\",IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($T$19:T716),Adj_Rate/2*$R717)),IF(payfreq=\"Quarterly\",IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($T$19:T716),Adj_Rate/4*$R717)),IF(payfreq=\"Monthly\",IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($T$19:T716),Adj_Rate/12*$R717)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B718<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B718=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($S$19:S717),VLOOKUP($P718,$B$12:$L782,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($T$19:T717),Adj_Rate*$R718)),IF(payfreq=\"Semiannually\",IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($T$19:T717),Adj_Rate/2*$R718)),IF(payfreq=\"Quarterly\",IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($T$19:T717),Adj_Rate/4*$R718)),IF(payfreq=\"Monthly\",IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($T$19:T717),Adj_Rate/12*$R718)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B719<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B719=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($S$19:S718),VLOOKUP($P719,$B$12:$L783,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($T$19:T718),Adj_Rate*$R719)),IF(payfreq=\"Semiannually\",IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($T$19:T718),Adj_Rate/2*$R719)),IF(payfreq=\"Quarterly\",IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($T$19:T718),Adj_Rate/4*$R719)),IF(payfreq=\"Monthly\",IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($T$19:T718),Adj_Rate/12*$R719)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B720<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B720=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($S$19:S719),VLOOKUP($P720,$B$12:$L784,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($T$19:T719),Adj_Rate*$R720)),IF(payfreq=\"Semiannually\",IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($T$19:T719),Adj_Rate/2*$R720)),IF(payfreq=\"Quarterly\",IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($T$19:T719),Adj_Rate/4*$R720)),IF(payfreq=\"Monthly\",IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($T$19:T719),Adj_Rate/12*$R720)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B721<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B721=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($S$19:S720),VLOOKUP($P721,$B$12:$L785,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($T$19:T720),Adj_Rate*$R721)),IF(payfreq=\"Semiannually\",IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($T$19:T720),Adj_Rate/2*$R721)),IF(payfreq=\"Quarterly\",IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($T$19:T720),Adj_Rate/4*$R721)),IF(payfreq=\"Monthly\",IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($T$19:T720),Adj_Rate/12*$R721)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B722<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B722=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($S$19:S721),VLOOKUP($P722,$B$12:$L786,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($T$19:T721),Adj_Rate*$R722)),IF(payfreq=\"Semiannually\",IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($T$19:T721),Adj_Rate/2*$R722)),IF(payfreq=\"Quarterly\",IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($T$19:T721),Adj_Rate/4*$R722)),IF(payfreq=\"Monthly\",IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($T$19:T721),Adj_Rate/12*$R722)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B723<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B723=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B723<=term),$L723/(1+Adj_Rate)^($B723),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B723<=term),$L723/(1+Adj_Rate/2)^($B723),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B723<=term),$L723/(1+Adj_Rate/4)^($B723),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B723<=term),$L723/(1+Adj_Rate/12)^($B723),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($S$19:S722),VLOOKUP($P723,$B$12:$L787,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($T$19:T722),Adj_Rate*$R723)),IF(payfreq=\"Semiannually\",IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($T$19:T722),Adj_Rate/2*$R723)),IF(payfreq=\"Quarterly\",IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($T$19:T722),Adj_Rate/4*$R723)),IF(payfreq=\"Monthly\",IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($T$19:T722),Adj_Rate/12*$R723)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B724<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B724=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P724=\"\",\"\",IF(P724=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q723)+1,MONTH(Q723),DAY(Q723)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q723),MONTH(Q723)+6,DAY(Q723)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q723),MONTH(Q723)+3,DAY(Q723)),IF(payfreq=\"Monthly\",DATE(YEAR(Q723),MONTH(Q723)+1,DAY(Q723))))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($S$19:S723),VLOOKUP($P724,$B$12:$L788,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($T$19:T723),Adj_Rate*$R724)),IF(payfreq=\"Semiannually\",IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($T$19:T723),Adj_Rate/2*$R724)),IF(payfreq=\"Quarterly\",IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($T$19:T723),Adj_Rate/4*$R724)),IF(payfreq=\"Monthly\",IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($T$19:T723),Adj_Rate/12*$R724)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B724<term,B724+1,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+IF(AND(B725<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B725=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P724<term,P724+1,IF(P724=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($S$19:S724),VLOOKUP($P725,$B$12:$L789,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($T$19:T724),Adj_Rate*$R725)),IF(payfreq=\"Semiannually\",IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($T$19:T724),Adj_Rate/2*$R725)),IF(payfreq=\"Quarterly\",IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($T$19:T724),Adj_Rate/4*$R725)),IF(payfreq=\"Monthly\",IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($T$19:T724),Adj_Rate/12*$R725)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B726<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B726=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($S$19:S725),VLOOKUP($P726,$B$12:$L790,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($T$19:T725),Adj_Rate*$R726)),IF(payfreq=\"Semiannually\",IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($T$19:T725),Adj_Rate/2*$R726)),IF(payfreq=\"Quarterly\",IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($T$19:T725),Adj_Rate/4*$R726)),IF(payfreq=\"Monthly\",IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($T$19:T725),Adj_Rate/12*$R726)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B727<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B727=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($S$19:S726),VLOOKUP($P727,$B$12:$L791,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($T$19:T726),Adj_Rate*$R727)),IF(payfreq=\"Semiannually\",IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($T$19:T726),Adj_Rate/2*$R727)),IF(payfreq=\"Quarterly\",IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($T$19:T726),Adj_Rate/4*$R727)),IF(payfreq=\"Monthly\",IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($T$19:T726),Adj_Rate/12*$R727)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B728<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B728=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($S$19:S727),VLOOKUP($P728,$B$12:$L792,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($T$19:T727),Adj_Rate*$R728)),IF(payfreq=\"Semiannually\",IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($T$19:T727),Adj_Rate/2*$R728)),IF(payfreq=\"Quarterly\",IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($T$19:T727),Adj_Rate/4*$R728)),IF(payfreq=\"Monthly\",IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($T$19:T727),Adj_Rate/12*$R728)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B729<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B729=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($S$19:S728),VLOOKUP($P729,$B$12:$L793,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($T$19:T728),Adj_Rate*$R729)),IF(payfreq=\"Semiannually\",IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($T$19:T728),Adj_Rate/2*$R729)),IF(payfreq=\"Quarterly\",IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($T$19:T728),Adj_Rate/4*$R729)),IF(payfreq=\"Monthly\",IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($T$19:T728),Adj_Rate/12*$R729)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B730<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B730=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($S$19:S729),VLOOKUP($P730,$B$12:$L794,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($T$19:T729),Adj_Rate*$R730)),IF(payfreq=\"Semiannually\",IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($T$19:T729),Adj_Rate/2*$R730)),IF(payfreq=\"Quarterly\",IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($T$19:T729),Adj_Rate/4*$R730)),IF(payfreq=\"Monthly\",IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($T$19:T729),Adj_Rate/12*$R730)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B731<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B731=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($S$19:S730),VLOOKUP($P731,$B$12:$L795,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($T$19:T730),Adj_Rate*$R731)),IF(payfreq=\"Semiannually\",IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($T$19:T730),Adj_Rate/2*$R731)),IF(payfreq=\"Quarterly\",IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($T$19:T730),Adj_Rate/4*$R731)),IF(payfreq=\"Monthly\",IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($T$19:T730),Adj_Rate/12*$R731)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B732<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B732=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($S$19:S731),VLOOKUP($P732,$B$12:$L796,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($T$19:T731),Adj_Rate*$R732)),IF(payfreq=\"Semiannually\",IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($T$19:T731),Adj_Rate/2*$R732)),IF(payfreq=\"Quarterly\",IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($T$19:T731),Adj_Rate/4*$R732)),IF(payfreq=\"Monthly\",IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($T$19:T731),Adj_Rate/12*$R732)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B733<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B733=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($S$19:S732),VLOOKUP($P733,$B$12:$L797,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($T$19:T732),Adj_Rate*$R733)),IF(payfreq=\"Semiannually\",IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($T$19:T732),Adj_Rate/2*$R733)),IF(payfreq=\"Quarterly\",IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($T$19:T732),Adj_Rate/4*$R733)),IF(payfreq=\"Monthly\",IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($T$19:T732),Adj_Rate/12*$R733)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B734<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B734=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($S$19:S733),VLOOKUP($P734,$B$12:$L798,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($T$19:T733),Adj_Rate*$R734)),IF(payfreq=\"Semiannually\",IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($T$19:T733),Adj_Rate/2*$R734)),IF(payfreq=\"Quarterly\",IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($T$19:T733),Adj_Rate/4*$R734)),IF(payfreq=\"Monthly\",IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($T$19:T733),Adj_Rate/12*$R734)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B735<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B735=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($S$19:S734),VLOOKUP($P735,$B$12:$L799,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($T$19:T734),Adj_Rate*$R735)),IF(payfreq=\"Semiannually\",IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($T$19:T734),Adj_Rate/2*$R735)),IF(payfreq=\"Quarterly\",IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($T$19:T734),Adj_Rate/4*$R735)),IF(payfreq=\"Monthly\",IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($T$19:T734),Adj_Rate/12*$R735)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B736<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B736=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($S$19:S735),VLOOKUP($P736,$B$12:$L800,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($T$19:T735),Adj_Rate*$R736)),IF(payfreq=\"Semiannually\",IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($T$19:T735),Adj_Rate/2*$R736)),IF(payfreq=\"Quarterly\",IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($T$19:T735),Adj_Rate/4*$R736)),IF(payfreq=\"Monthly\",IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($T$19:T735),Adj_Rate/12*$R736)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B737<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B737=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($S$19:S736),VLOOKUP($P737,$B$12:$L801,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($T$19:T736),Adj_Rate*$R737)),IF(payfreq=\"Semiannually\",IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($T$19:T736),Adj_Rate/2*$R737)),IF(payfreq=\"Quarterly\",IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($T$19:T736),Adj_Rate/4*$R737)),IF(payfreq=\"Monthly\",IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($T$19:T736),Adj_Rate/12*$R737)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B738<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B738=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($S$19:S737),VLOOKUP($P738,$B$12:$L802,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($T$19:T737),Adj_Rate*$R738)),IF(payfreq=\"Semiannually\",IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($T$19:T737),Adj_Rate/2*$R738)),IF(payfreq=\"Quarterly\",IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($T$19:T737),Adj_Rate/4*$R738)),IF(payfreq=\"Monthly\",IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($T$19:T737),Adj_Rate/12*$R738)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B739<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B739=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($S$19:S738),VLOOKUP($P739,$B$12:$L803,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($T$19:T738),Adj_Rate*$R739)),IF(payfreq=\"Semiannually\",IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($T$19:T738),Adj_Rate/2*$R739)),IF(payfreq=\"Quarterly\",IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($T$19:T738),Adj_Rate/4*$R739)),IF(payfreq=\"Monthly\",IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($T$19:T738),Adj_Rate/12*$R739)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B740<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B740=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($S$19:S739),VLOOKUP($P740,$B$12:$L804,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($T$19:T739),Adj_Rate*$R740)),IF(payfreq=\"Semiannually\",IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($T$19:T739),Adj_Rate/2*$R740)),IF(payfreq=\"Quarterly\",IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($T$19:T739),Adj_Rate/4*$R740)),IF(payfreq=\"Monthly\",IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($T$19:T739),Adj_Rate/12*$R740)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B741<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B741=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($S$19:S740),VLOOKUP($P741,$B$12:$L805,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($T$19:T740),Adj_Rate*$R741)),IF(payfreq=\"Semiannually\",IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($T$19:T740),Adj_Rate/2*$R741)),IF(payfreq=\"Quarterly\",IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($T$19:T740),Adj_Rate/4*$R741)),IF(payfreq=\"Monthly\",IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($T$19:T740),Adj_Rate/12*$R741)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B742<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B742=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($S$19:S741),VLOOKUP($P742,$B$12:$L806,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($T$19:T741),Adj_Rate*$R742)),IF(payfreq=\"Semiannually\",IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($T$19:T741),Adj_Rate/2*$R742)),IF(payfreq=\"Quarterly\",IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($T$19:T741),Adj_Rate/4*$R742)),IF(payfreq=\"Monthly\",IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($T$19:T741),Adj_Rate/12*$R742)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B743<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B743=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($S$19:S742),VLOOKUP($P743,$B$12:$L807,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($T$19:T742),Adj_Rate*$R743)),IF(payfreq=\"Semiannually\",IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($T$19:T742),Adj_Rate/2*$R743)),IF(payfreq=\"Quarterly\",IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($T$19:T742),Adj_Rate/4*$R743)),IF(payfreq=\"Monthly\",IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($T$19:T742),Adj_Rate/12*$R743)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B744<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B744=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($S$19:S743),VLOOKUP($P744,$B$12:$L808,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($T$19:T743),Adj_Rate*$R744)),IF(payfreq=\"Semiannually\",IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($T$19:T743),Adj_Rate/2*$R744)),IF(payfreq=\"Quarterly\",IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($T$19:T743),Adj_Rate/4*$R744)),IF(payfreq=\"Monthly\",IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($T$19:T743),Adj_Rate/12*$R744)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B745<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B745=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($S$19:S744),VLOOKUP($P745,$B$12:$L809,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($T$19:T744),Adj_Rate*$R745)),IF(payfreq=\"Semiannually\",IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($T$19:T744),Adj_Rate/2*$R745)),IF(payfreq=\"Quarterly\",IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($T$19:T744),Adj_Rate/4*$R745)),IF(payfreq=\"Monthly\",IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($T$19:T744),Adj_Rate/12*$R745)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B746<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B746=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($S$19:S745),VLOOKUP($P746,$B$12:$L810,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($T$19:T745),Adj_Rate*$R746)),IF(payfreq=\"Semiannually\",IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($T$19:T745),Adj_Rate/2*$R746)),IF(payfreq=\"Quarterly\",IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($T$19:T745),Adj_Rate/4*$R746)),IF(payfreq=\"Monthly\",IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($T$19:T745),Adj_Rate/12*$R746)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B747<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B747=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($S$19:S746),VLOOKUP($P747,$B$12:$L811,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($T$19:T746),Adj_Rate*$R747)),IF(payfreq=\"Semiannually\",IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($T$19:T746),Adj_Rate/2*$R747)),IF(payfreq=\"Quarterly\",IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($T$19:T746),Adj_Rate/4*$R747)),IF(payfreq=\"Monthly\",IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($T$19:T746),Adj_Rate/12*$R747)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B748<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B748=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($S$19:S747),VLOOKUP($P748,$B$12:$L812,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($T$19:T747),Adj_Rate*$R748)),IF(payfreq=\"Semiannually\",IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($T$19:T747),Adj_Rate/2*$R748)),IF(payfreq=\"Quarterly\",IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($T$19:T747),Adj_Rate/4*$R748)),IF(payfreq=\"Monthly\",IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($T$19:T747),Adj_Rate/12*$R748)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$f":"IF(Q749 <> \"\",Q749, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B749<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B749=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D749:K749)","v":{"$error":"#VALUE!"}},{"$f":"IF(pmt_timing=\"End\",IF($B749>term, \"\",$L749/(1+Adj_Rate/12)^B749),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P749=\"\",P749=\"Total\"),\"\",V748)","v":{"$error":"#VALUE!"}},{"$f":"IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($S$19:S748),VLOOKUP($P749,$B$12:$L813,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($T$19:T748),Adj_Rate*$R749)),IF(payfreq=\"Semiannually\",IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($T$19:T748),Adj_Rate/2*$R749)),IF(payfreq=\"Quarterly\",IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($T$19:T748),Adj_Rate/4*$R749)),IF(payfreq=\"Monthly\",IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($T$19:T748),Adj_Rate/12*$R749)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S749=\"\",\"\",S749-T749)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P749=\"\",P749=\"Total\"),\"\",R749+T749-S749)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B750<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B750=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($S$19:S749),VLOOKUP($P750,$B$12:$L814,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($T$19:T749),Adj_Rate*$R750)),IF(payfreq=\"Semiannually\",IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($T$19:T749),Adj_Rate/2*$R750)),IF(payfreq=\"Quarterly\",IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($T$19:T749),Adj_Rate/4*$R750)),IF(payfreq=\"Monthly\",IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($T$19:T749),Adj_Rate/12*$R750)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B751<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B751=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($S$19:S750),VLOOKUP($P751,$B$12:$L815,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($T$19:T750),Adj_Rate*$R751)),IF(payfreq=\"Semiannually\",IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($T$19:T750),Adj_Rate/2*$R751)),IF(payfreq=\"Quarterly\",IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($T$19:T750),Adj_Rate/4*$R751)),IF(payfreq=\"Monthly\",IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($T$19:T750),Adj_Rate/12*$R751)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B752<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B752=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($S$19:S751),VLOOKUP($P752,$B$12:$L816,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($T$19:T751),Adj_Rate*$R752)),IF(payfreq=\"Semiannually\",IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($T$19:T751),Adj_Rate/2*$R752)),IF(payfreq=\"Quarterly\",IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($T$19:T751),Adj_Rate/4*$R752)),IF(payfreq=\"Monthly\",IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($T$19:T751),Adj_Rate/12*$R752)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B753<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B753=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($S$19:S752),VLOOKUP($P753,$B$12:$L817,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($T$19:T752),Adj_Rate*$R753)),IF(payfreq=\"Semiannually\",IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($T$19:T752),Adj_Rate/2*$R753)),IF(payfreq=\"Quarterly\",IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($T$19:T752),Adj_Rate/4*$R753)),IF(payfreq=\"Monthly\",IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($T$19:T752),Adj_Rate/12*$R753)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B754<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B754=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($S$19:S753),VLOOKUP($P754,$B$12:$L818,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($T$19:T753),Adj_Rate*$R754)),IF(payfreq=\"Semiannually\",IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($T$19:T753),Adj_Rate/2*$R754)),IF(payfreq=\"Quarterly\",IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($T$19:T753),Adj_Rate/4*$R754)),IF(payfreq=\"Monthly\",IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($T$19:T753),Adj_Rate/12*$R754)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B755<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B755=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($S$19:S754),VLOOKUP($P755,$B$12:$L819,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($T$19:T754),Adj_Rate*$R755)),IF(payfreq=\"Semiannually\",IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($T$19:T754),Adj_Rate/2*$R755)),IF(payfreq=\"Quarterly\",IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($T$19:T754),Adj_Rate/4*$R755)),IF(payfreq=\"Monthly\",IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($T$19:T754),Adj_Rate/12*$R755)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B756<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B756=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($S$19:S755),VLOOKUP($P756,$B$12:$L820,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($T$19:T755),Adj_Rate*$R756)),IF(payfreq=\"Semiannually\",IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($T$19:T755),Adj_Rate/2*$R756)),IF(payfreq=\"Quarterly\",IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($T$19:T755),Adj_Rate/4*$R756)),IF(payfreq=\"Monthly\",IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($T$19:T755),Adj_Rate/12*$R756)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B757<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B757=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($S$19:S756),VLOOKUP($P757,$B$12:$L821,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($T$19:T756),Adj_Rate*$R757)),IF(payfreq=\"Semiannually\",IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($T$19:T756),Adj_Rate/2*$R757)),IF(payfreq=\"Quarterly\",IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($T$19:T756),Adj_Rate/4*$R757)),IF(payfreq=\"Monthly\",IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($T$19:T756),Adj_Rate/12*$R757)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B758<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B758=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($S$19:S757),VLOOKUP($P758,$B$12:$L822,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($T$19:T757),Adj_Rate*$R758)),IF(payfreq=\"Semiannually\",IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($T$19:T757),Adj_Rate/2*$R758)),IF(payfreq=\"Quarterly\",IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($T$19:T757),Adj_Rate/4*$R758)),IF(payfreq=\"Monthly\",IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($T$19:T757),Adj_Rate/12*$R758)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B759<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B759=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($S$19:S758),VLOOKUP($P759,$B$12:$L823,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($T$19:T758),Adj_Rate*$R759)),IF(payfreq=\"Semiannually\",IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($T$19:T758),Adj_Rate/2*$R759)),IF(payfreq=\"Quarterly\",IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($T$19:T758),Adj_Rate/4*$R759)),IF(payfreq=\"Monthly\",IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($T$19:T758),Adj_Rate/12*$R759)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B760<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B760=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($S$19:S759),VLOOKUP($P760,$B$12:$L824,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($T$19:T759),Adj_Rate*$R760)),IF(payfreq=\"Semiannually\",IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($T$19:T759),Adj_Rate/2*$R760)),IF(payfreq=\"Quarterly\",IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($T$19:T759),Adj_Rate/4*$R760)),IF(payfreq=\"Monthly\",IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($T$19:T759),Adj_Rate/12*$R760)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B761<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B761=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($S$19:S760),VLOOKUP($P761,$B$12:$L825,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($T$19:T760),Adj_Rate*$R761)),IF(payfreq=\"Semiannually\",IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($T$19:T760),Adj_Rate/2*$R761)),IF(payfreq=\"Quarterly\",IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($T$19:T760),Adj_Rate/4*$R761)),IF(payfreq=\"Monthly\",IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($T$19:T760),Adj_Rate/12*$R761)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B762<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B762=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($S$19:S761),VLOOKUP($P762,$B$12:$L826,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($T$19:T761),Adj_Rate*$R762)),IF(payfreq=\"Semiannually\",IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($T$19:T761),Adj_Rate/2*$R762)),IF(payfreq=\"Quarterly\",IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($T$19:T761),Adj_Rate/4*$R762)),IF(payfreq=\"Monthly\",IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($T$19:T761),Adj_Rate/12*$R762)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B763<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B763=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($S$19:S762),VLOOKUP($P763,$B$12:$L827,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($T$19:T762),Adj_Rate*$R763)),IF(payfreq=\"Semiannually\",IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($T$19:T762),Adj_Rate/2*$R763)),IF(payfreq=\"Quarterly\",IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($T$19:T762),Adj_Rate/4*$R763)),IF(payfreq=\"Monthly\",IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($T$19:T762),Adj_Rate/12*$R763)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B764<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B764=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($S$19:S763),VLOOKUP($P764,$B$12:$L828,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($T$19:T763),Adj_Rate*$R764)),IF(payfreq=\"Semiannually\",IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($T$19:T763),Adj_Rate/2*$R764)),IF(payfreq=\"Quarterly\",IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($T$19:T763),Adj_Rate/4*$R764)),IF(payfreq=\"Monthly\",IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($T$19:T763),Adj_Rate/12*$R764)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B765<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B765=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($S$19:S764),VLOOKUP($P765,$B$12:$L829,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($T$19:T764),Adj_Rate*$R765)),IF(payfreq=\"Semiannually\",IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($T$19:T764),Adj_Rate/2*$R765)),IF(payfreq=\"Quarterly\",IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($T$19:T764),Adj_Rate/4*$R765)),IF(payfreq=\"Monthly\",IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($T$19:T764),Adj_Rate/12*$R765)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B766<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B766=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($S$19:S765),VLOOKUP($P766,$B$12:$L830,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($T$19:T765),Adj_Rate*$R766)),IF(payfreq=\"Semiannually\",IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($T$19:T765),Adj_Rate/2*$R766)),IF(payfreq=\"Quarterly\",IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($T$19:T765),Adj_Rate/4*$R766)),IF(payfreq=\"Monthly\",IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($T$19:T765),Adj_Rate/12*$R766)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B767<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B767=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($S$19:S766),VLOOKUP($P767,$B$12:$L831,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($T$19:T766),Adj_Rate*$R767)),IF(payfreq=\"Semiannually\",IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($T$19:T766),Adj_Rate/2*$R767)),IF(payfreq=\"Quarterly\",IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($T$19:T766),Adj_Rate/4*$R767)),IF(payfreq=\"Monthly\",IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($T$19:T766),Adj_Rate/12*$R767)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B768<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B768=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($S$19:S767),VLOOKUP($P768,$B$12:$L832,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($T$19:T767),Adj_Rate*$R768)),IF(payfreq=\"Semiannually\",IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($T$19:T767),Adj_Rate/2*$R768)),IF(payfreq=\"Quarterly\",IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($T$19:T767),Adj_Rate/4*$R768)),IF(payfreq=\"Monthly\",IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($T$19:T767),Adj_Rate/12*$R768)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B769<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B769=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P769=\"\",\"\",IF(P769=term,\"Last Period\",IF(P769=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q768)+1,MONTH(Q768),DAY(Q768)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q768),MONTH(Q768)+6,DAY(Q768)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q768),MONTH(Q768)+3,DAY(Q768)),IF(payfreq=\"Monthly\",DATE(YEAR(Q768),MONTH(Q768)+1,DAY(Q768)))))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($S$19:S768),VLOOKUP($P769,$B$12:$L833,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($T$19:T758),Adj_Rate*$R769)),IF(payfreq=\"Semiannually\",IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($T$19:T758),Adj_Rate/2*$R769)),IF(payfreq=\"Quarterly\",IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($T$19:T758),Adj_Rate/4*$R769)),IF(payfreq=\"Monthly\",IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($T$19:T758),Adj_Rate/12*$R769)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"BegTab","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"2. Software","index":7,"n_rows":769,"n_cols":36,"rows_kept":769,"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,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"SBITA Inputs (input information based on SBITA inventory tab)"]
[null,null,"SBITA Commencement Date ",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,2,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory SBITA tab - column B",null,null,null,null,null,"Scheule for a SBITA arrangement?",null,null,"SBITA"]
[null,null,"Fund/Account Number",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,44,FALSE)","v":{"$error":"#VALUE!"}}]
[null,null,"SBITA Term",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,26,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory SBITA Term Column K",null,null,null,null,null,null,{"$f":"+B1","v":{"$error":"#VALUE!"}}]
[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":"#VALUE!"}},null,null,"Inventory SBITA Term ( * frequency)",null,null,null,null,null,"Finance SBITA - Liability Amortization Table"]
[null,null,"What is the payment frequency? Annual / SemiAnnual / Quarterly / Monthly /Weekly"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,30,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory Sheet - Column AB"]
[]
[null,null,"When are SBITA payments made? (B)eginning of the period in advance or (E)nd of the period in arrears"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,31,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory Sheet - Column AC"]
[null,null,"SBITA - Discount Rate",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BC400,40,FALSE)","v":{"$error":"#VALUE!"}},null,null,"Inventory SBITA rate - column AL",null,null,null,null,null,null,null,"The below are automated calculations. Do not make any changes. Note the final SBITA liability figure may not equal zero due to rounding.",null,null,null,null,null,null,"Fiscal Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Begin","End"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Inventory!B2","v":44743},{"$f":"+Inventory!C2","v":45107}]
[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,"SBITA Liability Opening Balance","Payments","Interest Expense",null,"SBITA 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. The payment for panalities for terminating the SBITA, if reasonably certain of exercising option","e Any SBITA incentives receivable from (by) the Other Party ","f. Any other payments that are reasonably certain of being required based on an assessment of all relevant factors.",null,null,"Total Payments","IF End of Period Pmts","IF Beginning of Period Pmts",null,null,"Date",null,null,null,"Principal",null,null,null,null,null,null,"FYE","Principal","Interest",null,null,null,"FYE","Principal","Interest"]
[null,0,{"$f":"+G4","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B19<G7,pmt_timing=\"Beginning\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0)","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D19:K19)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$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":"#VALUE!"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$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":"#VALUE!"}},null,0,{"$f":"+C19","v":{"$error":"#VALUE!"}},{"$f":"IF(pmt_timing=\"End\",\"\",SUM('2. Software'!$N19:$N1216))","v":{"$error":"#VALUE!"}},{"$f":"IF(P19=\"\",\"\",IF(P19=\"Total\",SUM($S$19:S19),VLOOKUP($P19,$B$12:$L73,11,FALSE)))","v":{"$error":"#VALUE!"}},null,{"$f":"+S19-T19","v":{"$error":"#VALUE!"}},{"$f":"IF(pmt_timing=\"End\",SUM(M19:M910),SUM(N19:N910)-U19)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"+Y15","v":44743},{"$f":"+Z15","v":45107},{"$f":"+YEAR(AA19)","v":2023},{"$f":"IF(S$4=\"SBITA\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&Z19,Q$19:Q$619,\"<=\"&AA19),0),0)","v":0},{"$f":"IF(S$4=\"SBITA\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&Z19,Q$19:Q$619,\"<=\"&AA19),0),0)","v":0},null,{"$f":"+Y15","v":44743},{"$f":"+Z15","v":45107},{"$f":"+YEAR(AG19)","v":2023},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&AF19,Q$19:Q$619,\"<=\"&AG19),0),0)","v":0},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&AF19,Q$19:Q$619,\"<=\"&AG19),0),0)","v":0}]
[null,1,{"$f":"IF(Q20 <> \"\",Q20, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B20<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B20=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D20:K20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$f":"IF(P20=\"\",\"\",IF(P20=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q19)+1,MONTH(Q19),DAY(Q19)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q19),MONTH(Q19)+6,DAY(Q19)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q19),MONTH(Q19)+3,DAY(Q19)),IF(payfreq=\"Monthly\",DATE(YEAR(Q19),MONTH(Q19)+1,DAY(Q19))))))))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",V19)","v":{"$error":"#VALUE!"}},{"$f":"IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($S$19:S19),VLOOKUP($P20,$B$12:$L74,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S20=\"\",\"\",S20-T20)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",R20+T20-S20)","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"DATE(YEAR(Z19)+1,MONTH(Z19),DAY(Z19))","v":45108},45473,{"$f":"+YEAR(AA20)","v":2024},{"$f":"IF(S$4=\"SBITA\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&Z20,Q$19:Q$619,\"<=\"&AA20),0),0)","v":0},{"$f":"IF(S$4=\"SBITA\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&Z20,Q$19:Q$619,\"<=\"&AA20),0),0)","v":0},null,{"$f":"DATE(YEAR(AF19)+1,MONTH(AF19),DAY(AF19))","v":45108},45473,{"$f":"+YEAR(AG20)","v":2024},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&AF20,Q$19:Q$619,\"<=\"&AG20),0),0)","v":0},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&AF20,Q$19:Q$619,\"<=\"&AG20),0),0)","v":0}]
[null,2,{"$f":"IF(Q21 <> \"\",Q21, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B21<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B21=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P20<term,P20+1,IF(P20=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P21=\"\",P21=\"Total\"),\"\",V20)","v":{"$error":"#VALUE!"}},{"$f":"IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($S$19:S20),VLOOKUP($P21,$B$12:$L75,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S21=\"\",\"\",S21-T21)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P21=\"\",P21=\"Total\"),\"\",R21+T21-S21)","v":{"$error":"#VALUE!"}},null,null,null,45474,45838,2025,0,0,null,45474,45838,2025,0,0]
[null,3,{"$error":"#VALUE!"},{"$f":"+IF(AND(B22<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B22=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P21<term,P21+1,IF(P21=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($S$19:S21),VLOOKUP($P22,$B$12:$L76,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,45839,46203,2026,0,0,null,45839,46203,2026,0,0]
[null,4,{"$error":"#VALUE!"},{"$f":"+IF(AND(B23<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B23=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($S$19:S22),VLOOKUP($P23,$B$12:$L77,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,46204,{"$f":"DATE(YEAR(AA22)+1,MONTH(AA22),DAY(AA22))","v":46568},2027,0,0,null,46204,{"$f":"DATE(YEAR(AG22)+1,MONTH(AG22),DAY(AG22))","v":46568},2027,0,0]
[null,5,{"$error":"#VALUE!"},{"$f":"+IF(AND(B24<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B24=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($S$19:S23),VLOOKUP($P24,$B$12:$L78,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z23)+1,MONTH(Z23),DAY(Z23))","v":46569},{"$f":"DATE(YEAR(AA23)+1,MONTH(AA23),DAY(AA23))","v":46934},2028,0,0,null,{"$f":"DATE(YEAR(AF23)+1,MONTH(AF23),DAY(AF23))","v":46569},{"$f":"DATE(YEAR(AG23)+1,MONTH(AG23),DAY(AG23))","v":46934},2028,0,0]
[null,6,{"$error":"#VALUE!"},{"$f":"+IF(AND(B25<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B25=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($S$19:S24),VLOOKUP($P25,$B$12:$L79,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z24)+1,MONTH(Z24),DAY(Z24))","v":46935},{"$f":"DATE(YEAR(AA24)+5,MONTH(AA24),DAY(AA24))","v":48760},2033,0,0,null,{"$f":"DATE(YEAR(AF24)+1,MONTH(AF24),DAY(AF24))","v":46935},{"$f":"DATE(YEAR(AG24)+5,MONTH(AG24),DAY(AG24))","v":48760},2033,0,0]
[null,7,{"$error":"#VALUE!"},{"$f":"+IF(AND(B26<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B26=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($S$19:S25),VLOOKUP($P26,$B$12:$L80,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,48761,50586,2038,0,0,null,{"$f":"DATE(YEAR(AF25)+5,MONTH(AF25),DAY(AF25))","v":48761},50586,2038,0,0]
[null,8,{"$error":"#VALUE!"},{"$f":"+IF(AND(B27<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B27=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($S$19:S26),VLOOKUP($P27,$B$12:$L81,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z26)+5,MONTH(Z26),DAY(Z26))","v":50587},52412,2043,0,0,null,{"$f":"DATE(YEAR(AF26)+5,MONTH(AF26),DAY(AF26))","v":50587},52412,2043,0,0]
[null,9,{"$error":"#VALUE!"},{"$f":"+IF(AND(B28<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B28=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($S$19:S27),VLOOKUP($P28,$B$12:$L82,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,52413,54239,2048,0,0,null,{"$f":"DATE(YEAR(AF27)+5,MONTH(AF27),DAY(AF27))","v":52413},54239,2048,0,0]
[null,10,{"$error":"#VALUE!"},{"$f":"+IF(AND(B29<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B29=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($S$19:S28),VLOOKUP($P29,$B$12:$L83,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,54240,56065,2053,0,0,null,54240,56065,2053,0,0]
[null,11,{"$error":"#VALUE!"},{"$f":"+IF(AND(B30<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B30=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($S$19:S29),VLOOKUP($P30,$B$12:$L84,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,56066,57891,2058,0,0,null,56066,57891,2058,0,0]
[null,12,{"$error":"#VALUE!"},{"$f":"+IF(AND(B31<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B31=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($S$19:S30),VLOOKUP($P31,$B$12:$L85,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,57892,59717,2063,0,0,null,57892,59717,2063,0,0]
[null,13,{"$error":"#VALUE!"},{"$f":"+IF(AND(B32<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B32=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($S$19:S31),VLOOKUP($P32,$B$12:$L86,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,59718,61544,2068,0,0,null,59718,61544,2068,0,0]
[null,14,{"$error":"#VALUE!"},{"$f":"+IF(AND(B33<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B33=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($S$19:S32),VLOOKUP($P33,$B$12:$L87,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,61545,63370,2073,0,0,null,61545,63370,2073,0,0]
[null,15,{"$error":"#VALUE!"},{"$f":"+IF(AND(B34<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B34=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($S$19:S33),VLOOKUP($P34,$B$12:$L88,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,63371,65196,2078,0,0,null,63371,65196,2078,0,0]
[null,16,{"$error":"#VALUE!"},{"$f":"+IF(AND(B35<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B35=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($S$19:S34),VLOOKUP($P35,$B$12:$L89,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,65197,67022,2083,0,0,null,65197,67022,2083,0,0]
[null,17,{"$error":"#VALUE!"},{"$f":"+IF(AND(B36<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B36=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($S$19:S35),VLOOKUP($P36,$B$12:$L90,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,67023,68849,2088,0,0,null,67023,68849,2088,0,0]
[null,18,{"$error":"#VALUE!"},{"$f":"+IF(AND(B37<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B37=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($S$19:S36),VLOOKUP($P37,$B$12:$L91,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,68850,70675,2093,0,0,null,68850,70675,2093,0,0]
[null,19,{"$error":"#VALUE!"},{"$f":"+IF(AND(B38<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B38=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($S$19:S37),VLOOKUP($P38,$B$12:$L92,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,70676,72501,2098,0,0,null,70676,72501,2098,0,0]
[null,20,{"$error":"#VALUE!"},{"$f":"+IF(AND(B39<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B39=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($S$19:S38),VLOOKUP($P39,$B$12:$L93,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,72502,74326,2103,0,0,null,72502,74326,2103,0,0]
[null,21,{"$error":"#VALUE!"},{"$f":"+IF(AND(B40<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B40=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($S$19:S39),VLOOKUP($P40,$B$12:$L94,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,74327,76153,2108,0,0,null,74327,76153,2108,0,0]
[null,22,{"$error":"#VALUE!"},{"$f":"+IF(AND(B41<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B41=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($S$19:S40),VLOOKUP($P41,$B$12:$L95,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z40)+5,MONTH(Z40),DAY(Z40))","v":76154},77979,2113,0,0,null,76154,77979,2113,0,0]
[null,23,{"$error":"#VALUE!"},{"$f":"+IF(AND(B42<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B42=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($S$19:S41),VLOOKUP($P42,$B$12:$L96,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,77980,79805,2118,0,0,null,77980,79805,2118,0,0]
[null,24,{"$error":"#VALUE!"},{"$f":"+IF(AND(B43<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B43=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($S$19:S42),VLOOKUP($P43,$B$12:$L97,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,79806,81631,2123,0,0,null,79806,81631,2123,0,0]
[null,25,{"$error":"#VALUE!"},{"$f":"+IF(AND(B44<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B44=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($S$19:S43),VLOOKUP($P44,$B$12:$L98,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,81632,83458,2128,0,0,null,81632,83458,2128,0,0]
[null,26,{"$error":"#VALUE!"},{"$f":"+IF(AND(B45<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B45=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($S$19:S44),VLOOKUP($P45,$B$12:$L99,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,83459,85284,2133,0,0,null,83459,85284,2133,0,0]
[null,27,{"$error":"#VALUE!"},{"$f":"+IF(AND(B46<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B46=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($S$19:S45),VLOOKUP($P46,$B$12:$L100,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,85285,87110,2138,0,0,null,85285,87110,2138,0,0]
[null,28,{"$error":"#VALUE!"},{"$f":"+IF(AND(B47<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B47=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($S$19:S46),VLOOKUP($P47,$B$12:$L101,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,87111,88936,2143,0,0,null,87111,88936,2143,0,0]
[null,29,{"$error":"#VALUE!"},{"$f":"+IF(AND(B48<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B48=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($S$19:S47),VLOOKUP($P48,$B$12:$L102,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,88937,90763,2148,0,0,null,88937,90763,2148,0,0]
[null,30,{"$error":"#VALUE!"},{"$f":"+IF(AND(B49<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B49=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($S$19:S48),VLOOKUP($P49,$B$12:$L103,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,90764,92589,2153,0,0,null,90764,92589,2153,0,0]
[null,31,{"$error":"#VALUE!"},{"$f":"+IF(AND(B50<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B50=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($S$19:S49),VLOOKUP($P50,$B$12:$L104,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,92590,94415,2158,0,0,null,92590,94415,2158,0,0]
[null,32,{"$error":"#VALUE!"},{"$f":"+IF(AND(B51<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B51=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($S$19:S50),VLOOKUP($P51,$B$12:$L105,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,94416,96241,2163,0,0,null,94416,96241,2163,0,0]
[null,33,{"$error":"#VALUE!"},{"$f":"+IF(AND(B52<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B52=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($S$19:S51),VLOOKUP($P52,$B$12:$L106,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,96242,98068,2168,0,0,null,96242,98068,2168,0,0]
[null,34,{"$error":"#VALUE!"},{"$f":"+IF(AND(B53<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B53=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($S$19:S52),VLOOKUP($P53,$B$12:$L107,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,98069,99894,2173,0,0,null,98069,99894,2173,0,0]
[null,35,{"$error":"#VALUE!"},{"$f":"+IF(AND(B54<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B54=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($S$19:S53),VLOOKUP($P54,$B$12:$L108,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,99895,101720,2178,0,0,null,99895,101720,2178,0,0]
[null,36,{"$error":"#VALUE!"},{"$f":"+IF(AND(B55<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B55=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($S$19:S54),VLOOKUP($P55,$B$12:$L109,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,101721,103546,2183,0,0,null,101721,103546,2183,0,0]
[null,37,{"$error":"#VALUE!"},{"$f":"+IF(AND(B56<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B56=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($S$19:S55),VLOOKUP($P56,$B$12:$L110,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,103547,105373,2188,0,0,null,103547,105373,2188,0,0]
[null,38,{"$error":"#VALUE!"},{"$f":"+IF(AND(B57<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B57=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($S$19:S56),VLOOKUP($P57,$B$12:$L111,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,{"$f":"DATE(YEAR(Z56)+5,MONTH(Z56),DAY(Z56))","v":105374},107199,2193,0,0,null,105374,107199,2193,0,0]
[null,39,{"$error":"#VALUE!"},{"$f":"+IF(AND(B58<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B58=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($S$19:S57),VLOOKUP($P58,$B$12:$L112,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,107200,109025,2198,0,0,null,107200,109025,2198,0,0]
[null,40,{"$error":"#VALUE!"},{"$f":"+IF(AND(B59<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B59=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($S$19:S58),VLOOKUP($P59,$B$12:$L113,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,109026,110850,2203,0,0,null,109026,110850,2203,0,0]
[null,41,{"$error":"#VALUE!"},{"$f":"+IF(AND(B60<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B60=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($S$19:S59),VLOOKUP($P60,$B$12:$L114,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,110851,112677,2208,0,0,null,110851,112677,2208,0,0]
[null,42,{"$error":"#VALUE!"},{"$f":"+IF(AND(B61<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B61=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($S$19:S60),VLOOKUP($P61,$B$12:$L115,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,112678,114503,2213,0,0,null,112678,114503,2213,0,0]
[null,43,{"$error":"#VALUE!"},{"$f":"+IF(AND(B62<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B62=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($S$19:S61),VLOOKUP($P62,$B$12:$L116,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,114504,116329,2218,0,0,null,114504,116329,2218,0,0]
[null,44,{"$error":"#VALUE!"},{"$f":"+IF(AND(B63<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B63=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($S$19:S62),VLOOKUP($P63,$B$12:$L117,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,116330,118155,2223,0,0,null,116330,118155,2223,0,0]
[null,45,{"$error":"#VALUE!"},{"$f":"+IF(AND(B64<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B64=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($S$19:S63),VLOOKUP($P64,$B$12:$L118,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,118156,119982,2228,0,0,null,118156,119982,2228,0,0]
[null,46,{"$error":"#VALUE!"},{"$f":"+IF(AND(B65<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B65=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($S$19:S64),VLOOKUP($P65,$B$12:$L119,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,119983,121808,2233,0,0,null,119983,121808,2233,0,0]
[null,47,{"$error":"#VALUE!"},{"$f":"+IF(AND(B66<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B66=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($S$19:S65),VLOOKUP($P66,$B$12:$L120,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,48,{"$error":"#VALUE!"},{"$f":"+IF(AND(B67<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B67=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($S$19:S66),VLOOKUP($P67,$B$12:$L121,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,49,{"$error":"#VALUE!"},{"$f":"+IF(AND(B68<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B68=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($S$19:S67),VLOOKUP($P68,$B$12:$L122,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,50,{"$error":"#VALUE!"},{"$f":"+IF(AND(B69<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B69=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($S$19:S68),VLOOKUP($P69,$B$12:$L123,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,51,{"$error":"#VALUE!"},{"$f":"+IF(AND(B70<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B70=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($S$19:S69),VLOOKUP($P70,$B$12:$L124,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,52,{"$error":"#VALUE!"},{"$f":"+IF(AND(B71<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B71=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($S$19:S70),VLOOKUP($P71,$B$12:$L125,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,53,{"$error":"#VALUE!"},{"$f":"+IF(AND(B72<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B72=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($S$19:S71),VLOOKUP($P72,$B$12:$L126,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,54,{"$error":"#VALUE!"},{"$f":"+IF(AND(B73<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B73=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($S$19:S72),VLOOKUP($P73,$B$12:$L127,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,55,{"$error":"#VALUE!"},{"$f":"+IF(AND(B74<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B74=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($S$19:S73),VLOOKUP($P74,$B$12:$L128,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,56,{"$error":"#VALUE!"},{"$f":"+IF(AND(B75<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B75=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($S$19:S74),VLOOKUP($P75,$B$12:$L129,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,57,{"$error":"#VALUE!"},{"$f":"+IF(AND(B76<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B76=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($S$19:S75),VLOOKUP($P76,$B$12:$L130,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,58,{"$error":"#VALUE!"},{"$f":"+IF(AND(B77<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B77=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($S$19:S76),VLOOKUP($P77,$B$12:$L131,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,59,{"$error":"#VALUE!"},{"$f":"+IF(AND(B78<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B78=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($S$19:S77),VLOOKUP($P78,$B$12:$L132,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,60,{"$error":"#VALUE!"},{"$f":"+IF(AND(B79<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B79=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($S$19:S78),VLOOKUP($P79,$B$12:$L133,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,61,{"$error":"#VALUE!"},{"$f":"+IF(AND(B80<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B80=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($S$19:S79),VLOOKUP($P80,$B$12:$L134,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,62,{"$error":"#VALUE!"},{"$f":"+IF(AND(B81<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B81=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($S$19:S80),VLOOKUP($P81,$B$12:$L135,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,63,{"$error":"#VALUE!"},{"$f":"+IF(AND(B82<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B82=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($S$19:S81),VLOOKUP($P82,$B$12:$L136,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,64,{"$error":"#VALUE!"},{"$f":"+IF(AND(B83<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B83=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($S$19:S82),VLOOKUP($P83,$B$12:$L137,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,65,{"$error":"#VALUE!"},{"$f":"+IF(AND(B84<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B84=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D84:K84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P84=\"\",\"\",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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($S$19:S83),VLOOKUP($P84,$B$12:$L138,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,66,{"$f":"IF(Q85 <> \"\",Q85, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B85<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B85=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P84<term,P84+1,IF(P84=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P85=\"\",P85=\"Total\"),\"\",V84)","v":{"$error":"#VALUE!"}},{"$f":"IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($S$19:S84),VLOOKUP($P85,$B$12:$L139,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S85=\"\",\"\",S85-T85)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P85=\"\",P85=\"Total\"),\"\",R85+T85-S85)","v":{"$error":"#VALUE!"}}]
[null,67,{"$error":"#VALUE!"},{"$f":"+IF(AND(B86<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B86=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($S$19:S85),VLOOKUP($P86,$B$12:$L140,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,68,{"$error":"#VALUE!"},{"$f":"+IF(AND(B87<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B87=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($S$19:S86),VLOOKUP($P87,$B$12:$L141,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,69,{"$error":"#VALUE!"},{"$f":"+IF(AND(B88<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B88=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($S$19:S87),VLOOKUP($P88,$B$12:$L142,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,70,{"$error":"#VALUE!"},{"$f":"+IF(AND(B89<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B89=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($S$19:S88),VLOOKUP($P89,$B$12:$L143,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,71,{"$error":"#VALUE!"},{"$f":"+IF(AND(B90<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B90=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($S$19:S89),VLOOKUP($P90,$B$12:$L144,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,72,{"$error":"#VALUE!"},{"$f":"+IF(AND(B91<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B91=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($S$19:S90),VLOOKUP($P91,$B$12:$L145,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,73,{"$error":"#VALUE!"},{"$f":"+IF(AND(B92<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B92=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($S$19:S91),VLOOKUP($P92,$B$12:$L146,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,74,{"$error":"#VALUE!"},{"$f":"+IF(AND(B93<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B93=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($S$19:S92),VLOOKUP($P93,$B$12:$L147,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,75,{"$error":"#VALUE!"},{"$f":"+IF(AND(B94<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B94=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($S$19:S93),VLOOKUP($P94,$B$12:$L148,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,76,{"$error":"#VALUE!"},{"$f":"+IF(AND(B95<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B95=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($S$19:S94),VLOOKUP($P95,$B$12:$L149,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,77,{"$error":"#VALUE!"},{"$f":"+IF(AND(B96<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B96=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($S$19:S95),VLOOKUP($P96,$B$12:$L150,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,78,{"$error":"#VALUE!"},{"$f":"+IF(AND(B97<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B97=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($S$19:S96),VLOOKUP($P97,$B$12:$L151,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,79,{"$error":"#VALUE!"},{"$f":"+IF(AND(B98<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B98=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($S$19:S97),VLOOKUP($P98,$B$12:$L152,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,80,{"$error":"#VALUE!"},{"$f":"+IF(AND(B99<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B99=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($S$19:S98),VLOOKUP($P99,$B$12:$L153,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,81,{"$error":"#VALUE!"},{"$f":"+IF(AND(B100<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B100=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($S$19:S99),VLOOKUP($P100,$B$12:$L154,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,82,{"$error":"#VALUE!"},{"$f":"+IF(AND(B101<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B101=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($S$19:S100),VLOOKUP($P101,$B$12:$L155,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,83,{"$error":"#VALUE!"},{"$f":"+IF(AND(B102<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B102=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($S$19:S101),VLOOKUP($P102,$B$12:$L156,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,84,{"$error":"#VALUE!"},{"$f":"+IF(AND(B103<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B103=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($S$19:S102),VLOOKUP($P103,$B$12:$L157,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,85,{"$error":"#VALUE!"},{"$f":"+IF(AND(B104<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B104=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($S$19:S103),VLOOKUP($P104,$B$12:$L158,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,86,{"$error":"#VALUE!"},{"$f":"+IF(AND(B105<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B105=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($S$19:S104),VLOOKUP($P105,$B$12:$L159,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,87,{"$error":"#VALUE!"},{"$f":"+IF(AND(B106<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B106=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($S$19:S105),VLOOKUP($P106,$B$12:$L160,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,88,{"$error":"#VALUE!"},{"$f":"+IF(AND(B107<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B107=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($S$19:S106),VLOOKUP($P107,$B$12:$L161,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,89,{"$error":"#VALUE!"},{"$f":"+IF(AND(B108<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B108=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($S$19:S107),VLOOKUP($P108,$B$12:$L162,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,90,{"$error":"#VALUE!"},{"$f":"+IF(AND(B109<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B109=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($S$19:S108),VLOOKUP($P109,$B$12:$L163,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,91,{"$error":"#VALUE!"},{"$f":"+IF(AND(B110<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B110=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($S$19:S109),VLOOKUP($P110,$B$12:$L164,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,92,{"$error":"#VALUE!"},{"$f":"+IF(AND(B111<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B111=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($S$19:S110),VLOOKUP($P111,$B$12:$L165,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,93,{"$error":"#VALUE!"},{"$f":"+IF(AND(B112<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B112=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($S$19:S111),VLOOKUP($P112,$B$12:$L166,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,94,{"$error":"#VALUE!"},{"$f":"+IF(AND(B113<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B113=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($S$19:S112),VLOOKUP($P113,$B$12:$L167,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,95,{"$error":"#VALUE!"},{"$f":"+IF(AND(B114<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B114=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($S$19:S113),VLOOKUP($P114,$B$12:$L168,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,96,{"$error":"#VALUE!"},{"$f":"+IF(AND(B115<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B115=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($S$19:S114),VLOOKUP($P115,$B$12:$L169,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,97,{"$error":"#VALUE!"},{"$f":"+IF(AND(B116<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B116=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($S$19:S115),VLOOKUP($P116,$B$12:$L170,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,98,{"$error":"#VALUE!"},{"$f":"+IF(AND(B117<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B117=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($S$19:S116),VLOOKUP($P117,$B$12:$L171,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,99,{"$error":"#VALUE!"},{"$f":"+IF(AND(B118<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B118=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($S$19:S117),VLOOKUP($P118,$B$12:$L172,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,100,{"$error":"#VALUE!"},{"$f":"+IF(AND(B119<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B119=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($S$19:S118),VLOOKUP($P119,$B$12:$L173,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,101,{"$error":"#VALUE!"},{"$f":"+IF(AND(B120<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B120=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($S$19:S119),VLOOKUP($P120,$B$12:$L174,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,102,{"$error":"#VALUE!"},{"$f":"+IF(AND(B121<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B121=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($S$19:S120),VLOOKUP($P121,$B$12:$L175,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,103,{"$error":"#VALUE!"},{"$f":"+IF(AND(B122<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B122=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($S$19:S121),VLOOKUP($P122,$B$12:$L176,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,104,{"$error":"#VALUE!"},{"$f":"+IF(AND(B123<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B123=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($S$19:S122),VLOOKUP($P123,$B$12:$L177,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,105,{"$error":"#VALUE!"},{"$f":"+IF(AND(B124<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B124=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($S$19:S123),VLOOKUP($P124,$B$12:$L178,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,106,{"$error":"#VALUE!"},{"$f":"+IF(AND(B125<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B125=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($S$19:S124),VLOOKUP($P125,$B$12:$L179,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,107,{"$error":"#VALUE!"},{"$f":"+IF(AND(B126<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B126=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($S$19:S125),VLOOKUP($P126,$B$12:$L180,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,108,{"$error":"#VALUE!"},{"$f":"+IF(AND(B127<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B127=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($S$19:S126),VLOOKUP($P127,$B$12:$L181,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,109,{"$error":"#VALUE!"},{"$f":"+IF(AND(B128<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B128=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($S$19:S127),VLOOKUP($P128,$B$12:$L182,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,110,{"$error":"#VALUE!"},{"$f":"+IF(AND(B129<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B129=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($S$19:S128),VLOOKUP($P129,$B$12:$L183,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,111,{"$error":"#VALUE!"},{"$f":"+IF(AND(B130<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B130=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($S$19:S129),VLOOKUP($P130,$B$12:$L184,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,112,{"$error":"#VALUE!"},{"$f":"+IF(AND(B131<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B131=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($S$19:S130),VLOOKUP($P131,$B$12:$L185,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,113,{"$error":"#VALUE!"},{"$f":"+IF(AND(B132<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B132=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($S$19:S131),VLOOKUP($P132,$B$12:$L186,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,114,{"$error":"#VALUE!"},{"$f":"+IF(AND(B133<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B133=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($S$19:S132),VLOOKUP($P133,$B$12:$L187,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,115,{"$error":"#VALUE!"},{"$f":"+IF(AND(B134<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B134=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($S$19:S133),VLOOKUP($P134,$B$12:$L188,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,116,{"$error":"#VALUE!"},{"$f":"+IF(AND(B135<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B135=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($S$19:S134),VLOOKUP($P135,$B$12:$L189,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,117,{"$error":"#VALUE!"},{"$f":"+IF(AND(B136<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B136=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($S$19:S135),VLOOKUP($P136,$B$12:$L190,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,118,{"$error":"#VALUE!"},{"$f":"+IF(AND(B137<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B137=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($S$19:S136),VLOOKUP($P137,$B$12:$L191,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,119,{"$error":"#VALUE!"},{"$f":"+IF(AND(B138<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B138=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($S$19:S137),VLOOKUP($P138,$B$12:$L192,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,120,{"$error":"#VALUE!"},{"$f":"+IF(AND(B139<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B139=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($S$19:S138),VLOOKUP($P139,$B$12:$L193,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,121,{"$error":"#VALUE!"},{"$f":"+IF(AND(B140<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B140=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($S$19:S139),VLOOKUP($P140,$B$12:$L194,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,122,{"$error":"#VALUE!"},{"$f":"+IF(AND(B141<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B141=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($S$19:S140),VLOOKUP($P141,$B$12:$L195,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,123,{"$error":"#VALUE!"},{"$f":"+IF(AND(B142<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B142=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($S$19:S141),VLOOKUP($P142,$B$12:$L196,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,124,{"$error":"#VALUE!"},{"$f":"+IF(AND(B143<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B143=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($S$19:S142),VLOOKUP($P143,$B$12:$L197,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,125,{"$error":"#VALUE!"},{"$f":"+IF(AND(B144<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B144=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($S$19:S143),VLOOKUP($P144,$B$12:$L198,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,126,{"$error":"#VALUE!"},{"$f":"+IF(AND(B145<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B145=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($S$19:S144),VLOOKUP($P145,$B$12:$L199,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,127,{"$error":"#VALUE!"},{"$f":"+IF(AND(B146<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B146=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($S$19:S145),VLOOKUP($P146,$B$12:$L200,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,128,{"$error":"#VALUE!"},{"$f":"+IF(AND(B147<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B147=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($S$19:S146),VLOOKUP($P147,$B$12:$L201,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,129,{"$error":"#VALUE!"},{"$f":"+IF(AND(B148<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B148=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D148:K148)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P148=\"\",\"\",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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($S$19:S147),VLOOKUP($P148,$B$12:$L202,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,130,{"$f":"IF(Q149 <> \"\",Q149, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B149<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B149=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P148<term,P148+1,IF(P148=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P149=\"\",P149=\"Total\"),\"\",V148)","v":{"$error":"#VALUE!"}},{"$f":"IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($S$19:S148),VLOOKUP($P149,$B$12:$L203,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S149=\"\",\"\",S149-T149)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P149=\"\",P149=\"Total\"),\"\",R149+T149-S149)","v":{"$error":"#VALUE!"}}]
[null,131,{"$error":"#VALUE!"},{"$f":"+IF(AND(B150<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B150=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($S$19:S149),VLOOKUP($P150,$B$12:$L204,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,132,{"$error":"#VALUE!"},{"$f":"+IF(AND(B151<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B151=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($S$19:S150),VLOOKUP($P151,$B$12:$L205,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,133,{"$error":"#VALUE!"},{"$f":"+IF(AND(B152<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B152=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($S$19:S151),VLOOKUP($P152,$B$12:$L206,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,134,{"$error":"#VALUE!"},{"$f":"+IF(AND(B153<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B153=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($S$19:S152),VLOOKUP($P153,$B$12:$L207,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,135,{"$error":"#VALUE!"},{"$f":"+IF(AND(B154<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B154=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($S$19:S153),VLOOKUP($P154,$B$12:$L208,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,136,{"$error":"#VALUE!"},{"$f":"+IF(AND(B155<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B155=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($S$19:S154),VLOOKUP($P155,$B$12:$L209,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,137,{"$error":"#VALUE!"},{"$f":"+IF(AND(B156<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B156=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($S$19:S155),VLOOKUP($P156,$B$12:$L210,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,138,{"$error":"#VALUE!"},{"$f":"+IF(AND(B157<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B157=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($S$19:S156),VLOOKUP($P157,$B$12:$L211,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,139,{"$error":"#VALUE!"},{"$f":"+IF(AND(B158<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B158=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($S$19:S157),VLOOKUP($P158,$B$12:$L212,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,140,{"$error":"#VALUE!"},{"$f":"+IF(AND(B159<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B159=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($S$19:S158),VLOOKUP($P159,$B$12:$L213,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,141,{"$error":"#VALUE!"},{"$f":"+IF(AND(B160<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B160=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($S$19:S159),VLOOKUP($P160,$B$12:$L214,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,142,{"$error":"#VALUE!"},{"$f":"+IF(AND(B161<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B161=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($S$19:S160),VLOOKUP($P161,$B$12:$L215,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,143,{"$error":"#VALUE!"},{"$f":"+IF(AND(B162<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B162=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($S$19:S161),VLOOKUP($P162,$B$12:$L216,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,144,{"$error":"#VALUE!"},{"$f":"+IF(AND(B163<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B163=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($S$19:S162),VLOOKUP($P163,$B$12:$L217,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,145,{"$error":"#VALUE!"},{"$f":"+IF(AND(B164<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B164=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($S$19:S163),VLOOKUP($P164,$B$12:$L218,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,146,{"$error":"#VALUE!"},{"$f":"+IF(AND(B165<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B165=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($S$19:S164),VLOOKUP($P165,$B$12:$L219,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,147,{"$error":"#VALUE!"},{"$f":"+IF(AND(B166<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B166=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($S$19:S165),VLOOKUP($P166,$B$12:$L220,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,148,{"$error":"#VALUE!"},{"$f":"+IF(AND(B167<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B167=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($S$19:S166),VLOOKUP($P167,$B$12:$L221,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,149,{"$error":"#VALUE!"},{"$f":"+IF(AND(B168<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B168=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($S$19:S167),VLOOKUP($P168,$B$12:$L222,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,150,{"$error":"#VALUE!"},{"$f":"+IF(AND(B169<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B169=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($S$19:S168),VLOOKUP($P169,$B$12:$L223,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,151,{"$error":"#VALUE!"},{"$f":"+IF(AND(B170<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B170=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($S$19:S169),VLOOKUP($P170,$B$12:$L224,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,152,{"$error":"#VALUE!"},{"$f":"+IF(AND(B171<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B171=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($S$19:S170),VLOOKUP($P171,$B$12:$L225,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,153,{"$error":"#VALUE!"},{"$f":"+IF(AND(B172<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B172=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($S$19:S171),VLOOKUP($P172,$B$12:$L226,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,154,{"$error":"#VALUE!"},{"$f":"+IF(AND(B173<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B173=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($S$19:S172),VLOOKUP($P173,$B$12:$L227,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,155,{"$error":"#VALUE!"},{"$f":"+IF(AND(B174<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B174=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($S$19:S173),VLOOKUP($P174,$B$12:$L228,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,156,{"$error":"#VALUE!"},{"$f":"+IF(AND(B175<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B175=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($S$19:S174),VLOOKUP($P175,$B$12:$L229,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,157,{"$error":"#VALUE!"},{"$f":"+IF(AND(B176<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B176=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($S$19:S175),VLOOKUP($P176,$B$12:$L230,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,158,{"$error":"#VALUE!"},{"$f":"+IF(AND(B177<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B177=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($S$19:S176),VLOOKUP($P177,$B$12:$L231,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,159,{"$error":"#VALUE!"},{"$f":"+IF(AND(B178<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B178=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($S$19:S177),VLOOKUP($P178,$B$12:$L232,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,160,{"$error":"#VALUE!"},{"$f":"+IF(AND(B179<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B179=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($S$19:S178),VLOOKUP($P179,$B$12:$L233,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,161,{"$error":"#VALUE!"},{"$f":"+IF(AND(B180<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B180=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($S$19:S179),VLOOKUP($P180,$B$12:$L234,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,162,{"$error":"#VALUE!"},{"$f":"+IF(AND(B181<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B181=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($S$19:S180),VLOOKUP($P181,$B$12:$L235,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,163,{"$error":"#VALUE!"},{"$f":"+IF(AND(B182<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B182=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($S$19:S181),VLOOKUP($P182,$B$12:$L236,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,164,{"$error":"#VALUE!"},{"$f":"+IF(AND(B183<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B183=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($S$19:S182),VLOOKUP($P183,$B$12:$L237,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,165,{"$error":"#VALUE!"},{"$f":"+IF(AND(B184<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B184=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($S$19:S183),VLOOKUP($P184,$B$12:$L238,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,166,{"$error":"#VALUE!"},{"$f":"+IF(AND(B185<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B185=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($S$19:S184),VLOOKUP($P185,$B$12:$L239,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,167,{"$error":"#VALUE!"},{"$f":"+IF(AND(B186<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B186=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($S$19:S185),VLOOKUP($P186,$B$12:$L240,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,168,{"$error":"#VALUE!"},{"$f":"+IF(AND(B187<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B187=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($S$19:S186),VLOOKUP($P187,$B$12:$L241,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,169,{"$error":"#VALUE!"},{"$f":"+IF(AND(B188<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B188=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($S$19:S187),VLOOKUP($P188,$B$12:$L242,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,170,{"$error":"#VALUE!"},{"$f":"+IF(AND(B189<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B189=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($S$19:S188),VLOOKUP($P189,$B$12:$L243,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,171,{"$error":"#VALUE!"},{"$f":"+IF(AND(B190<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B190=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($S$19:S189),VLOOKUP($P190,$B$12:$L244,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,172,{"$error":"#VALUE!"},{"$f":"+IF(AND(B191<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B191=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($S$19:S190),VLOOKUP($P191,$B$12:$L245,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,173,{"$error":"#VALUE!"},{"$f":"+IF(AND(B192<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B192=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($S$19:S191),VLOOKUP($P192,$B$12:$L246,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,174,{"$error":"#VALUE!"},{"$f":"+IF(AND(B193<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B193=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($S$19:S192),VLOOKUP($P193,$B$12:$L247,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,175,{"$error":"#VALUE!"},{"$f":"+IF(AND(B194<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B194=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($S$19:S193),VLOOKUP($P194,$B$12:$L248,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,176,{"$error":"#VALUE!"},{"$f":"+IF(AND(B195<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B195=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($S$19:S194),VLOOKUP($P195,$B$12:$L249,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,177,{"$error":"#VALUE!"},{"$f":"+IF(AND(B196<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B196=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($S$19:S195),VLOOKUP($P196,$B$12:$L250,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,178,{"$error":"#VALUE!"},{"$f":"+IF(AND(B197<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B197=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($S$19:S196),VLOOKUP($P197,$B$12:$L251,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,179,{"$error":"#VALUE!"},{"$f":"+IF(AND(B198<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B198=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($S$19:S197),VLOOKUP($P198,$B$12:$L252,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,180,{"$error":"#VALUE!"},{"$f":"+IF(AND(B199<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B199=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($S$19:S198),VLOOKUP($P199,$B$12:$L253,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,181,{"$error":"#VALUE!"},{"$f":"+IF(AND(B200<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B200=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($S$19:S199),VLOOKUP($P200,$B$12:$L254,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,182,{"$error":"#VALUE!"},{"$f":"+IF(AND(B201<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B201=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($S$19:S200),VLOOKUP($P201,$B$12:$L255,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,183,{"$error":"#VALUE!"},{"$f":"+IF(AND(B202<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B202=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($S$19:S201),VLOOKUP($P202,$B$12:$L256,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,184,{"$error":"#VALUE!"},{"$f":"+IF(AND(B203<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B203=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($S$19:S202),VLOOKUP($P203,$B$12:$L257,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,185,{"$error":"#VALUE!"},{"$f":"+IF(AND(B204<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B204=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($S$19:S203),VLOOKUP($P204,$B$12:$L258,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,186,{"$error":"#VALUE!"},{"$f":"+IF(AND(B205<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B205=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($S$19:S204),VLOOKUP($P205,$B$12:$L259,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,187,{"$error":"#VALUE!"},{"$f":"+IF(AND(B206<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B206=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($S$19:S205),VLOOKUP($P206,$B$12:$L260,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,188,{"$error":"#VALUE!"},{"$f":"+IF(AND(B207<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B207=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($S$19:S206),VLOOKUP($P207,$B$12:$L261,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,189,{"$error":"#VALUE!"},{"$f":"+IF(AND(B208<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B208=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($S$19:S207),VLOOKUP($P208,$B$12:$L262,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,190,{"$error":"#VALUE!"},{"$f":"+IF(AND(B209<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B209=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($S$19:S208),VLOOKUP($P209,$B$12:$L263,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,191,{"$error":"#VALUE!"},{"$f":"+IF(AND(B210<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B210=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($S$19:S209),VLOOKUP($P210,$B$12:$L264,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,192,{"$error":"#VALUE!"},{"$f":"+IF(AND(B211<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B211=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($S$19:S210),VLOOKUP($P211,$B$12:$L265,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,193,{"$error":"#VALUE!"},{"$f":"+IF(AND(B212<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B212=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D212:K212)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P212=\"\",\"\",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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($S$19:S211),VLOOKUP($P212,$B$12:$L266,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,194,{"$f":"IF(Q213 <> \"\",Q213, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B213<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B213=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P212<term,P212+1,IF(P212=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P213=\"\",P213=\"Total\"),\"\",V212)","v":{"$error":"#VALUE!"}},{"$f":"IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($S$19:S212),VLOOKUP($P213,$B$12:$L267,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S213=\"\",\"\",S213-T213)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P213=\"\",P213=\"Total\"),\"\",R213+T213-S213)","v":{"$error":"#VALUE!"}}]
[null,195,{"$error":"#VALUE!"},{"$f":"+IF(AND(B214<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B214=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($S$19:S213),VLOOKUP($P214,$B$12:$L268,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,196,{"$error":"#VALUE!"},{"$f":"+IF(AND(B215<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B215=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($S$19:S214),VLOOKUP($P215,$B$12:$L269,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,197,{"$error":"#VALUE!"},{"$f":"+IF(AND(B216<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B216=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($S$19:S215),VLOOKUP($P216,$B$12:$L270,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,198,{"$error":"#VALUE!"},{"$f":"+IF(AND(B217<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B217=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($S$19:S216),VLOOKUP($P217,$B$12:$L271,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,199,{"$error":"#VALUE!"},{"$f":"+IF(AND(B218<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B218=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($S$19:S217),VLOOKUP($P218,$B$12:$L272,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,200,{"$error":"#VALUE!"},{"$f":"+IF(AND(B219<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B219=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($S$19:S218),VLOOKUP($P219,$B$12:$L273,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,201,{"$error":"#VALUE!"},{"$f":"+IF(AND(B220<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B220=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($S$19:S219),VLOOKUP($P220,$B$12:$L274,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,202,{"$error":"#VALUE!"},{"$f":"+IF(AND(B221<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B221=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($S$19:S220),VLOOKUP($P221,$B$12:$L275,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,203,{"$error":"#VALUE!"},{"$f":"+IF(AND(B222<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B222=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($S$19:S221),VLOOKUP($P222,$B$12:$L276,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,204,{"$error":"#VALUE!"},{"$f":"+IF(AND(B223<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B223=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($S$19:S222),VLOOKUP($P223,$B$12:$L277,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,205,{"$error":"#VALUE!"},{"$f":"+IF(AND(B224<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B224=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($S$19:S223),VLOOKUP($P224,$B$12:$L278,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,206,{"$error":"#VALUE!"},{"$f":"+IF(AND(B225<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B225=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($S$19:S224),VLOOKUP($P225,$B$12:$L279,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,207,{"$error":"#VALUE!"},{"$f":"+IF(AND(B226<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B226=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($S$19:S225),VLOOKUP($P226,$B$12:$L280,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,208,{"$error":"#VALUE!"},{"$f":"+IF(AND(B227<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B227=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($S$19:S226),VLOOKUP($P227,$B$12:$L281,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,209,{"$error":"#VALUE!"},{"$f":"+IF(AND(B228<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B228=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($S$19:S227),VLOOKUP($P228,$B$12:$L282,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,210,{"$error":"#VALUE!"},{"$f":"+IF(AND(B229<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B229=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($S$19:S228),VLOOKUP($P229,$B$12:$L283,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,211,{"$error":"#VALUE!"},{"$f":"+IF(AND(B230<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B230=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($S$19:S229),VLOOKUP($P230,$B$12:$L284,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,212,{"$error":"#VALUE!"},{"$f":"+IF(AND(B231<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B231=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($S$19:S230),VLOOKUP($P231,$B$12:$L285,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,213,{"$error":"#VALUE!"},{"$f":"+IF(AND(B232<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B232=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($S$19:S231),VLOOKUP($P232,$B$12:$L286,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,214,{"$error":"#VALUE!"},{"$f":"+IF(AND(B233<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B233=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($S$19:S232),VLOOKUP($P233,$B$12:$L287,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,215,{"$error":"#VALUE!"},{"$f":"+IF(AND(B234<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B234=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($S$19:S233),VLOOKUP($P234,$B$12:$L288,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,216,{"$error":"#VALUE!"},{"$f":"+IF(AND(B235<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B235=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($S$19:S234),VLOOKUP($P235,$B$12:$L289,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,217,{"$error":"#VALUE!"},{"$f":"+IF(AND(B236<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B236=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($S$19:S235),VLOOKUP($P236,$B$12:$L290,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,218,{"$error":"#VALUE!"},{"$f":"+IF(AND(B237<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B237=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($S$19:S236),VLOOKUP($P237,$B$12:$L291,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,219,{"$error":"#VALUE!"},{"$f":"+IF(AND(B238<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B238=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($S$19:S237),VLOOKUP($P238,$B$12:$L292,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,220,{"$error":"#VALUE!"},{"$f":"+IF(AND(B239<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B239=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($S$19:S238),VLOOKUP($P239,$B$12:$L293,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,221,{"$error":"#VALUE!"},{"$f":"+IF(AND(B240<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B240=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($S$19:S239),VLOOKUP($P240,$B$12:$L294,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,222,{"$error":"#VALUE!"},{"$f":"+IF(AND(B241<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B241=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($S$19:S240),VLOOKUP($P241,$B$12:$L295,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,223,{"$error":"#VALUE!"},{"$f":"+IF(AND(B242<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B242=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($S$19:S241),VLOOKUP($P242,$B$12:$L296,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,224,{"$error":"#VALUE!"},{"$f":"+IF(AND(B243<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B243=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($S$19:S242),VLOOKUP($P243,$B$12:$L297,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,225,{"$error":"#VALUE!"},{"$f":"+IF(AND(B244<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B244=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($S$19:S243),VLOOKUP($P244,$B$12:$L298,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,226,{"$error":"#VALUE!"},{"$f":"+IF(AND(B245<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B245=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($S$19:S244),VLOOKUP($P245,$B$12:$L299,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,227,{"$error":"#VALUE!"},{"$f":"+IF(AND(B246<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B246=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($S$19:S245),VLOOKUP($P246,$B$12:$L300,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,228,{"$error":"#VALUE!"},{"$f":"+IF(AND(B247<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B247=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($S$19:S246),VLOOKUP($P247,$B$12:$L301,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,229,{"$error":"#VALUE!"},{"$f":"+IF(AND(B248<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B248=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($S$19:S247),VLOOKUP($P248,$B$12:$L302,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,230,{"$error":"#VALUE!"},{"$f":"+IF(AND(B249<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B249=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($S$19:S248),VLOOKUP($P249,$B$12:$L303,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,231,{"$error":"#VALUE!"},{"$f":"+IF(AND(B250<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B250=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($S$19:S249),VLOOKUP($P250,$B$12:$L304,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,232,{"$error":"#VALUE!"},{"$f":"+IF(AND(B251<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B251=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($S$19:S250),VLOOKUP($P251,$B$12:$L305,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,233,{"$error":"#VALUE!"},{"$f":"+IF(AND(B252<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B252=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($S$19:S251),VLOOKUP($P252,$B$12:$L306,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,234,{"$error":"#VALUE!"},{"$f":"+IF(AND(B253<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B253=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($S$19:S252),VLOOKUP($P253,$B$12:$L307,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,235,{"$error":"#VALUE!"},{"$f":"+IF(AND(B254<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B254=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($S$19:S253),VLOOKUP($P254,$B$12:$L308,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,236,{"$error":"#VALUE!"},{"$f":"+IF(AND(B255<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B255=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($S$19:S254),VLOOKUP($P255,$B$12:$L309,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,237,{"$error":"#VALUE!"},{"$f":"+IF(AND(B256<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B256=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($S$19:S255),VLOOKUP($P256,$B$12:$L310,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,238,{"$error":"#VALUE!"},{"$f":"+IF(AND(B257<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B257=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($S$19:S256),VLOOKUP($P257,$B$12:$L311,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,239,{"$error":"#VALUE!"},{"$f":"+IF(AND(B258<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B258=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($S$19:S257),VLOOKUP($P258,$B$12:$L312,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,240,{"$error":"#VALUE!"},{"$f":"+IF(AND(B259<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B259=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($S$19:S258),VLOOKUP($P259,$B$12:$L313,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,241,{"$error":"#VALUE!"},{"$f":"+IF(AND(B260<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B260=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($S$19:S259),VLOOKUP($P260,$B$12:$L314,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,242,{"$error":"#VALUE!"},{"$f":"+IF(AND(B261<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B261=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($S$19:S260),VLOOKUP($P261,$B$12:$L315,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,243,{"$error":"#VALUE!"},{"$f":"+IF(AND(B262<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B262=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($S$19:S261),VLOOKUP($P262,$B$12:$L316,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,244,{"$error":"#VALUE!"},{"$f":"+IF(AND(B263<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B263=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($S$19:S262),VLOOKUP($P263,$B$12:$L317,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,245,{"$error":"#VALUE!"},{"$f":"+IF(AND(B264<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B264=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($S$19:S263),VLOOKUP($P264,$B$12:$L318,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,246,{"$error":"#VALUE!"},{"$f":"+IF(AND(B265<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B265=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($S$19:S264),VLOOKUP($P265,$B$12:$L319,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,247,{"$error":"#VALUE!"},{"$f":"+IF(AND(B266<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B266=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($S$19:S265),VLOOKUP($P266,$B$12:$L320,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,248,{"$error":"#VALUE!"},{"$f":"+IF(AND(B267<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B267=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($S$19:S266),VLOOKUP($P267,$B$12:$L321,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,249,{"$error":"#VALUE!"},{"$f":"+IF(AND(B268<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B268=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($S$19:S267),VLOOKUP($P268,$B$12:$L322,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,250,{"$error":"#VALUE!"},{"$f":"+IF(AND(B269<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B269=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($S$19:S268),VLOOKUP($P269,$B$12:$L323,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,251,{"$error":"#VALUE!"},{"$f":"+IF(AND(B270<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B270=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($S$19:S269),VLOOKUP($P270,$B$12:$L324,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,252,{"$error":"#VALUE!"},{"$f":"+IF(AND(B271<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B271=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($S$19:S270),VLOOKUP($P271,$B$12:$L325,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,253,{"$error":"#VALUE!"},{"$f":"+IF(AND(B272<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B272=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($S$19:S271),VLOOKUP($P272,$B$12:$L326,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,254,{"$error":"#VALUE!"},{"$f":"+IF(AND(B273<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B273=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($S$19:S272),VLOOKUP($P273,$B$12:$L327,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,255,{"$error":"#VALUE!"},{"$f":"+IF(AND(B274<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B274=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($S$19:S273),VLOOKUP($P274,$B$12:$L328,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,256,{"$error":"#VALUE!"},{"$f":"+IF(AND(B275<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B275=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$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":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($S$19:S274),VLOOKUP($P275,$B$12:$L329,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,257,{"$error":"#VALUE!"},{"$f":"+IF(AND(B276<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B276=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D276:K276)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P276=\"\",\"\",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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($S$19:S275),VLOOKUP($P276,$B$12:$L330,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,258,{"$f":"IF(Q277 <> \"\",Q277, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B277<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B277=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P276<term,P276+1,IF(P276=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P277=\"\",P277=\"Total\"),\"\",V276)","v":{"$error":"#VALUE!"}},{"$f":"IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($S$19:S276),VLOOKUP($P277,$B$12:$L331,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S277=\"\",\"\",S277-T277)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P277=\"\",P277=\"Total\"),\"\",R277+T277-S277)","v":{"$error":"#VALUE!"}}]
[null,259,{"$error":"#VALUE!"},{"$f":"+IF(AND(B278<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B278=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($S$19:S277),VLOOKUP($P278,$B$12:$L332,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,260,{"$error":"#VALUE!"},{"$f":"+IF(AND(B279<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B279=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($S$19:S278),VLOOKUP($P279,$B$12:$L333,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,261,{"$error":"#VALUE!"},{"$f":"+IF(AND(B280<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B280=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($S$19:S279),VLOOKUP($P280,$B$12:$L334,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,262,{"$error":"#VALUE!"},{"$f":"+IF(AND(B281<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B281=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($S$19:S280),VLOOKUP($P281,$B$12:$L335,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,263,{"$error":"#VALUE!"},{"$f":"+IF(AND(B282<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B282=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($S$19:S281),VLOOKUP($P282,$B$12:$L336,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,264,{"$error":"#VALUE!"},{"$f":"+IF(AND(B283<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B283=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($S$19:S282),VLOOKUP($P283,$B$12:$L337,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,265,{"$error":"#VALUE!"},{"$f":"+IF(AND(B284<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B284=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($S$19:S283),VLOOKUP($P284,$B$12:$L338,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,266,{"$error":"#VALUE!"},{"$f":"+IF(AND(B285<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B285=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($S$19:S284),VLOOKUP($P285,$B$12:$L339,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,267,{"$error":"#VALUE!"},{"$f":"+IF(AND(B286<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B286=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($S$19:S285),VLOOKUP($P286,$B$12:$L340,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,268,{"$error":"#VALUE!"},{"$f":"+IF(AND(B287<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B287=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($S$19:S286),VLOOKUP($P287,$B$12:$L341,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,269,{"$error":"#VALUE!"},{"$f":"+IF(AND(B288<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B288=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($S$19:S287),VLOOKUP($P288,$B$12:$L342,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,270,{"$error":"#VALUE!"},{"$f":"+IF(AND(B289<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B289=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($S$19:S288),VLOOKUP($P289,$B$12:$L343,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,271,{"$error":"#VALUE!"},{"$f":"+IF(AND(B290<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B290=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($S$19:S289),VLOOKUP($P290,$B$12:$L344,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,272,{"$error":"#VALUE!"},{"$f":"+IF(AND(B291<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B291=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($S$19:S290),VLOOKUP($P291,$B$12:$L345,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,273,{"$error":"#VALUE!"},{"$f":"+IF(AND(B292<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B292=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($S$19:S291),VLOOKUP($P292,$B$12:$L346,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,274,{"$error":"#VALUE!"},{"$f":"+IF(AND(B293<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B293=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($S$19:S292),VLOOKUP($P293,$B$12:$L347,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,275,{"$error":"#VALUE!"},{"$f":"+IF(AND(B294<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B294=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($S$19:S293),VLOOKUP($P294,$B$12:$L348,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,276,{"$error":"#VALUE!"},{"$f":"+IF(AND(B295<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B295=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($S$19:S294),VLOOKUP($P295,$B$12:$L349,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,277,{"$error":"#VALUE!"},{"$f":"+IF(AND(B296<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B296=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($S$19:S295),VLOOKUP($P296,$B$12:$L350,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,278,{"$error":"#VALUE!"},{"$f":"+IF(AND(B297<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B297=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($S$19:S296),VLOOKUP($P297,$B$12:$L351,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,279,{"$error":"#VALUE!"},{"$f":"+IF(AND(B298<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B298=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($S$19:S297),VLOOKUP($P298,$B$12:$L352,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,280,{"$error":"#VALUE!"},{"$f":"+IF(AND(B299<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B299=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($S$19:S298),VLOOKUP($P299,$B$12:$L353,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,281,{"$error":"#VALUE!"},{"$f":"+IF(AND(B300<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B300=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($S$19:S299),VLOOKUP($P300,$B$12:$L354,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,282,{"$error":"#VALUE!"},{"$f":"+IF(AND(B301<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B301=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($S$19:S300),VLOOKUP($P301,$B$12:$L355,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,283,{"$error":"#VALUE!"},{"$f":"+IF(AND(B302<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B302=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($S$19:S301),VLOOKUP($P302,$B$12:$L356,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,284,{"$error":"#VALUE!"},{"$f":"+IF(AND(B303<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B303=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($S$19:S302),VLOOKUP($P303,$B$12:$L357,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,285,{"$error":"#VALUE!"},{"$f":"+IF(AND(B304<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B304=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($S$19:S303),VLOOKUP($P304,$B$12:$L358,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,286,{"$error":"#VALUE!"},{"$f":"+IF(AND(B305<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B305=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($S$19:S304),VLOOKUP($P305,$B$12:$L359,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,287,{"$error":"#VALUE!"},{"$f":"+IF(AND(B306<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B306=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($S$19:S305),VLOOKUP($P306,$B$12:$L360,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,288,{"$error":"#VALUE!"},{"$f":"+IF(AND(B307<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B307=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($S$19:S306),VLOOKUP($P307,$B$12:$L361,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,289,{"$error":"#VALUE!"},{"$f":"+IF(AND(B308<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B308=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($S$19:S307),VLOOKUP($P308,$B$12:$L362,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,290,{"$error":"#VALUE!"},{"$f":"+IF(AND(B309<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B309=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($S$19:S308),VLOOKUP($P309,$B$12:$L363,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,291,{"$error":"#VALUE!"},{"$f":"+IF(AND(B310<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B310=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($S$19:S309),VLOOKUP($P310,$B$12:$L364,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,292,{"$error":"#VALUE!"},{"$f":"+IF(AND(B311<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B311=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($S$19:S310),VLOOKUP($P311,$B$12:$L365,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,293,{"$error":"#VALUE!"},{"$f":"+IF(AND(B312<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B312=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($S$19:S311),VLOOKUP($P312,$B$12:$L366,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,294,{"$error":"#VALUE!"},{"$f":"+IF(AND(B313<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B313=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($S$19:S312),VLOOKUP($P313,$B$12:$L367,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,295,{"$error":"#VALUE!"},{"$f":"+IF(AND(B314<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B314=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($S$19:S313),VLOOKUP($P314,$B$12:$L368,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,296,{"$error":"#VALUE!"},{"$f":"+IF(AND(B315<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B315=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($S$19:S314),VLOOKUP($P315,$B$12:$L369,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,297,{"$error":"#VALUE!"},{"$f":"+IF(AND(B316<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B316=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($S$19:S315),VLOOKUP($P316,$B$12:$L370,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,298,{"$error":"#VALUE!"},{"$f":"+IF(AND(B317<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B317=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($S$19:S316),VLOOKUP($P317,$B$12:$L371,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,299,{"$error":"#VALUE!"},{"$f":"+IF(AND(B318<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B318=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($S$19:S317),VLOOKUP($P318,$B$12:$L372,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,300,{"$error":"#VALUE!"},{"$f":"+IF(AND(B319<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B319=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($S$19:S318),VLOOKUP($P319,$B$12:$L373,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,301,{"$error":"#VALUE!"},{"$f":"+IF(AND(B320<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B320=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($S$19:S319),VLOOKUP($P320,$B$12:$L374,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,302,{"$error":"#VALUE!"},{"$f":"+IF(AND(B321<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B321=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($S$19:S320),VLOOKUP($P321,$B$12:$L375,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,303,{"$error":"#VALUE!"},{"$f":"+IF(AND(B322<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B322=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($S$19:S321),VLOOKUP($P322,$B$12:$L376,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,304,{"$error":"#VALUE!"},{"$f":"+IF(AND(B323<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B323=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($S$19:S322),VLOOKUP($P323,$B$12:$L377,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,305,{"$error":"#VALUE!"},{"$f":"+IF(AND(B324<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B324=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($S$19:S323),VLOOKUP($P324,$B$12:$L378,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,306,{"$error":"#VALUE!"},{"$f":"+IF(AND(B325<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B325=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($S$19:S324),VLOOKUP($P325,$B$12:$L379,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,307,{"$error":"#VALUE!"},{"$f":"+IF(AND(B326<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B326=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($S$19:S325),VLOOKUP($P326,$B$12:$L380,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,308,{"$error":"#VALUE!"},{"$f":"+IF(AND(B327<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B327=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($S$19:S326),VLOOKUP($P327,$B$12:$L381,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,309,{"$error":"#VALUE!"},{"$f":"+IF(AND(B328<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B328=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($S$19:S327),VLOOKUP($P328,$B$12:$L382,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,310,{"$error":"#VALUE!"},{"$f":"+IF(AND(B329<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B329=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($S$19:S328),VLOOKUP($P329,$B$12:$L383,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,311,{"$error":"#VALUE!"},{"$f":"+IF(AND(B330<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B330=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($S$19:S329),VLOOKUP($P330,$B$12:$L384,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,312,{"$error":"#VALUE!"},{"$f":"+IF(AND(B331<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B331=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($S$19:S330),VLOOKUP($P331,$B$12:$L385,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,313,{"$error":"#VALUE!"},{"$f":"+IF(AND(B332<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B332=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($S$19:S331),VLOOKUP($P332,$B$12:$L386,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,314,{"$error":"#VALUE!"},{"$f":"+IF(AND(B333<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B333=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($S$19:S332),VLOOKUP($P333,$B$12:$L387,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,315,{"$error":"#VALUE!"},{"$f":"+IF(AND(B334<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B334=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($S$19:S333),VLOOKUP($P334,$B$12:$L388,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,316,{"$error":"#VALUE!"},{"$f":"+IF(AND(B335<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B335=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($S$19:S334),VLOOKUP($P335,$B$12:$L389,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,317,{"$error":"#VALUE!"},{"$f":"+IF(AND(B336<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B336=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($S$19:S335),VLOOKUP($P336,$B$12:$L390,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,318,{"$error":"#VALUE!"},{"$f":"+IF(AND(B337<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B337=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($S$19:S336),VLOOKUP($P337,$B$12:$L391,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B337<term,B337+1,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+IF(AND(B338<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B338=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B338>term, \"\",$L338/(1+Adj_Rate/12)^B338),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($S$19:S337),VLOOKUP($P338,$B$12:$L392,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B338<term,B338+1,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"+IF(AND(B339<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B339=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B339<=term),$L339/(1+Adj_Rate)^($B339),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B339<=term),$L339/(1+Adj_Rate/2)^($B339),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B339<=term),$L339/(1+Adj_Rate/4)^($B339),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B339<=term),$L339/(1+Adj_Rate/12)^($B339),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($S$19:S338),VLOOKUP($P339,$B$12:$L393,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B340<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B340=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D340:K340)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P340=\"\",\"\",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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($S$19:S339),VLOOKUP($P340,$B$12:$L394,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B340<term,B340+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q341 <> \"\",Q341, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B341<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B341=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P340<term,P340+1,IF(P340=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P341=\"\",P341=\"Total\"),\"\",V340)","v":{"$error":"#VALUE!"}},{"$f":"IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($S$19:S340),VLOOKUP($P341,$B$12:$L395,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S341=\"\",\"\",S341-T341)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P341=\"\",P341=\"Total\"),\"\",R341+T341-S341)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B342<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B342=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($S$19:S341),VLOOKUP($P342,$B$12:$L396,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B343<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B343=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($S$19:S342),VLOOKUP($P343,$B$12:$L397,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B344<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B344=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($S$19:S343),VLOOKUP($P344,$B$12:$L398,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B345<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B345=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($S$19:S344),VLOOKUP($P345,$B$12:$L399,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B346<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B346=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($S$19:S345),VLOOKUP($P346,$B$12:$L400,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B347<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B347=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($S$19:S346),VLOOKUP($P347,$B$12:$L401,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B348<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B348=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($S$19:S347),VLOOKUP($P348,$B$12:$L402,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B349<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B349=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($S$19:S348),VLOOKUP($P349,$B$12:$L403,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B350<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B350=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($S$19:S349),VLOOKUP($P350,$B$12:$L404,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B351<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B351=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($S$19:S350),VLOOKUP($P351,$B$12:$L405,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B352<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B352=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($S$19:S351),VLOOKUP($P352,$B$12:$L406,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B353<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B353=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($S$19:S352),VLOOKUP($P353,$B$12:$L407,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B354<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B354=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($S$19:S353),VLOOKUP($P354,$B$12:$L408,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B355<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B355=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($S$19:S354),VLOOKUP($P355,$B$12:$L409,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B356<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B356=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($S$19:S355),VLOOKUP($P356,$B$12:$L410,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B357<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B357=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($S$19:S356),VLOOKUP($P357,$B$12:$L411,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B358<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B358=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($S$19:S357),VLOOKUP($P358,$B$12:$L412,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B359<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B359=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($S$19:S358),VLOOKUP($P359,$B$12:$L413,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B360<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B360=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($S$19:S359),VLOOKUP($P360,$B$12:$L414,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B361<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B361=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($S$19:S360),VLOOKUP($P361,$B$12:$L415,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B362<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B362=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($S$19:S361),VLOOKUP($P362,$B$12:$L416,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B363<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B363=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($S$19:S362),VLOOKUP($P363,$B$12:$L417,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B364<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B364=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($S$19:S363),VLOOKUP($P364,$B$12:$L418,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B365<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B365=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($S$19:S364),VLOOKUP($P365,$B$12:$L419,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B366<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B366=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($S$19:S365),VLOOKUP($P366,$B$12:$L420,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B367<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B367=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($S$19:S366),VLOOKUP($P367,$B$12:$L421,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B368<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B368=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($S$19:S367),VLOOKUP($P368,$B$12:$L422,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B369<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B369=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($S$19:S368),VLOOKUP($P369,$B$12:$L423,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B370<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B370=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($S$19:S369),VLOOKUP($P370,$B$12:$L424,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B371<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B371=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($S$19:S370),VLOOKUP($P371,$B$12:$L425,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B372<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B372=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($S$19:S371),VLOOKUP($P372,$B$12:$L426,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B373<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B373=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($S$19:S372),VLOOKUP($P373,$B$12:$L427,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B374<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B374=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($S$19:S373),VLOOKUP($P374,$B$12:$L428,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B375<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B375=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($S$19:S374),VLOOKUP($P375,$B$12:$L429,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B376<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B376=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($S$19:S375),VLOOKUP($P376,$B$12:$L430,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B377<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B377=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($S$19:S376),VLOOKUP($P377,$B$12:$L431,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B378<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B378=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($S$19:S377),VLOOKUP($P378,$B$12:$L432,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B379<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B379=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($S$19:S378),VLOOKUP($P379,$B$12:$L433,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B380<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B380=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($S$19:S379),VLOOKUP($P380,$B$12:$L434,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B381<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B381=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($S$19:S380),VLOOKUP($P381,$B$12:$L435,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B382<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B382=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($S$19:S381),VLOOKUP($P382,$B$12:$L436,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B383<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B383=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($S$19:S382),VLOOKUP($P383,$B$12:$L437,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B384<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B384=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($S$19:S383),VLOOKUP($P384,$B$12:$L438,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B385<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B385=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($S$19:S384),VLOOKUP($P385,$B$12:$L439,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B386<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B386=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($S$19:S385),VLOOKUP($P386,$B$12:$L440,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B387<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B387=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($S$19:S386),VLOOKUP($P387,$B$12:$L441,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B388<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B388=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($S$19:S387),VLOOKUP($P388,$B$12:$L442,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B389<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B389=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($S$19:S388),VLOOKUP($P389,$B$12:$L443,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B390<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B390=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($S$19:S389),VLOOKUP($P390,$B$12:$L444,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B391<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B391=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($S$19:S390),VLOOKUP($P391,$B$12:$L445,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B392<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B392=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($S$19:S391),VLOOKUP($P392,$B$12:$L446,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B393<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B393=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($S$19:S392),VLOOKUP($P393,$B$12:$L447,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B394<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B394=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($S$19:S393),VLOOKUP($P394,$B$12:$L448,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B395<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B395=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($S$19:S394),VLOOKUP($P395,$B$12:$L449,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B396<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B396=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($S$19:S395),VLOOKUP($P396,$B$12:$L450,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B397<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B397=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($S$19:S396),VLOOKUP($P397,$B$12:$L451,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B398<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B398=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($S$19:S397),VLOOKUP($P398,$B$12:$L452,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B399<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B399=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($S$19:S398),VLOOKUP($P399,$B$12:$L453,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B400<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B400=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($S$19:S399),VLOOKUP($P400,$B$12:$L454,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B401<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B401=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($S$19:S400),VLOOKUP($P401,$B$12:$L455,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B402<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B402=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B402>term, \"\",$L402/(1+Adj_Rate/12)^B402),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($S$19:S401),VLOOKUP($P402,$B$12:$L456,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B403<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B403=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B403<=term),$L403/(1+Adj_Rate)^($B403),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B403<=term),$L403/(1+Adj_Rate/2)^($B403),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B403<=term),$L403/(1+Adj_Rate/4)^($B403),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B403<=term),$L403/(1+Adj_Rate/12)^($B403),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($S$19:S402),VLOOKUP($P403,$B$12:$L457,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B404<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B404=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D404:K404)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P404=\"\",\"\",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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($S$19:S403),VLOOKUP($P404,$B$12:$L458,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B404<term,B404+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q405 <> \"\",Q405, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B405<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B405=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P404<term,P404+1,IF(P404=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P405=\"\",P405=\"Total\"),\"\",V404)","v":{"$error":"#VALUE!"}},{"$f":"IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($S$19:S404),VLOOKUP($P405,$B$12:$L459,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S405=\"\",\"\",S405-T405)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P405=\"\",P405=\"Total\"),\"\",R405+T405-S405)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B406<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B406=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($S$19:S405),VLOOKUP($P406,$B$12:$L460,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B407<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B407=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($S$19:S406),VLOOKUP($P407,$B$12:$L461,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B408<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B408=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($S$19:S407),VLOOKUP($P408,$B$12:$L462,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B409<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B409=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($S$19:S408),VLOOKUP($P409,$B$12:$L463,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B410<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B410=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($S$19:S409),VLOOKUP($P410,$B$12:$L464,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B411<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B411=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($S$19:S410),VLOOKUP($P411,$B$12:$L465,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B412<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B412=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($S$19:S411),VLOOKUP($P412,$B$12:$L466,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B413<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B413=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($S$19:S412),VLOOKUP($P413,$B$12:$L467,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B414<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B414=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($S$19:S413),VLOOKUP($P414,$B$12:$L468,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B415<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B415=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($S$19:S414),VLOOKUP($P415,$B$12:$L469,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B416<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B416=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($S$19:S415),VLOOKUP($P416,$B$12:$L470,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B417<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B417=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($S$19:S416),VLOOKUP($P417,$B$12:$L471,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B418<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B418=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($S$19:S417),VLOOKUP($P418,$B$12:$L472,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B419<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B419=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($S$19:S418),VLOOKUP($P419,$B$12:$L473,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B420<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B420=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($S$19:S419),VLOOKUP($P420,$B$12:$L474,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B421<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B421=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($S$19:S420),VLOOKUP($P421,$B$12:$L475,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B422<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B422=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($S$19:S421),VLOOKUP($P422,$B$12:$L476,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B423<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B423=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($S$19:S422),VLOOKUP($P423,$B$12:$L477,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B424<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B424=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($S$19:S423),VLOOKUP($P424,$B$12:$L478,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B425<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B425=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($S$19:S424),VLOOKUP($P425,$B$12:$L479,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B426<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B426=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($S$19:S425),VLOOKUP($P426,$B$12:$L480,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B427<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B427=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($S$19:S426),VLOOKUP($P427,$B$12:$L481,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B428<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B428=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($S$19:S427),VLOOKUP($P428,$B$12:$L482,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B429<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B429=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($S$19:S428),VLOOKUP($P429,$B$12:$L483,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B430<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B430=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($S$19:S429),VLOOKUP($P430,$B$12:$L484,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B431<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B431=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($S$19:S430),VLOOKUP($P431,$B$12:$L485,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B432<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B432=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($S$19:S431),VLOOKUP($P432,$B$12:$L486,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B433<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B433=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($S$19:S432),VLOOKUP($P433,$B$12:$L487,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B434<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B434=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($S$19:S433),VLOOKUP($P434,$B$12:$L488,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B435<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B435=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($S$19:S434),VLOOKUP($P435,$B$12:$L489,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B436<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B436=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($S$19:S435),VLOOKUP($P436,$B$12:$L490,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B437<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B437=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($S$19:S436),VLOOKUP($P437,$B$12:$L491,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B438<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B438=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($S$19:S437),VLOOKUP($P438,$B$12:$L492,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B439<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B439=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($S$19:S438),VLOOKUP($P439,$B$12:$L493,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B440<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B440=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($S$19:S439),VLOOKUP($P440,$B$12:$L494,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B441<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B441=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($S$19:S440),VLOOKUP($P441,$B$12:$L495,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B442<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B442=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($S$19:S441),VLOOKUP($P442,$B$12:$L496,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B443<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B443=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($S$19:S442),VLOOKUP($P443,$B$12:$L497,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B444<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B444=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($S$19:S443),VLOOKUP($P444,$B$12:$L498,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B445<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B445=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($S$19:S444),VLOOKUP($P445,$B$12:$L499,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B446<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B446=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($S$19:S445),VLOOKUP($P446,$B$12:$L500,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B447<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B447=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($S$19:S446),VLOOKUP($P447,$B$12:$L501,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B448<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B448=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($S$19:S447),VLOOKUP($P448,$B$12:$L502,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B449<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B449=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($S$19:S448),VLOOKUP($P449,$B$12:$L503,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B450<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B450=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($S$19:S449),VLOOKUP($P450,$B$12:$L504,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B451<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B451=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($S$19:S450),VLOOKUP($P451,$B$12:$L505,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B452<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B452=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($S$19:S451),VLOOKUP($P452,$B$12:$L506,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B453<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B453=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($S$19:S452),VLOOKUP($P453,$B$12:$L507,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B454<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B454=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($S$19:S453),VLOOKUP($P454,$B$12:$L508,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B455<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B455=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($S$19:S454),VLOOKUP($P455,$B$12:$L509,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B456<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B456=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($S$19:S455),VLOOKUP($P456,$B$12:$L510,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B457<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B457=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($S$19:S456),VLOOKUP($P457,$B$12:$L511,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B458<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B458=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($S$19:S457),VLOOKUP($P458,$B$12:$L512,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B459<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B459=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($S$19:S458),VLOOKUP($P459,$B$12:$L513,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B460<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B460=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($S$19:S459),VLOOKUP($P460,$B$12:$L514,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B461<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B461=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($S$19:S460),VLOOKUP($P461,$B$12:$L515,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B462<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B462=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($S$19:S461),VLOOKUP($P462,$B$12:$L516,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B463<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B463=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($S$19:S462),VLOOKUP($P463,$B$12:$L517,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B464<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B464=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($S$19:S463),VLOOKUP($P464,$B$12:$L518,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B465<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B465=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($S$19:S464),VLOOKUP($P465,$B$12:$L519,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B466<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B466=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B466>term, \"\",$L466/(1+Adj_Rate/12)^B466),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($S$19:S465),VLOOKUP($P466,$B$12:$L520,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B467<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B467=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B467<=term),$L467/(1+Adj_Rate)^($B467),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B467<=term),$L467/(1+Adj_Rate/2)^($B467),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B467<=term),$L467/(1+Adj_Rate/4)^($B467),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B467<=term),$L467/(1+Adj_Rate/12)^($B467),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($S$19:S466),VLOOKUP($P467,$B$12:$L521,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B468<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B468=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D468:K468)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P468=\"\",\"\",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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($S$19:S467),VLOOKUP($P468,$B$12:$L522,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B468<term,B468+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q469 <> \"\",Q469, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B469<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B469=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P468<term,P468+1,IF(P468=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P469=\"\",P469=\"Total\"),\"\",V468)","v":{"$error":"#VALUE!"}},{"$f":"IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($S$19:S468),VLOOKUP($P469,$B$12:$L523,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S469=\"\",\"\",S469-T469)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P469=\"\",P469=\"Total\"),\"\",R469+T469-S469)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B470<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B470=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($S$19:S469),VLOOKUP($P470,$B$12:$L524,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B471<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B471=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($S$19:S470),VLOOKUP($P471,$B$12:$L525,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B472<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B472=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($S$19:S471),VLOOKUP($P472,$B$12:$L526,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B473<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B473=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($S$19:S472),VLOOKUP($P473,$B$12:$L527,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B474<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B474=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($S$19:S473),VLOOKUP($P474,$B$12:$L528,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B475<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B475=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($S$19:S474),VLOOKUP($P475,$B$12:$L529,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B476<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B476=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($S$19:S475),VLOOKUP($P476,$B$12:$L530,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B477<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B477=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($S$19:S476),VLOOKUP($P477,$B$12:$L531,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B478<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B478=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($S$19:S477),VLOOKUP($P478,$B$12:$L532,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B479<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B479=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($S$19:S478),VLOOKUP($P479,$B$12:$L533,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B480<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B480=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($S$19:S479),VLOOKUP($P480,$B$12:$L534,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B481<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B481=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($S$19:S480),VLOOKUP($P481,$B$12:$L535,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B482<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B482=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($S$19:S481),VLOOKUP($P482,$B$12:$L536,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B483<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B483=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($S$19:S482),VLOOKUP($P483,$B$12:$L537,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B484<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B484=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($S$19:S483),VLOOKUP($P484,$B$12:$L538,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B485<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B485=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($S$19:S484),VLOOKUP($P485,$B$12:$L539,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B486<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B486=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($S$19:S485),VLOOKUP($P486,$B$12:$L540,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B487<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B487=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($S$19:S486),VLOOKUP($P487,$B$12:$L541,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B488<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B488=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($S$19:S487),VLOOKUP($P488,$B$12:$L542,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B489<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B489=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($S$19:S488),VLOOKUP($P489,$B$12:$L543,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B490<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B490=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($S$19:S489),VLOOKUP($P490,$B$12:$L544,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B491<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B491=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($S$19:S490),VLOOKUP($P491,$B$12:$L545,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B492<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B492=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($S$19:S491),VLOOKUP($P492,$B$12:$L546,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B493<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B493=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($S$19:S492),VLOOKUP($P493,$B$12:$L547,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B494<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B494=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($S$19:S493),VLOOKUP($P494,$B$12:$L548,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B495<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B495=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($S$19:S494),VLOOKUP($P495,$B$12:$L549,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B496<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B496=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($S$19:S495),VLOOKUP($P496,$B$12:$L550,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B497<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B497=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($S$19:S496),VLOOKUP($P497,$B$12:$L551,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B498<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B498=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($S$19:S497),VLOOKUP($P498,$B$12:$L552,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B499<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B499=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($S$19:S498),VLOOKUP($P499,$B$12:$L553,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B500<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B500=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($S$19:S499),VLOOKUP($P500,$B$12:$L554,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B501<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B501=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($S$19:S500),VLOOKUP($P501,$B$12:$L555,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B502<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B502=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($S$19:S501),VLOOKUP($P502,$B$12:$L556,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B503<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B503=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($S$19:S502),VLOOKUP($P503,$B$12:$L557,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B504<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B504=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($S$19:S503),VLOOKUP($P504,$B$12:$L558,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B505<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B505=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($S$19:S504),VLOOKUP($P505,$B$12:$L559,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B506<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B506=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($S$19:S505),VLOOKUP($P506,$B$12:$L560,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B507<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B507=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($S$19:S506),VLOOKUP($P507,$B$12:$L561,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B508<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B508=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($S$19:S507),VLOOKUP($P508,$B$12:$L562,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B509<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B509=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($S$19:S508),VLOOKUP($P509,$B$12:$L563,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B510<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B510=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($S$19:S509),VLOOKUP($P510,$B$12:$L564,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B511<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B511=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($S$19:S510),VLOOKUP($P511,$B$12:$L565,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B512<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B512=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($S$19:S511),VLOOKUP($P512,$B$12:$L566,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B513<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B513=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($S$19:S512),VLOOKUP($P513,$B$12:$L567,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B514<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B514=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($S$19:S513),VLOOKUP($P514,$B$12:$L568,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B515<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B515=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($S$19:S514),VLOOKUP($P515,$B$12:$L569,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B516<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B516=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($S$19:S515),VLOOKUP($P516,$B$12:$L570,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B517<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B517=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($S$19:S516),VLOOKUP($P517,$B$12:$L571,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B518<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B518=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($S$19:S517),VLOOKUP($P518,$B$12:$L572,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B519<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B519=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($S$19:S518),VLOOKUP($P519,$B$12:$L573,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B520<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B520=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($S$19:S519),VLOOKUP($P520,$B$12:$L574,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B521<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B521=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($S$19:S520),VLOOKUP($P521,$B$12:$L575,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B522<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B522=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($S$19:S521),VLOOKUP($P522,$B$12:$L576,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B523<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B523=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($S$19:S522),VLOOKUP($P523,$B$12:$L577,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B524<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B524=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($S$19:S523),VLOOKUP($P524,$B$12:$L578,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B525<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B525=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($S$19:S524),VLOOKUP($P525,$B$12:$L579,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B526<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B526=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($S$19:S525),VLOOKUP($P526,$B$12:$L580,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B527<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B527=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($S$19:S526),VLOOKUP($P527,$B$12:$L581,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B528<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B528=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($S$19:S527),VLOOKUP($P528,$B$12:$L582,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B529<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B529=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($S$19:S528),VLOOKUP($P529,$B$12:$L583,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B530<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B530=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B530>term, \"\",$L530/(1+Adj_Rate/12)^B530),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($S$19:S529),VLOOKUP($P530,$B$12:$L584,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B531<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B531=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B531<=term),$L531/(1+Adj_Rate)^($B531),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B531<=term),$L531/(1+Adj_Rate/2)^($B531),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B531<=term),$L531/(1+Adj_Rate/4)^($B531),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B531<=term),$L531/(1+Adj_Rate/12)^($B531),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($S$19:S530),VLOOKUP($P531,$B$12:$L585,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B532<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B532=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D532:K532)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P532=\"\",\"\",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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($S$19:S531),VLOOKUP($P532,$B$12:$L586,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B532<term,B532+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q533 <> \"\",Q533, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B533<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B533=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P532<term,P532+1,IF(P532=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P533=\"\",P533=\"Total\"),\"\",V532)","v":{"$error":"#VALUE!"}},{"$f":"IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($S$19:S532),VLOOKUP($P533,$B$12:$L587,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$f":"+IF(S533=\"\",\"\",S533-T533)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P533=\"\",P533=\"Total\"),\"\",R533+T533-S533)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B534<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B534=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($S$19:S533),VLOOKUP($P534,$B$12:$L588,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B535<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B535=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($S$19:S534),VLOOKUP($P535,$B$12:$L589,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B536<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B536=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($S$19:S535),VLOOKUP($P536,$B$12:$L590,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B537<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B537=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($S$19:S536),VLOOKUP($P537,$B$12:$L591,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B538<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B538=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($S$19:S537),VLOOKUP($P538,$B$12:$L592,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B539<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B539=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($S$19:S538),VLOOKUP($P539,$B$12:$L593,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B540<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B540=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($S$19:S539),VLOOKUP($P540,$B$12:$L594,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B541<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B541=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($S$19:S540),VLOOKUP($P541,$B$12:$L595,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B542<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B542=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($S$19:S541),VLOOKUP($P542,$B$12:$L596,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B543<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B543=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($S$19:S542),VLOOKUP($P543,$B$12:$L597,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B544<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B544=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($S$19:S543),VLOOKUP($P544,$B$12:$L598,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B545<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B545=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($S$19:S544),VLOOKUP($P545,$B$12:$L599,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B546<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B546=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($S$19:S545),VLOOKUP($P546,$B$12:$L600,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B547<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B547=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($S$19:S546),VLOOKUP($P547,$B$12:$L601,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B548<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B548=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($S$19:S547),VLOOKUP($P548,$B$12:$L602,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B549<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B549=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($S$19:S548),VLOOKUP($P549,$B$12:$L603,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B550<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B550=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($S$19:S549),VLOOKUP($P550,$B$12:$L614,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B551<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B551=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($S$19:S550),VLOOKUP($P551,$B$12:$L615,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B552<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B552=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($S$19:S551),VLOOKUP($P552,$B$12:$L616,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B553<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B553=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($S$19:S552),VLOOKUP($P553,$B$12:$L617,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B554<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B554=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($S$19:S553),VLOOKUP($P554,$B$12:$L618,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B555<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B555=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($S$19:S554),VLOOKUP($P555,$B$12:$L619,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B556<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B556=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($S$19:S555),VLOOKUP($P556,$B$12:$L620,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B557<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B557=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($S$19:S556),VLOOKUP($P557,$B$12:$L621,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B558<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B558=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($S$19:S557),VLOOKUP($P558,$B$12:$L622,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B559<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B559=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($S$19:S558),VLOOKUP($P559,$B$12:$L623,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B560<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B560=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($S$19:S559),VLOOKUP($P560,$B$12:$L624,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B561<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B561=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($S$19:S560),VLOOKUP($P561,$B$12:$L625,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B562<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B562=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($S$19:S561),VLOOKUP($P562,$B$12:$L626,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B563<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B563=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($S$19:S562),VLOOKUP($P563,$B$12:$L627,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B564<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B564=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($S$19:S563),VLOOKUP($P564,$B$12:$L628,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B565<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B565=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($S$19:S564),VLOOKUP($P565,$B$12:$L629,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B566<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B566=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($S$19:S565),VLOOKUP($P566,$B$12:$L630,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B567<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B567=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($S$19:S566),VLOOKUP($P567,$B$12:$L631,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B568<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B568=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($S$19:S567),VLOOKUP($P568,$B$12:$L632,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B569<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B569=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($S$19:S568),VLOOKUP($P569,$B$12:$L633,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B570<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B570=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($S$19:S569),VLOOKUP($P570,$B$12:$L634,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B571<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B571=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($S$19:S570),VLOOKUP($P571,$B$12:$L635,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B572<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B572=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($S$19:S571),VLOOKUP($P572,$B$12:$L636,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B573<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B573=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($S$19:S572),VLOOKUP($P573,$B$12:$L637,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B574<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B574=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($S$19:S573),VLOOKUP($P574,$B$12:$L638,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B575<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B575=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($S$19:S574),VLOOKUP($P575,$B$12:$L639,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B576<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B576=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($S$19:S575),VLOOKUP($P576,$B$12:$L640,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B577<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B577=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($S$19:S576),VLOOKUP($P577,$B$12:$L641,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B578<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B578=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($S$19:S577),VLOOKUP($P578,$B$12:$L642,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B579<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B579=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($S$19:S578),VLOOKUP($P579,$B$12:$L643,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B580<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B580=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($S$19:S579),VLOOKUP($P580,$B$12:$L644,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B581<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B581=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($S$19:S580),VLOOKUP($P581,$B$12:$L645,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B582<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B582=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($S$19:S581),VLOOKUP($P582,$B$12:$L646,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B583<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B583=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($S$19:S582),VLOOKUP($P583,$B$12:$L647,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B584<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B584=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($S$19:S583),VLOOKUP($P584,$B$12:$L648,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B585<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B585=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($S$19:S584),VLOOKUP($P585,$B$12:$L649,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B586<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B586=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($S$19:S585),VLOOKUP($P586,$B$12:$L650,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B587<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B587=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($S$19:S586),VLOOKUP($P587,$B$12:$L651,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B588<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B588=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($S$19:S587),VLOOKUP($P588,$B$12:$L652,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B589<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B589=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($S$19:S588),VLOOKUP($P589,$B$12:$L653,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B590<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B590=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($S$19:S589),VLOOKUP($P590,$B$12:$L654,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B591<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B591=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($S$19:S590),VLOOKUP($P591,$B$12:$L655,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B592<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B592=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($S$19:S591),VLOOKUP($P592,$B$12:$L656,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B593<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B593=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($S$19:S592),VLOOKUP($P593,$B$12:$L657,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B594<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B594=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B594>term, \"\",$L594/(1+Adj_Rate/12)^B594),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($S$19:S593),VLOOKUP($P594,$B$12:$L658,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B595<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B595=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B595<=term),$L595/(1+Adj_Rate)^($B595),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B595<=term),$L595/(1+Adj_Rate/2)^($B595),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B595<=term),$L595/(1+Adj_Rate/4)^($B595),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B595<=term),$L595/(1+Adj_Rate/12)^($B595),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($S$19:S594),VLOOKUP($P595,$B$12:$L659,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B596<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B596=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D596:K596)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P596=\"\",\"\",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":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($S$19:S595),VLOOKUP($P596,$B$12:$L660,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($T$19:T595),Adj_Rate*$R596)),IF(payfreq=\"Semiannually\",IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($T$19:T595),Adj_Rate/2*$R596)),IF(payfreq=\"Quarterly\",IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($T$19:T595),Adj_Rate/4*$R596)),IF(payfreq=\"Monthly\",IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($T$19:T595),Adj_Rate/12*$R596)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B596<term,B596+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q597 <> \"\",Q597, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B597<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B597=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P596<term,P596+1,IF(P596=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(OR(P597=\"\",P597=\"Total\"),\"\",V596)","v":{"$error":"#VALUE!"}},{"$f":"IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($S$19:S596),VLOOKUP($P597,$B$12:$L661,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($T$19:T596),Adj_Rate*$R597)),IF(payfreq=\"Semiannually\",IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($T$19:T596),Adj_Rate/2*$R597)),IF(payfreq=\"Quarterly\",IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($T$19:T596),Adj_Rate/4*$R597)),IF(payfreq=\"Monthly\",IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($T$19:T596),Adj_Rate/12*$R597)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S597=\"\",\"\",S597-T597)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P597=\"\",P597=\"Total\"),\"\",R597+T597-S597)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B598<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B598=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($S$19:S597),VLOOKUP($P598,$B$12:$L662,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($T$19:T597),Adj_Rate*$R598)),IF(payfreq=\"Semiannually\",IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($T$19:T597),Adj_Rate/2*$R598)),IF(payfreq=\"Quarterly\",IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($T$19:T597),Adj_Rate/4*$R598)),IF(payfreq=\"Monthly\",IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($T$19:T597),Adj_Rate/12*$R598)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B599<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B599=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($S$19:S598),VLOOKUP($P599,$B$12:$L663,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($T$19:T598),Adj_Rate*$R599)),IF(payfreq=\"Semiannually\",IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($T$19:T598),Adj_Rate/2*$R599)),IF(payfreq=\"Quarterly\",IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($T$19:T598),Adj_Rate/4*$R599)),IF(payfreq=\"Monthly\",IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($T$19:T598),Adj_Rate/12*$R599)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B600<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B600=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($S$19:S599),VLOOKUP($P600,$B$12:$L664,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($T$19:T599),Adj_Rate*$R600)),IF(payfreq=\"Semiannually\",IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($T$19:T599),Adj_Rate/2*$R600)),IF(payfreq=\"Quarterly\",IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($T$19:T599),Adj_Rate/4*$R600)),IF(payfreq=\"Monthly\",IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($T$19:T599),Adj_Rate/12*$R600)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B601<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B601=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($S$19:S600),VLOOKUP($P601,$B$12:$L665,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($T$19:T600),Adj_Rate*$R601)),IF(payfreq=\"Semiannually\",IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($T$19:T600),Adj_Rate/2*$R601)),IF(payfreq=\"Quarterly\",IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($T$19:T600),Adj_Rate/4*$R601)),IF(payfreq=\"Monthly\",IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($T$19:T600),Adj_Rate/12*$R601)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B602<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B602=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($S$19:S601),VLOOKUP($P602,$B$12:$L666,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($T$19:T601),Adj_Rate*$R602)),IF(payfreq=\"Semiannually\",IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($T$19:T601),Adj_Rate/2*$R602)),IF(payfreq=\"Quarterly\",IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($T$19:T601),Adj_Rate/4*$R602)),IF(payfreq=\"Monthly\",IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($T$19:T601),Adj_Rate/12*$R602)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B603<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B603=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($S$19:S602),VLOOKUP($P603,$B$12:$L667,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($T$19:T602),Adj_Rate*$R603)),IF(payfreq=\"Semiannually\",IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($T$19:T602),Adj_Rate/2*$R603)),IF(payfreq=\"Quarterly\",IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($T$19:T602),Adj_Rate/4*$R603)),IF(payfreq=\"Monthly\",IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($T$19:T602),Adj_Rate/12*$R603)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B604<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B604=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B604>term, \"\",$L604/(1+Adj_Rate/12)^B604),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($S$19:S603),VLOOKUP($P604,$B$12:$L668,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($T$19:T603),Adj_Rate*$R604)),IF(payfreq=\"Semiannually\",IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($T$19:T603),Adj_Rate/2*$R604)),IF(payfreq=\"Quarterly\",IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($T$19:T603),Adj_Rate/4*$R604)),IF(payfreq=\"Monthly\",IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($T$19:T603),Adj_Rate/12*$R604)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B605<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B605=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($S$19:S604),VLOOKUP($P605,$B$12:$L669,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($T$19:T604),Adj_Rate*$R605)),IF(payfreq=\"Semiannually\",IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($T$19:T604),Adj_Rate/2*$R605)),IF(payfreq=\"Quarterly\",IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($T$19:T604),Adj_Rate/4*$R605)),IF(payfreq=\"Monthly\",IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($T$19:T604),Adj_Rate/12*$R605)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B606<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B606=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($S$19:S605),VLOOKUP($P606,$B$12:$L670,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($T$19:T605),Adj_Rate*$R606)),IF(payfreq=\"Semiannually\",IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($T$19:T605),Adj_Rate/2*$R606)),IF(payfreq=\"Quarterly\",IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($T$19:T605),Adj_Rate/4*$R606)),IF(payfreq=\"Monthly\",IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($T$19:T605),Adj_Rate/12*$R606)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B607<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B607=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($S$19:S606),VLOOKUP($P607,$B$12:$L671,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($T$19:T606),Adj_Rate*$R607)),IF(payfreq=\"Semiannually\",IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($T$19:T606),Adj_Rate/2*$R607)),IF(payfreq=\"Quarterly\",IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($T$19:T606),Adj_Rate/4*$R607)),IF(payfreq=\"Monthly\",IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($T$19:T606),Adj_Rate/12*$R607)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B608<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B608=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($S$19:S607),VLOOKUP($P608,$B$12:$L672,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($T$19:T607),Adj_Rate*$R608)),IF(payfreq=\"Semiannually\",IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($T$19:T607),Adj_Rate/2*$R608)),IF(payfreq=\"Quarterly\",IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($T$19:T607),Adj_Rate/4*$R608)),IF(payfreq=\"Monthly\",IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($T$19:T607),Adj_Rate/12*$R608)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B609<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B609=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($S$19:S608),VLOOKUP($P609,$B$12:$L673,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($T$19:T608),Adj_Rate*$R609)),IF(payfreq=\"Semiannually\",IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($T$19:T608),Adj_Rate/2*$R609)),IF(payfreq=\"Quarterly\",IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($T$19:T608),Adj_Rate/4*$R609)),IF(payfreq=\"Monthly\",IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($T$19:T608),Adj_Rate/12*$R609)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B610<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B610=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($S$19:S609),VLOOKUP($P610,$B$12:$L674,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($T$19:T609),Adj_Rate*$R610)),IF(payfreq=\"Semiannually\",IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($T$19:T609),Adj_Rate/2*$R610)),IF(payfreq=\"Quarterly\",IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($T$19:T609),Adj_Rate/4*$R610)),IF(payfreq=\"Monthly\",IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($T$19:T609),Adj_Rate/12*$R610)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B611<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B611=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($S$19:S610),VLOOKUP($P611,$B$12:$L675,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($T$19:T610),Adj_Rate*$R611)),IF(payfreq=\"Semiannually\",IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($T$19:T610),Adj_Rate/2*$R611)),IF(payfreq=\"Quarterly\",IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($T$19:T610),Adj_Rate/4*$R611)),IF(payfreq=\"Monthly\",IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($T$19:T610),Adj_Rate/12*$R611)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B612<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B612=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($S$19:S611),VLOOKUP($P612,$B$12:$L676,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($T$19:T611),Adj_Rate*$R612)),IF(payfreq=\"Semiannually\",IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($T$19:T611),Adj_Rate/2*$R612)),IF(payfreq=\"Quarterly\",IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($T$19:T611),Adj_Rate/4*$R612)),IF(payfreq=\"Monthly\",IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($T$19:T611),Adj_Rate/12*$R612)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B613<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B613=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($S$19:S612),VLOOKUP($P613,$B$12:$L677,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($T$19:T612),Adj_Rate*$R613)),IF(payfreq=\"Semiannually\",IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($T$19:T612),Adj_Rate/2*$R613)),IF(payfreq=\"Quarterly\",IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($T$19:T612),Adj_Rate/4*$R613)),IF(payfreq=\"Monthly\",IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($T$19:T612),Adj_Rate/12*$R613)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B614<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B614=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P614=\"\",P614=\"Total\"),\"\",V613)","v":{"$error":"#VALUE!"}},{"$f":"IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($S$19:S613),VLOOKUP($P614,$B$12:$L678,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($T$19:T613),Adj_Rate*$R614)),IF(payfreq=\"Semiannually\",IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($T$19:T613),Adj_Rate/2*$R614)),IF(payfreq=\"Quarterly\",IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($T$19:T613),Adj_Rate/4*$R614)),IF(payfreq=\"Monthly\",IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($T$19:T613),Adj_Rate/12*$R614)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B615<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B615=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P615=\"\",P615=\"Total\"),\"\",V614)","v":{"$error":"#VALUE!"}},{"$f":"IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($S$19:S614),VLOOKUP($P615,$B$12:$L679,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($T$19:T614),Adj_Rate*$R615)),IF(payfreq=\"Semiannually\",IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($T$19:T614),Adj_Rate/2*$R615)),IF(payfreq=\"Quarterly\",IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($T$19:T614),Adj_Rate/4*$R615)),IF(payfreq=\"Monthly\",IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($T$19:T614),Adj_Rate/12*$R615)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B616<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B616=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B616>term, \"\",$L616/(1+Adj_Rate/12)^B616),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P616=\"\",P616=\"Total\"),\"\",V615)","v":{"$error":"#VALUE!"}},{"$f":"IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($S$19:S615),VLOOKUP($P616,$B$12:$L680,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($T$19:T615),Adj_Rate*$R616)),IF(payfreq=\"Semiannually\",IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($T$19:T615),Adj_Rate/2*$R616)),IF(payfreq=\"Quarterly\",IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($T$19:T615),Adj_Rate/4*$R616)),IF(payfreq=\"Monthly\",IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($T$19:T615),Adj_Rate/12*$R616)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B617<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B617=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($S$19:S616),VLOOKUP($P617,$B$12:$L681,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($T$19:T616),Adj_Rate*$R617)),IF(payfreq=\"Semiannually\",IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($T$19:T616),Adj_Rate/2*$R617)),IF(payfreq=\"Quarterly\",IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($T$19:T616),Adj_Rate/4*$R617)),IF(payfreq=\"Monthly\",IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($T$19:T616),Adj_Rate/12*$R617)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B618<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B618=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($S$19:S617),VLOOKUP($P618,$B$12:$L682,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($T$19:T617),Adj_Rate*$R618)),IF(payfreq=\"Semiannually\",IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($T$19:T617),Adj_Rate/2*$R618)),IF(payfreq=\"Quarterly\",IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($T$19:T617),Adj_Rate/4*$R618)),IF(payfreq=\"Monthly\",IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($T$19:T617),Adj_Rate/12*$R618)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B619<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B619=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($S$19:S618),VLOOKUP($P619,$B$12:$L683,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($T$19:T618),Adj_Rate*$R619)),IF(payfreq=\"Semiannually\",IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($T$19:T618),Adj_Rate/2*$R619)),IF(payfreq=\"Quarterly\",IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($T$19:T618),Adj_Rate/4*$R619)),IF(payfreq=\"Monthly\",IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($T$19:T618),Adj_Rate/12*$R619)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B620<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B620=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($S$19:S619),VLOOKUP($P620,$B$12:$L684,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($T$19:T619),Adj_Rate*$R620)),IF(payfreq=\"Semiannually\",IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($T$19:T619),Adj_Rate/2*$R620)),IF(payfreq=\"Quarterly\",IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($T$19:T619),Adj_Rate/4*$R620)),IF(payfreq=\"Monthly\",IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($T$19:T619),Adj_Rate/12*$R620)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B621<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B621=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B621>term, \"\",$L621/(1+Adj_Rate/12)^B621),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($S$19:S620),VLOOKUP($P621,$B$12:$L685,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($T$19:T620),Adj_Rate*$R621)),IF(payfreq=\"Semiannually\",IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($T$19:T620),Adj_Rate/2*$R621)),IF(payfreq=\"Quarterly\",IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($T$19:T620),Adj_Rate/4*$R621)),IF(payfreq=\"Monthly\",IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($T$19:T620),Adj_Rate/12*$R621)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B622<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B622=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($S$19:S621),VLOOKUP($P622,$B$12:$L686,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($T$19:T621),Adj_Rate*$R622)),IF(payfreq=\"Semiannually\",IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($T$19:T621),Adj_Rate/2*$R622)),IF(payfreq=\"Quarterly\",IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($T$19:T621),Adj_Rate/4*$R622)),IF(payfreq=\"Monthly\",IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($T$19:T621),Adj_Rate/12*$R622)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B623<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B623=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($S$19:S622),VLOOKUP($P623,$B$12:$L687,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($T$19:T622),Adj_Rate*$R623)),IF(payfreq=\"Semiannually\",IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($T$19:T622),Adj_Rate/2*$R623)),IF(payfreq=\"Quarterly\",IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($T$19:T622),Adj_Rate/4*$R623)),IF(payfreq=\"Monthly\",IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($T$19:T622),Adj_Rate/12*$R623)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B624<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B624=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($S$19:S623),VLOOKUP($P624,$B$12:$L688,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($T$19:T623),Adj_Rate*$R624)),IF(payfreq=\"Semiannually\",IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($T$19:T623),Adj_Rate/2*$R624)),IF(payfreq=\"Quarterly\",IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($T$19:T623),Adj_Rate/4*$R624)),IF(payfreq=\"Monthly\",IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($T$19:T623),Adj_Rate/12*$R624)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B625<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B625=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($S$19:S624),VLOOKUP($P625,$B$12:$L689,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($T$19:T624),Adj_Rate*$R625)),IF(payfreq=\"Semiannually\",IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($T$19:T624),Adj_Rate/2*$R625)),IF(payfreq=\"Quarterly\",IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($T$19:T624),Adj_Rate/4*$R625)),IF(payfreq=\"Monthly\",IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($T$19:T624),Adj_Rate/12*$R625)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B626<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B626=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($S$19:S625),VLOOKUP($P626,$B$12:$L690,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($T$19:T625),Adj_Rate*$R626)),IF(payfreq=\"Semiannually\",IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($T$19:T625),Adj_Rate/2*$R626)),IF(payfreq=\"Quarterly\",IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($T$19:T625),Adj_Rate/4*$R626)),IF(payfreq=\"Monthly\",IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($T$19:T625),Adj_Rate/12*$R626)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B627<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B627=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($S$19:S626),VLOOKUP($P627,$B$12:$L691,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($T$19:T626),Adj_Rate*$R627)),IF(payfreq=\"Semiannually\",IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($T$19:T626),Adj_Rate/2*$R627)),IF(payfreq=\"Quarterly\",IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($T$19:T626),Adj_Rate/4*$R627)),IF(payfreq=\"Monthly\",IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($T$19:T626),Adj_Rate/12*$R627)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B628<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B628=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($S$19:S627),VLOOKUP($P628,$B$12:$L692,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($T$19:T627),Adj_Rate*$R628)),IF(payfreq=\"Semiannually\",IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($T$19:T627),Adj_Rate/2*$R628)),IF(payfreq=\"Quarterly\",IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($T$19:T627),Adj_Rate/4*$R628)),IF(payfreq=\"Monthly\",IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($T$19:T627),Adj_Rate/12*$R628)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B629<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B629=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($S$19:S628),VLOOKUP($P629,$B$12:$L693,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($T$19:T628),Adj_Rate*$R629)),IF(payfreq=\"Semiannually\",IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($T$19:T628),Adj_Rate/2*$R629)),IF(payfreq=\"Quarterly\",IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($T$19:T628),Adj_Rate/4*$R629)),IF(payfreq=\"Monthly\",IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($T$19:T628),Adj_Rate/12*$R629)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B630<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B630=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($S$19:S629),VLOOKUP($P630,$B$12:$L694,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($T$19:T629),Adj_Rate*$R630)),IF(payfreq=\"Semiannually\",IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($T$19:T629),Adj_Rate/2*$R630)),IF(payfreq=\"Quarterly\",IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($T$19:T629),Adj_Rate/4*$R630)),IF(payfreq=\"Monthly\",IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($T$19:T629),Adj_Rate/12*$R630)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B631<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B631=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($S$19:S630),VLOOKUP($P631,$B$12:$L695,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($T$19:T630),Adj_Rate*$R631)),IF(payfreq=\"Semiannually\",IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($T$19:T630),Adj_Rate/2*$R631)),IF(payfreq=\"Quarterly\",IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($T$19:T630),Adj_Rate/4*$R631)),IF(payfreq=\"Monthly\",IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($T$19:T630),Adj_Rate/12*$R631)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B632<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B632=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($S$19:S631),VLOOKUP($P632,$B$12:$L696,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($T$19:T631),Adj_Rate*$R632)),IF(payfreq=\"Semiannually\",IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($T$19:T631),Adj_Rate/2*$R632)),IF(payfreq=\"Quarterly\",IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($T$19:T631),Adj_Rate/4*$R632)),IF(payfreq=\"Monthly\",IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($T$19:T631),Adj_Rate/12*$R632)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B633<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B633=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($S$19:S632),VLOOKUP($P633,$B$12:$L697,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($T$19:T632),Adj_Rate*$R633)),IF(payfreq=\"Semiannually\",IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($T$19:T632),Adj_Rate/2*$R633)),IF(payfreq=\"Quarterly\",IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($T$19:T632),Adj_Rate/4*$R633)),IF(payfreq=\"Monthly\",IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($T$19:T632),Adj_Rate/12*$R633)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B634<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B634=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($S$19:S633),VLOOKUP($P634,$B$12:$L698,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($T$19:T633),Adj_Rate*$R634)),IF(payfreq=\"Semiannually\",IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($T$19:T633),Adj_Rate/2*$R634)),IF(payfreq=\"Quarterly\",IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($T$19:T633),Adj_Rate/4*$R634)),IF(payfreq=\"Monthly\",IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($T$19:T633),Adj_Rate/12*$R634)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B635<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B635=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($S$19:S634),VLOOKUP($P635,$B$12:$L699,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($T$19:T634),Adj_Rate*$R635)),IF(payfreq=\"Semiannually\",IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($T$19:T634),Adj_Rate/2*$R635)),IF(payfreq=\"Quarterly\",IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($T$19:T634),Adj_Rate/4*$R635)),IF(payfreq=\"Monthly\",IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($T$19:T634),Adj_Rate/12*$R635)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B636<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B636=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($S$19:S635),VLOOKUP($P636,$B$12:$L700,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($T$19:T635),Adj_Rate*$R636)),IF(payfreq=\"Semiannually\",IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($T$19:T635),Adj_Rate/2*$R636)),IF(payfreq=\"Quarterly\",IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($T$19:T635),Adj_Rate/4*$R636)),IF(payfreq=\"Monthly\",IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($T$19:T635),Adj_Rate/12*$R636)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B637<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B637=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($S$19:S636),VLOOKUP($P637,$B$12:$L701,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($T$19:T636),Adj_Rate*$R637)),IF(payfreq=\"Semiannually\",IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($T$19:T636),Adj_Rate/2*$R637)),IF(payfreq=\"Quarterly\",IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($T$19:T636),Adj_Rate/4*$R637)),IF(payfreq=\"Monthly\",IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($T$19:T636),Adj_Rate/12*$R637)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B638<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B638=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($S$19:S637),VLOOKUP($P638,$B$12:$L702,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($T$19:T637),Adj_Rate*$R638)),IF(payfreq=\"Semiannually\",IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($T$19:T637),Adj_Rate/2*$R638)),IF(payfreq=\"Quarterly\",IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($T$19:T637),Adj_Rate/4*$R638)),IF(payfreq=\"Monthly\",IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($T$19:T637),Adj_Rate/12*$R638)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B639<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B639=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($S$19:S638),VLOOKUP($P639,$B$12:$L703,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($T$19:T638),Adj_Rate*$R639)),IF(payfreq=\"Semiannually\",IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($T$19:T638),Adj_Rate/2*$R639)),IF(payfreq=\"Quarterly\",IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($T$19:T638),Adj_Rate/4*$R639)),IF(payfreq=\"Monthly\",IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($T$19:T638),Adj_Rate/12*$R639)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B640<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B640=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($S$19:S639),VLOOKUP($P640,$B$12:$L704,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($T$19:T639),Adj_Rate*$R640)),IF(payfreq=\"Semiannually\",IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($T$19:T639),Adj_Rate/2*$R640)),IF(payfreq=\"Quarterly\",IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($T$19:T639),Adj_Rate/4*$R640)),IF(payfreq=\"Monthly\",IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($T$19:T639),Adj_Rate/12*$R640)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B641<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B641=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($S$19:S640),VLOOKUP($P641,$B$12:$L705,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($T$19:T640),Adj_Rate*$R641)),IF(payfreq=\"Semiannually\",IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($T$19:T640),Adj_Rate/2*$R641)),IF(payfreq=\"Quarterly\",IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($T$19:T640),Adj_Rate/4*$R641)),IF(payfreq=\"Monthly\",IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($T$19:T640),Adj_Rate/12*$R641)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B642<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B642=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($S$19:S641),VLOOKUP($P642,$B$12:$L706,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($T$19:T641),Adj_Rate*$R642)),IF(payfreq=\"Semiannually\",IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($T$19:T641),Adj_Rate/2*$R642)),IF(payfreq=\"Quarterly\",IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($T$19:T641),Adj_Rate/4*$R642)),IF(payfreq=\"Monthly\",IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($T$19:T641),Adj_Rate/12*$R642)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B643<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B643=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($S$19:S642),VLOOKUP($P643,$B$12:$L707,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($T$19:T642),Adj_Rate*$R643)),IF(payfreq=\"Semiannually\",IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($T$19:T642),Adj_Rate/2*$R643)),IF(payfreq=\"Quarterly\",IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($T$19:T642),Adj_Rate/4*$R643)),IF(payfreq=\"Monthly\",IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($T$19:T642),Adj_Rate/12*$R643)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B644<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B644=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($S$19:S643),VLOOKUP($P644,$B$12:$L708,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($T$19:T643),Adj_Rate*$R644)),IF(payfreq=\"Semiannually\",IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($T$19:T643),Adj_Rate/2*$R644)),IF(payfreq=\"Quarterly\",IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($T$19:T643),Adj_Rate/4*$R644)),IF(payfreq=\"Monthly\",IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($T$19:T643),Adj_Rate/12*$R644)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B645<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B645=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($S$19:S644),VLOOKUP($P645,$B$12:$L709,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($T$19:T644),Adj_Rate*$R645)),IF(payfreq=\"Semiannually\",IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($T$19:T644),Adj_Rate/2*$R645)),IF(payfreq=\"Quarterly\",IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($T$19:T644),Adj_Rate/4*$R645)),IF(payfreq=\"Monthly\",IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($T$19:T644),Adj_Rate/12*$R645)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B646<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B646=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($S$19:S645),VLOOKUP($P646,$B$12:$L710,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($T$19:T645),Adj_Rate*$R646)),IF(payfreq=\"Semiannually\",IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($T$19:T645),Adj_Rate/2*$R646)),IF(payfreq=\"Quarterly\",IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($T$19:T645),Adj_Rate/4*$R646)),IF(payfreq=\"Monthly\",IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($T$19:T645),Adj_Rate/12*$R646)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B647<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B647=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($S$19:S646),VLOOKUP($P647,$B$12:$L711,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($T$19:T646),Adj_Rate*$R647)),IF(payfreq=\"Semiannually\",IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($T$19:T646),Adj_Rate/2*$R647)),IF(payfreq=\"Quarterly\",IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($T$19:T646),Adj_Rate/4*$R647)),IF(payfreq=\"Monthly\",IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($T$19:T646),Adj_Rate/12*$R647)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B648<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B648=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($S$19:S647),VLOOKUP($P648,$B$12:$L712,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($T$19:T647),Adj_Rate*$R648)),IF(payfreq=\"Semiannually\",IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($T$19:T647),Adj_Rate/2*$R648)),IF(payfreq=\"Quarterly\",IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($T$19:T647),Adj_Rate/4*$R648)),IF(payfreq=\"Monthly\",IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($T$19:T647),Adj_Rate/12*$R648)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B649<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B649=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($S$19:S648),VLOOKUP($P649,$B$12:$L713,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($T$19:T648),Adj_Rate*$R649)),IF(payfreq=\"Semiannually\",IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($T$19:T648),Adj_Rate/2*$R649)),IF(payfreq=\"Quarterly\",IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($T$19:T648),Adj_Rate/4*$R649)),IF(payfreq=\"Monthly\",IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($T$19:T648),Adj_Rate/12*$R649)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B650<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B650=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($S$19:S649),VLOOKUP($P650,$B$12:$L714,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($T$19:T649),Adj_Rate*$R650)),IF(payfreq=\"Semiannually\",IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($T$19:T649),Adj_Rate/2*$R650)),IF(payfreq=\"Quarterly\",IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($T$19:T649),Adj_Rate/4*$R650)),IF(payfreq=\"Monthly\",IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($T$19:T649),Adj_Rate/12*$R650)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B651<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B651=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($S$19:S650),VLOOKUP($P651,$B$12:$L715,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($T$19:T650),Adj_Rate*$R651)),IF(payfreq=\"Semiannually\",IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($T$19:T650),Adj_Rate/2*$R651)),IF(payfreq=\"Quarterly\",IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($T$19:T650),Adj_Rate/4*$R651)),IF(payfreq=\"Monthly\",IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($T$19:T650),Adj_Rate/12*$R651)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B652<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B652=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($S$19:S651),VLOOKUP($P652,$B$12:$L716,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($T$19:T651),Adj_Rate*$R652)),IF(payfreq=\"Semiannually\",IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($T$19:T651),Adj_Rate/2*$R652)),IF(payfreq=\"Quarterly\",IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($T$19:T651),Adj_Rate/4*$R652)),IF(payfreq=\"Monthly\",IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($T$19:T651),Adj_Rate/12*$R652)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B653<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B653=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($S$19:S652),VLOOKUP($P653,$B$12:$L717,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($T$19:T652),Adj_Rate*$R653)),IF(payfreq=\"Semiannually\",IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($T$19:T652),Adj_Rate/2*$R653)),IF(payfreq=\"Quarterly\",IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($T$19:T652),Adj_Rate/4*$R653)),IF(payfreq=\"Monthly\",IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($T$19:T652),Adj_Rate/12*$R653)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B654<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B654=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($S$19:S653),VLOOKUP($P654,$B$12:$L718,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($T$19:T653),Adj_Rate*$R654)),IF(payfreq=\"Semiannually\",IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($T$19:T653),Adj_Rate/2*$R654)),IF(payfreq=\"Quarterly\",IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($T$19:T653),Adj_Rate/4*$R654)),IF(payfreq=\"Monthly\",IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($T$19:T653),Adj_Rate/12*$R654)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B655<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B655=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($S$19:S654),VLOOKUP($P655,$B$12:$L719,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($T$19:T654),Adj_Rate*$R655)),IF(payfreq=\"Semiannually\",IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($T$19:T654),Adj_Rate/2*$R655)),IF(payfreq=\"Quarterly\",IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($T$19:T654),Adj_Rate/4*$R655)),IF(payfreq=\"Monthly\",IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($T$19:T654),Adj_Rate/12*$R655)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B656<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B656=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($S$19:S655),VLOOKUP($P656,$B$12:$L720,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($T$19:T655),Adj_Rate*$R656)),IF(payfreq=\"Semiannually\",IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($T$19:T655),Adj_Rate/2*$R656)),IF(payfreq=\"Quarterly\",IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($T$19:T655),Adj_Rate/4*$R656)),IF(payfreq=\"Monthly\",IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($T$19:T655),Adj_Rate/12*$R656)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B657<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B657=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($S$19:S656),VLOOKUP($P657,$B$12:$L721,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($T$19:T656),Adj_Rate*$R657)),IF(payfreq=\"Semiannually\",IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($T$19:T656),Adj_Rate/2*$R657)),IF(payfreq=\"Quarterly\",IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($T$19:T656),Adj_Rate/4*$R657)),IF(payfreq=\"Monthly\",IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($T$19:T656),Adj_Rate/12*$R657)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B658<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B658=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($S$19:S657),VLOOKUP($P658,$B$12:$L722,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($T$19:T657),Adj_Rate*$R658)),IF(payfreq=\"Semiannually\",IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($T$19:T657),Adj_Rate/2*$R658)),IF(payfreq=\"Quarterly\",IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($T$19:T657),Adj_Rate/4*$R658)),IF(payfreq=\"Monthly\",IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($T$19:T657),Adj_Rate/12*$R658)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B659<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B659=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B659<=term),$L659/(1+Adj_Rate)^($B659),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B659<=term),$L659/(1+Adj_Rate/2)^($B659),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B659<=term),$L659/(1+Adj_Rate/4)^($B659),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B659<=term),$L659/(1+Adj_Rate/12)^($B659),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($S$19:S658),VLOOKUP($P659,$B$12:$L723,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($T$19:T658),Adj_Rate*$R659)),IF(payfreq=\"Semiannually\",IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($T$19:T658),Adj_Rate/2*$R659)),IF(payfreq=\"Quarterly\",IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($T$19:T658),Adj_Rate/4*$R659)),IF(payfreq=\"Monthly\",IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($T$19:T658),Adj_Rate/12*$R659)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B660<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B660=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D660:K660)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P660=\"\",\"\",IF(P660=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q659)+1,MONTH(Q659),DAY(Q659)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q659),MONTH(Q659)+6,DAY(Q659)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q659),MONTH(Q659)+3,DAY(Q659)),IF(payfreq=\"Monthly\",DATE(YEAR(Q659),MONTH(Q659)+1,DAY(Q659))))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($S$19:S659),VLOOKUP($P660,$B$12:$L724,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($T$19:T659),Adj_Rate*$R660)),IF(payfreq=\"Semiannually\",IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($T$19:T659),Adj_Rate/2*$R660)),IF(payfreq=\"Quarterly\",IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($T$19:T659),Adj_Rate/4*$R660)),IF(payfreq=\"Monthly\",IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($T$19:T659),Adj_Rate/12*$R660)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B660<term,B660+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q661 <> \"\",Q661, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B661<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B661=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P660<term,P660+1,IF(P660=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($S$19:S660),VLOOKUP($P661,$B$12:$L725,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($T$19:T660),Adj_Rate*$R661)),IF(payfreq=\"Semiannually\",IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($T$19:T660),Adj_Rate/2*$R661)),IF(payfreq=\"Quarterly\",IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($T$19:T660),Adj_Rate/4*$R661)),IF(payfreq=\"Monthly\",IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($T$19:T660),Adj_Rate/12*$R661)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S661=\"\",\"\",S661-T661)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P661=\"\",P661=\"Total\"),\"\",R661+T661-S661)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B662<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B662=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($S$19:S661),VLOOKUP($P662,$B$12:$L726,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($T$19:T661),Adj_Rate*$R662)),IF(payfreq=\"Semiannually\",IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($T$19:T661),Adj_Rate/2*$R662)),IF(payfreq=\"Quarterly\",IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($T$19:T661),Adj_Rate/4*$R662)),IF(payfreq=\"Monthly\",IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($T$19:T661),Adj_Rate/12*$R662)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B663<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B663=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($S$19:S662),VLOOKUP($P663,$B$12:$L727,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($T$19:T662),Adj_Rate*$R663)),IF(payfreq=\"Semiannually\",IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($T$19:T662),Adj_Rate/2*$R663)),IF(payfreq=\"Quarterly\",IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($T$19:T662),Adj_Rate/4*$R663)),IF(payfreq=\"Monthly\",IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($T$19:T662),Adj_Rate/12*$R663)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B664<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B664=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($S$19:S663),VLOOKUP($P664,$B$12:$L728,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($T$19:T663),Adj_Rate*$R664)),IF(payfreq=\"Semiannually\",IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($T$19:T663),Adj_Rate/2*$R664)),IF(payfreq=\"Quarterly\",IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($T$19:T663),Adj_Rate/4*$R664)),IF(payfreq=\"Monthly\",IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($T$19:T663),Adj_Rate/12*$R664)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B665<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B665=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($S$19:S664),VLOOKUP($P665,$B$12:$L729,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($T$19:T664),Adj_Rate*$R665)),IF(payfreq=\"Semiannually\",IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($T$19:T664),Adj_Rate/2*$R665)),IF(payfreq=\"Quarterly\",IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($T$19:T664),Adj_Rate/4*$R665)),IF(payfreq=\"Monthly\",IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($T$19:T664),Adj_Rate/12*$R665)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B666<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B666=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($S$19:S665),VLOOKUP($P666,$B$12:$L730,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($T$19:T665),Adj_Rate*$R666)),IF(payfreq=\"Semiannually\",IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($T$19:T665),Adj_Rate/2*$R666)),IF(payfreq=\"Quarterly\",IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($T$19:T665),Adj_Rate/4*$R666)),IF(payfreq=\"Monthly\",IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($T$19:T665),Adj_Rate/12*$R666)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B667<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B667=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($S$19:S666),VLOOKUP($P667,$B$12:$L731,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($T$19:T666),Adj_Rate*$R667)),IF(payfreq=\"Semiannually\",IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($T$19:T666),Adj_Rate/2*$R667)),IF(payfreq=\"Quarterly\",IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($T$19:T666),Adj_Rate/4*$R667)),IF(payfreq=\"Monthly\",IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($T$19:T666),Adj_Rate/12*$R667)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B668<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B668=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($S$19:S667),VLOOKUP($P668,$B$12:$L732,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($T$19:T667),Adj_Rate*$R668)),IF(payfreq=\"Semiannually\",IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($T$19:T667),Adj_Rate/2*$R668)),IF(payfreq=\"Quarterly\",IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($T$19:T667),Adj_Rate/4*$R668)),IF(payfreq=\"Monthly\",IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($T$19:T667),Adj_Rate/12*$R668)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B669<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B669=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($S$19:S668),VLOOKUP($P669,$B$12:$L733,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($T$19:T668),Adj_Rate*$R669)),IF(payfreq=\"Semiannually\",IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($T$19:T668),Adj_Rate/2*$R669)),IF(payfreq=\"Quarterly\",IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($T$19:T668),Adj_Rate/4*$R669)),IF(payfreq=\"Monthly\",IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($T$19:T668),Adj_Rate/12*$R669)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B670<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B670=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($S$19:S669),VLOOKUP($P670,$B$12:$L734,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($T$19:T669),Adj_Rate*$R670)),IF(payfreq=\"Semiannually\",IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($T$19:T669),Adj_Rate/2*$R670)),IF(payfreq=\"Quarterly\",IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($T$19:T669),Adj_Rate/4*$R670)),IF(payfreq=\"Monthly\",IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($T$19:T669),Adj_Rate/12*$R670)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B671<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B671=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($S$19:S670),VLOOKUP($P671,$B$12:$L735,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($T$19:T670),Adj_Rate*$R671)),IF(payfreq=\"Semiannually\",IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($T$19:T670),Adj_Rate/2*$R671)),IF(payfreq=\"Quarterly\",IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($T$19:T670),Adj_Rate/4*$R671)),IF(payfreq=\"Monthly\",IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($T$19:T670),Adj_Rate/12*$R671)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B672<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B672=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($S$19:S671),VLOOKUP($P672,$B$12:$L736,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($T$19:T671),Adj_Rate*$R672)),IF(payfreq=\"Semiannually\",IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($T$19:T671),Adj_Rate/2*$R672)),IF(payfreq=\"Quarterly\",IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($T$19:T671),Adj_Rate/4*$R672)),IF(payfreq=\"Monthly\",IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($T$19:T671),Adj_Rate/12*$R672)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B673<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B673=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($S$19:S672),VLOOKUP($P673,$B$12:$L737,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($T$19:T672),Adj_Rate*$R673)),IF(payfreq=\"Semiannually\",IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($T$19:T672),Adj_Rate/2*$R673)),IF(payfreq=\"Quarterly\",IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($T$19:T672),Adj_Rate/4*$R673)),IF(payfreq=\"Monthly\",IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($T$19:T672),Adj_Rate/12*$R673)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B674<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B674=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($S$19:S673),VLOOKUP($P674,$B$12:$L738,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($T$19:T673),Adj_Rate*$R674)),IF(payfreq=\"Semiannually\",IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($T$19:T673),Adj_Rate/2*$R674)),IF(payfreq=\"Quarterly\",IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($T$19:T673),Adj_Rate/4*$R674)),IF(payfreq=\"Monthly\",IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($T$19:T673),Adj_Rate/12*$R674)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B675<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B675=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($S$19:S674),VLOOKUP($P675,$B$12:$L739,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($T$19:T674),Adj_Rate*$R675)),IF(payfreq=\"Semiannually\",IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($T$19:T674),Adj_Rate/2*$R675)),IF(payfreq=\"Quarterly\",IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($T$19:T674),Adj_Rate/4*$R675)),IF(payfreq=\"Monthly\",IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($T$19:T674),Adj_Rate/12*$R675)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B676<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B676=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($S$19:S675),VLOOKUP($P676,$B$12:$L740,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($T$19:T675),Adj_Rate*$R676)),IF(payfreq=\"Semiannually\",IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($T$19:T675),Adj_Rate/2*$R676)),IF(payfreq=\"Quarterly\",IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($T$19:T675),Adj_Rate/4*$R676)),IF(payfreq=\"Monthly\",IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($T$19:T675),Adj_Rate/12*$R676)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B677<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B677=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($S$19:S676),VLOOKUP($P677,$B$12:$L741,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($T$19:T676),Adj_Rate*$R677)),IF(payfreq=\"Semiannually\",IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($T$19:T676),Adj_Rate/2*$R677)),IF(payfreq=\"Quarterly\",IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($T$19:T676),Adj_Rate/4*$R677)),IF(payfreq=\"Monthly\",IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($T$19:T676),Adj_Rate/12*$R677)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B678<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B678=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($S$19:S677),VLOOKUP($P678,$B$12:$L742,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($T$19:T677),Adj_Rate*$R678)),IF(payfreq=\"Semiannually\",IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($T$19:T677),Adj_Rate/2*$R678)),IF(payfreq=\"Quarterly\",IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($T$19:T677),Adj_Rate/4*$R678)),IF(payfreq=\"Monthly\",IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($T$19:T677),Adj_Rate/12*$R678)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B679<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B679=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($S$19:S678),VLOOKUP($P679,$B$12:$L743,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($T$19:T678),Adj_Rate*$R679)),IF(payfreq=\"Semiannually\",IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($T$19:T678),Adj_Rate/2*$R679)),IF(payfreq=\"Quarterly\",IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($T$19:T678),Adj_Rate/4*$R679)),IF(payfreq=\"Monthly\",IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($T$19:T678),Adj_Rate/12*$R679)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B680<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B680=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P680=\"\",P680=\"Total\"),\"\",V679)","v":{"$error":"#VALUE!"}},{"$f":"IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($S$19:S679),VLOOKUP($P680,$B$12:$L744,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($T$19:T679),Adj_Rate*$R680)),IF(payfreq=\"Semiannually\",IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($T$19:T679),Adj_Rate/2*$R680)),IF(payfreq=\"Quarterly\",IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($T$19:T679),Adj_Rate/4*$R680)),IF(payfreq=\"Monthly\",IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($T$19:T679),Adj_Rate/12*$R680)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B681<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B681=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($S$19:S680),VLOOKUP($P681,$B$12:$L745,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($T$19:T680),Adj_Rate*$R681)),IF(payfreq=\"Semiannually\",IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($T$19:T680),Adj_Rate/2*$R681)),IF(payfreq=\"Quarterly\",IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($T$19:T680),Adj_Rate/4*$R681)),IF(payfreq=\"Monthly\",IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($T$19:T680),Adj_Rate/12*$R681)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B682<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B682=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($S$19:S681),VLOOKUP($P682,$B$12:$L746,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($T$19:T681),Adj_Rate*$R682)),IF(payfreq=\"Semiannually\",IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($T$19:T681),Adj_Rate/2*$R682)),IF(payfreq=\"Quarterly\",IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($T$19:T681),Adj_Rate/4*$R682)),IF(payfreq=\"Monthly\",IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($T$19:T681),Adj_Rate/12*$R682)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B683<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B683=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($S$19:S682),VLOOKUP($P683,$B$12:$L747,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($T$19:T682),Adj_Rate*$R683)),IF(payfreq=\"Semiannually\",IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($T$19:T682),Adj_Rate/2*$R683)),IF(payfreq=\"Quarterly\",IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($T$19:T682),Adj_Rate/4*$R683)),IF(payfreq=\"Monthly\",IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($T$19:T682),Adj_Rate/12*$R683)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B684<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B684=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($S$19:S683),VLOOKUP($P684,$B$12:$L748,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($T$19:T683),Adj_Rate*$R684)),IF(payfreq=\"Semiannually\",IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($T$19:T683),Adj_Rate/2*$R684)),IF(payfreq=\"Quarterly\",IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($T$19:T683),Adj_Rate/4*$R684)),IF(payfreq=\"Monthly\",IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($T$19:T683),Adj_Rate/12*$R684)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B685<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B685=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B685>term, \"\",$L685/(1+Adj_Rate/12)^B685),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($S$19:S684),VLOOKUP($P685,$B$12:$L749,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($T$19:T684),Adj_Rate*$R685)),IF(payfreq=\"Semiannually\",IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($T$19:T684),Adj_Rate/2*$R685)),IF(payfreq=\"Quarterly\",IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($T$19:T684),Adj_Rate/4*$R685)),IF(payfreq=\"Monthly\",IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($T$19:T684),Adj_Rate/12*$R685)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B686<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B686=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($S$19:S685),VLOOKUP($P686,$B$12:$L750,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($T$19:T685),Adj_Rate*$R686)),IF(payfreq=\"Semiannually\",IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($T$19:T685),Adj_Rate/2*$R686)),IF(payfreq=\"Quarterly\",IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($T$19:T685),Adj_Rate/4*$R686)),IF(payfreq=\"Monthly\",IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($T$19:T685),Adj_Rate/12*$R686)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B687<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B687=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($S$19:S686),VLOOKUP($P687,$B$12:$L751,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($T$19:T686),Adj_Rate*$R687)),IF(payfreq=\"Semiannually\",IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($T$19:T686),Adj_Rate/2*$R687)),IF(payfreq=\"Quarterly\",IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($T$19:T686),Adj_Rate/4*$R687)),IF(payfreq=\"Monthly\",IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($T$19:T686),Adj_Rate/12*$R687)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B688<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B688=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($S$19:S687),VLOOKUP($P688,$B$12:$L752,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($T$19:T687),Adj_Rate*$R688)),IF(payfreq=\"Semiannually\",IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($T$19:T687),Adj_Rate/2*$R688)),IF(payfreq=\"Quarterly\",IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($T$19:T687),Adj_Rate/4*$R688)),IF(payfreq=\"Monthly\",IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($T$19:T687),Adj_Rate/12*$R688)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B689<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B689=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($S$19:S688),VLOOKUP($P689,$B$12:$L753,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($T$19:T688),Adj_Rate*$R689)),IF(payfreq=\"Semiannually\",IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($T$19:T688),Adj_Rate/2*$R689)),IF(payfreq=\"Quarterly\",IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($T$19:T688),Adj_Rate/4*$R689)),IF(payfreq=\"Monthly\",IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($T$19:T688),Adj_Rate/12*$R689)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B690<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B690=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($S$19:S689),VLOOKUP($P690,$B$12:$L754,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($T$19:T689),Adj_Rate*$R690)),IF(payfreq=\"Semiannually\",IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($T$19:T689),Adj_Rate/2*$R690)),IF(payfreq=\"Quarterly\",IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($T$19:T689),Adj_Rate/4*$R690)),IF(payfreq=\"Monthly\",IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($T$19:T689),Adj_Rate/12*$R690)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B691<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B691=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($S$19:S690),VLOOKUP($P691,$B$12:$L755,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($T$19:T690),Adj_Rate*$R691)),IF(payfreq=\"Semiannually\",IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($T$19:T690),Adj_Rate/2*$R691)),IF(payfreq=\"Quarterly\",IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($T$19:T690),Adj_Rate/4*$R691)),IF(payfreq=\"Monthly\",IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($T$19:T690),Adj_Rate/12*$R691)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B692<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B692=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($S$19:S691),VLOOKUP($P692,$B$12:$L756,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($T$19:T691),Adj_Rate*$R692)),IF(payfreq=\"Semiannually\",IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($T$19:T691),Adj_Rate/2*$R692)),IF(payfreq=\"Quarterly\",IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($T$19:T691),Adj_Rate/4*$R692)),IF(payfreq=\"Monthly\",IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($T$19:T691),Adj_Rate/12*$R692)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B693<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B693=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($S$19:S692),VLOOKUP($P693,$B$12:$L757,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($T$19:T692),Adj_Rate*$R693)),IF(payfreq=\"Semiannually\",IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($T$19:T692),Adj_Rate/2*$R693)),IF(payfreq=\"Quarterly\",IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($T$19:T692),Adj_Rate/4*$R693)),IF(payfreq=\"Monthly\",IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($T$19:T692),Adj_Rate/12*$R693)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B694<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B694=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($S$19:S693),VLOOKUP($P694,$B$12:$L758,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($T$19:T693),Adj_Rate*$R694)),IF(payfreq=\"Semiannually\",IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($T$19:T693),Adj_Rate/2*$R694)),IF(payfreq=\"Quarterly\",IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($T$19:T693),Adj_Rate/4*$R694)),IF(payfreq=\"Monthly\",IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($T$19:T693),Adj_Rate/12*$R694)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B695<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B695=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($S$19:S694),VLOOKUP($P695,$B$12:$L759,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($T$19:T694),Adj_Rate*$R695)),IF(payfreq=\"Semiannually\",IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($T$19:T694),Adj_Rate/2*$R695)),IF(payfreq=\"Quarterly\",IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($T$19:T694),Adj_Rate/4*$R695)),IF(payfreq=\"Monthly\",IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($T$19:T694),Adj_Rate/12*$R695)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B696<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B696=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($S$19:S695),VLOOKUP($P696,$B$12:$L760,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($T$19:T695),Adj_Rate*$R696)),IF(payfreq=\"Semiannually\",IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($T$19:T695),Adj_Rate/2*$R696)),IF(payfreq=\"Quarterly\",IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($T$19:T695),Adj_Rate/4*$R696)),IF(payfreq=\"Monthly\",IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($T$19:T695),Adj_Rate/12*$R696)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B697<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B697=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($S$19:S696),VLOOKUP($P697,$B$12:$L761,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($T$19:T696),Adj_Rate*$R697)),IF(payfreq=\"Semiannually\",IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($T$19:T696),Adj_Rate/2*$R697)),IF(payfreq=\"Quarterly\",IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($T$19:T696),Adj_Rate/4*$R697)),IF(payfreq=\"Monthly\",IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($T$19:T696),Adj_Rate/12*$R697)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B698<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B698=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($S$19:S697),VLOOKUP($P698,$B$12:$L762,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($T$19:T697),Adj_Rate*$R698)),IF(payfreq=\"Semiannually\",IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($T$19:T697),Adj_Rate/2*$R698)),IF(payfreq=\"Quarterly\",IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($T$19:T697),Adj_Rate/4*$R698)),IF(payfreq=\"Monthly\",IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($T$19:T697),Adj_Rate/12*$R698)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B699<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B699=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($S$19:S698),VLOOKUP($P699,$B$12:$L763,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($T$19:T698),Adj_Rate*$R699)),IF(payfreq=\"Semiannually\",IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($T$19:T698),Adj_Rate/2*$R699)),IF(payfreq=\"Quarterly\",IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($T$19:T698),Adj_Rate/4*$R699)),IF(payfreq=\"Monthly\",IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($T$19:T698),Adj_Rate/12*$R699)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B700<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B700=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($S$19:S699),VLOOKUP($P700,$B$12:$L764,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($T$19:T699),Adj_Rate*$R700)),IF(payfreq=\"Semiannually\",IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($T$19:T699),Adj_Rate/2*$R700)),IF(payfreq=\"Quarterly\",IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($T$19:T699),Adj_Rate/4*$R700)),IF(payfreq=\"Monthly\",IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($T$19:T699),Adj_Rate/12*$R700)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B701<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B701=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($S$19:S700),VLOOKUP($P701,$B$12:$L765,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($T$19:T700),Adj_Rate*$R701)),IF(payfreq=\"Semiannually\",IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($T$19:T700),Adj_Rate/2*$R701)),IF(payfreq=\"Quarterly\",IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($T$19:T700),Adj_Rate/4*$R701)),IF(payfreq=\"Monthly\",IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($T$19:T700),Adj_Rate/12*$R701)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B702<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B702=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($S$19:S701),VLOOKUP($P702,$B$12:$L766,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($T$19:T701),Adj_Rate*$R702)),IF(payfreq=\"Semiannually\",IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($T$19:T701),Adj_Rate/2*$R702)),IF(payfreq=\"Quarterly\",IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($T$19:T701),Adj_Rate/4*$R702)),IF(payfreq=\"Monthly\",IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($T$19:T701),Adj_Rate/12*$R702)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B703<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B703=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($S$19:S702),VLOOKUP($P703,$B$12:$L767,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($T$19:T702),Adj_Rate*$R703)),IF(payfreq=\"Semiannually\",IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($T$19:T702),Adj_Rate/2*$R703)),IF(payfreq=\"Quarterly\",IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($T$19:T702),Adj_Rate/4*$R703)),IF(payfreq=\"Monthly\",IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($T$19:T702),Adj_Rate/12*$R703)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B704<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B704=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($S$19:S703),VLOOKUP($P704,$B$12:$L768,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($T$19:T703),Adj_Rate*$R704)),IF(payfreq=\"Semiannually\",IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($T$19:T703),Adj_Rate/2*$R704)),IF(payfreq=\"Quarterly\",IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($T$19:T703),Adj_Rate/4*$R704)),IF(payfreq=\"Monthly\",IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($T$19:T703),Adj_Rate/12*$R704)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B705<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B705=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($S$19:S704),VLOOKUP($P705,$B$12:$L769,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($T$19:T704),Adj_Rate*$R705)),IF(payfreq=\"Semiannually\",IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($T$19:T704),Adj_Rate/2*$R705)),IF(payfreq=\"Quarterly\",IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($T$19:T704),Adj_Rate/4*$R705)),IF(payfreq=\"Monthly\",IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($T$19:T704),Adj_Rate/12*$R705)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B706<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B706=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($S$19:S705),VLOOKUP($P706,$B$12:$L770,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($T$19:T705),Adj_Rate*$R706)),IF(payfreq=\"Semiannually\",IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($T$19:T705),Adj_Rate/2*$R706)),IF(payfreq=\"Quarterly\",IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($T$19:T705),Adj_Rate/4*$R706)),IF(payfreq=\"Monthly\",IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($T$19:T705),Adj_Rate/12*$R706)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B707<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B707=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($S$19:S706),VLOOKUP($P707,$B$12:$L771,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($T$19:T706),Adj_Rate*$R707)),IF(payfreq=\"Semiannually\",IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($T$19:T706),Adj_Rate/2*$R707)),IF(payfreq=\"Quarterly\",IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($T$19:T706),Adj_Rate/4*$R707)),IF(payfreq=\"Monthly\",IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($T$19:T706),Adj_Rate/12*$R707)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B708<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B708=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($S$19:S707),VLOOKUP($P708,$B$12:$L772,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($T$19:T707),Adj_Rate*$R708)),IF(payfreq=\"Semiannually\",IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($T$19:T707),Adj_Rate/2*$R708)),IF(payfreq=\"Quarterly\",IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($T$19:T707),Adj_Rate/4*$R708)),IF(payfreq=\"Monthly\",IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($T$19:T707),Adj_Rate/12*$R708)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B709<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B709=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($S$19:S708),VLOOKUP($P709,$B$12:$L773,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($T$19:T708),Adj_Rate*$R709)),IF(payfreq=\"Semiannually\",IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($T$19:T708),Adj_Rate/2*$R709)),IF(payfreq=\"Quarterly\",IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($T$19:T708),Adj_Rate/4*$R709)),IF(payfreq=\"Monthly\",IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($T$19:T708),Adj_Rate/12*$R709)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B710<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B710=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($S$19:S709),VLOOKUP($P710,$B$12:$L774,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($T$19:T709),Adj_Rate*$R710)),IF(payfreq=\"Semiannually\",IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($T$19:T709),Adj_Rate/2*$R710)),IF(payfreq=\"Quarterly\",IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($T$19:T709),Adj_Rate/4*$R710)),IF(payfreq=\"Monthly\",IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($T$19:T709),Adj_Rate/12*$R710)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B711<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B711=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($S$19:S710),VLOOKUP($P711,$B$12:$L775,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($T$19:T710),Adj_Rate*$R711)),IF(payfreq=\"Semiannually\",IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($T$19:T710),Adj_Rate/2*$R711)),IF(payfreq=\"Quarterly\",IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($T$19:T710),Adj_Rate/4*$R711)),IF(payfreq=\"Monthly\",IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($T$19:T710),Adj_Rate/12*$R711)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B712<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B712=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($S$19:S711),VLOOKUP($P712,$B$12:$L776,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($T$19:T711),Adj_Rate*$R712)),IF(payfreq=\"Semiannually\",IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($T$19:T711),Adj_Rate/2*$R712)),IF(payfreq=\"Quarterly\",IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($T$19:T711),Adj_Rate/4*$R712)),IF(payfreq=\"Monthly\",IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($T$19:T711),Adj_Rate/12*$R712)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B713<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B713=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($S$19:S712),VLOOKUP($P713,$B$12:$L777,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($T$19:T712),Adj_Rate*$R713)),IF(payfreq=\"Semiannually\",IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($T$19:T712),Adj_Rate/2*$R713)),IF(payfreq=\"Quarterly\",IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($T$19:T712),Adj_Rate/4*$R713)),IF(payfreq=\"Monthly\",IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($T$19:T712),Adj_Rate/12*$R713)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B714<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B714=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($S$19:S713),VLOOKUP($P714,$B$12:$L778,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($T$19:T713),Adj_Rate*$R714)),IF(payfreq=\"Semiannually\",IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($T$19:T713),Adj_Rate/2*$R714)),IF(payfreq=\"Quarterly\",IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($T$19:T713),Adj_Rate/4*$R714)),IF(payfreq=\"Monthly\",IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($T$19:T713),Adj_Rate/12*$R714)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B715<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B715=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($S$19:S714),VLOOKUP($P715,$B$12:$L779,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($T$19:T714),Adj_Rate*$R715)),IF(payfreq=\"Semiannually\",IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($T$19:T714),Adj_Rate/2*$R715)),IF(payfreq=\"Quarterly\",IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($T$19:T714),Adj_Rate/4*$R715)),IF(payfreq=\"Monthly\",IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($T$19:T714),Adj_Rate/12*$R715)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B716<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B716=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($S$19:S715),VLOOKUP($P716,$B$12:$L780,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($T$19:T715),Adj_Rate*$R716)),IF(payfreq=\"Semiannually\",IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($T$19:T715),Adj_Rate/2*$R716)),IF(payfreq=\"Quarterly\",IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($T$19:T715),Adj_Rate/4*$R716)),IF(payfreq=\"Monthly\",IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($T$19:T715),Adj_Rate/12*$R716)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B717<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B717=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($S$19:S716),VLOOKUP($P717,$B$12:$L781,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($T$19:T716),Adj_Rate*$R717)),IF(payfreq=\"Semiannually\",IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($T$19:T716),Adj_Rate/2*$R717)),IF(payfreq=\"Quarterly\",IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($T$19:T716),Adj_Rate/4*$R717)),IF(payfreq=\"Monthly\",IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($T$19:T716),Adj_Rate/12*$R717)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B718<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B718=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($S$19:S717),VLOOKUP($P718,$B$12:$L782,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($T$19:T717),Adj_Rate*$R718)),IF(payfreq=\"Semiannually\",IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($T$19:T717),Adj_Rate/2*$R718)),IF(payfreq=\"Quarterly\",IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($T$19:T717),Adj_Rate/4*$R718)),IF(payfreq=\"Monthly\",IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($T$19:T717),Adj_Rate/12*$R718)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B719<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B719=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($S$19:S718),VLOOKUP($P719,$B$12:$L783,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($T$19:T718),Adj_Rate*$R719)),IF(payfreq=\"Semiannually\",IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($T$19:T718),Adj_Rate/2*$R719)),IF(payfreq=\"Quarterly\",IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($T$19:T718),Adj_Rate/4*$R719)),IF(payfreq=\"Monthly\",IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($T$19:T718),Adj_Rate/12*$R719)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B720<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B720=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($S$19:S719),VLOOKUP($P720,$B$12:$L784,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($T$19:T719),Adj_Rate*$R720)),IF(payfreq=\"Semiannually\",IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($T$19:T719),Adj_Rate/2*$R720)),IF(payfreq=\"Quarterly\",IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($T$19:T719),Adj_Rate/4*$R720)),IF(payfreq=\"Monthly\",IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($T$19:T719),Adj_Rate/12*$R720)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B721<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B721=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($S$19:S720),VLOOKUP($P721,$B$12:$L785,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($T$19:T720),Adj_Rate*$R721)),IF(payfreq=\"Semiannually\",IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($T$19:T720),Adj_Rate/2*$R721)),IF(payfreq=\"Quarterly\",IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($T$19:T720),Adj_Rate/4*$R721)),IF(payfreq=\"Monthly\",IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($T$19:T720),Adj_Rate/12*$R721)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B722<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B722=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($S$19:S721),VLOOKUP($P722,$B$12:$L786,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($T$19:T721),Adj_Rate*$R722)),IF(payfreq=\"Semiannually\",IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($T$19:T721),Adj_Rate/2*$R722)),IF(payfreq=\"Quarterly\",IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($T$19:T721),Adj_Rate/4*$R722)),IF(payfreq=\"Monthly\",IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($T$19:T721),Adj_Rate/12*$R722)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B723<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B723=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B723<=term),$L723/(1+Adj_Rate)^($B723),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B723<=term),$L723/(1+Adj_Rate/2)^($B723),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B723<=term),$L723/(1+Adj_Rate/4)^($B723),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B723<=term),$L723/(1+Adj_Rate/12)^($B723),\"\"))))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($S$19:S722),VLOOKUP($P723,$B$12:$L787,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($T$19:T722),Adj_Rate*$R723)),IF(payfreq=\"Semiannually\",IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($T$19:T722),Adj_Rate/2*$R723)),IF(payfreq=\"Quarterly\",IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($T$19:T722),Adj_Rate/4*$R723)),IF(payfreq=\"Monthly\",IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($T$19:T722),Adj_Rate/12*$R723)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B724<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B724=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$f":"SUM(D724:K724)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P724=\"\",\"\",IF(P724=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q723)+1,MONTH(Q723),DAY(Q723)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q723),MONTH(Q723)+6,DAY(Q723)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q723),MONTH(Q723)+3,DAY(Q723)),IF(payfreq=\"Monthly\",DATE(YEAR(Q723),MONTH(Q723)+1,DAY(Q723))))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($S$19:S723),VLOOKUP($P724,$B$12:$L788,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($T$19:T723),Adj_Rate*$R724)),IF(payfreq=\"Semiannually\",IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($T$19:T723),Adj_Rate/2*$R724)),IF(payfreq=\"Quarterly\",IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($T$19:T723),Adj_Rate/4*$R724)),IF(payfreq=\"Monthly\",IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($T$19:T723),Adj_Rate/12*$R724)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(B724<term,B724+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Q725 <> \"\",Q725, \"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF(AND(B725<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B725=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(P724<term,P724+1,IF(P724=term,\"Total\",\"\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($S$19:S724),VLOOKUP($P725,$B$12:$L789,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($T$19:T724),Adj_Rate*$R725)),IF(payfreq=\"Semiannually\",IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($T$19:T724),Adj_Rate/2*$R725)),IF(payfreq=\"Quarterly\",IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($T$19:T724),Adj_Rate/4*$R725)),IF(payfreq=\"Monthly\",IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($T$19:T724),Adj_Rate/12*$R725)),\"\"))))","v":{"$error":"#VALUE!"}},{"$f":"+IF(S725=\"\",\"\",S725-T725)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(P725=\"\",P725=\"Total\"),\"\",R725+T725-S725)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B726<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B726=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($S$19:S725),VLOOKUP($P726,$B$12:$L790,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($T$19:T725),Adj_Rate*$R726)),IF(payfreq=\"Semiannually\",IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($T$19:T725),Adj_Rate/2*$R726)),IF(payfreq=\"Quarterly\",IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($T$19:T725),Adj_Rate/4*$R726)),IF(payfreq=\"Monthly\",IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($T$19:T725),Adj_Rate/12*$R726)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B727<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B727=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($S$19:S726),VLOOKUP($P727,$B$12:$L791,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($T$19:T726),Adj_Rate*$R727)),IF(payfreq=\"Semiannually\",IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($T$19:T726),Adj_Rate/2*$R727)),IF(payfreq=\"Quarterly\",IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($T$19:T726),Adj_Rate/4*$R727)),IF(payfreq=\"Monthly\",IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($T$19:T726),Adj_Rate/12*$R727)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B728<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B728=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($S$19:S727),VLOOKUP($P728,$B$12:$L792,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($T$19:T727),Adj_Rate*$R728)),IF(payfreq=\"Semiannually\",IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($T$19:T727),Adj_Rate/2*$R728)),IF(payfreq=\"Quarterly\",IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($T$19:T727),Adj_Rate/4*$R728)),IF(payfreq=\"Monthly\",IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($T$19:T727),Adj_Rate/12*$R728)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B729<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B729=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($S$19:S728),VLOOKUP($P729,$B$12:$L793,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($T$19:T728),Adj_Rate*$R729)),IF(payfreq=\"Semiannually\",IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($T$19:T728),Adj_Rate/2*$R729)),IF(payfreq=\"Quarterly\",IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($T$19:T728),Adj_Rate/4*$R729)),IF(payfreq=\"Monthly\",IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($T$19:T728),Adj_Rate/12*$R729)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B730<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B730=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($S$19:S729),VLOOKUP($P730,$B$12:$L794,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($T$19:T729),Adj_Rate*$R730)),IF(payfreq=\"Semiannually\",IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($T$19:T729),Adj_Rate/2*$R730)),IF(payfreq=\"Quarterly\",IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($T$19:T729),Adj_Rate/4*$R730)),IF(payfreq=\"Monthly\",IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($T$19:T729),Adj_Rate/12*$R730)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B731<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B731=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($S$19:S730),VLOOKUP($P731,$B$12:$L795,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($T$19:T730),Adj_Rate*$R731)),IF(payfreq=\"Semiannually\",IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($T$19:T730),Adj_Rate/2*$R731)),IF(payfreq=\"Quarterly\",IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($T$19:T730),Adj_Rate/4*$R731)),IF(payfreq=\"Monthly\",IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($T$19:T730),Adj_Rate/12*$R731)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B732<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B732=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($S$19:S731),VLOOKUP($P732,$B$12:$L796,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($T$19:T731),Adj_Rate*$R732)),IF(payfreq=\"Semiannually\",IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($T$19:T731),Adj_Rate/2*$R732)),IF(payfreq=\"Quarterly\",IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($T$19:T731),Adj_Rate/4*$R732)),IF(payfreq=\"Monthly\",IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($T$19:T731),Adj_Rate/12*$R732)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B733<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B733=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($S$19:S732),VLOOKUP($P733,$B$12:$L797,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($T$19:T732),Adj_Rate*$R733)),IF(payfreq=\"Semiannually\",IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($T$19:T732),Adj_Rate/2*$R733)),IF(payfreq=\"Quarterly\",IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($T$19:T732),Adj_Rate/4*$R733)),IF(payfreq=\"Monthly\",IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($T$19:T732),Adj_Rate/12*$R733)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B734<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B734=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($S$19:S733),VLOOKUP($P734,$B$12:$L798,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($T$19:T733),Adj_Rate*$R734)),IF(payfreq=\"Semiannually\",IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($T$19:T733),Adj_Rate/2*$R734)),IF(payfreq=\"Quarterly\",IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($T$19:T733),Adj_Rate/4*$R734)),IF(payfreq=\"Monthly\",IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($T$19:T733),Adj_Rate/12*$R734)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B735<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B735=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($S$19:S734),VLOOKUP($P735,$B$12:$L799,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($T$19:T734),Adj_Rate*$R735)),IF(payfreq=\"Semiannually\",IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($T$19:T734),Adj_Rate/2*$R735)),IF(payfreq=\"Quarterly\",IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($T$19:T734),Adj_Rate/4*$R735)),IF(payfreq=\"Monthly\",IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($T$19:T734),Adj_Rate/12*$R735)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B736<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B736=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($S$19:S735),VLOOKUP($P736,$B$12:$L800,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($T$19:T735),Adj_Rate*$R736)),IF(payfreq=\"Semiannually\",IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($T$19:T735),Adj_Rate/2*$R736)),IF(payfreq=\"Quarterly\",IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($T$19:T735),Adj_Rate/4*$R736)),IF(payfreq=\"Monthly\",IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($T$19:T735),Adj_Rate/12*$R736)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B737<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B737=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($S$19:S736),VLOOKUP($P737,$B$12:$L801,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($T$19:T736),Adj_Rate*$R737)),IF(payfreq=\"Semiannually\",IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($T$19:T736),Adj_Rate/2*$R737)),IF(payfreq=\"Quarterly\",IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($T$19:T736),Adj_Rate/4*$R737)),IF(payfreq=\"Monthly\",IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($T$19:T736),Adj_Rate/12*$R737)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B738<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B738=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($S$19:S737),VLOOKUP($P738,$B$12:$L802,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($T$19:T737),Adj_Rate*$R738)),IF(payfreq=\"Semiannually\",IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($T$19:T737),Adj_Rate/2*$R738)),IF(payfreq=\"Quarterly\",IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($T$19:T737),Adj_Rate/4*$R738)),IF(payfreq=\"Monthly\",IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($T$19:T737),Adj_Rate/12*$R738)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B739<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B739=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($S$19:S738),VLOOKUP($P739,$B$12:$L803,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($T$19:T738),Adj_Rate*$R739)),IF(payfreq=\"Semiannually\",IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($T$19:T738),Adj_Rate/2*$R739)),IF(payfreq=\"Quarterly\",IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($T$19:T738),Adj_Rate/4*$R739)),IF(payfreq=\"Monthly\",IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($T$19:T738),Adj_Rate/12*$R739)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B740<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B740=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($S$19:S739),VLOOKUP($P740,$B$12:$L804,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($T$19:T739),Adj_Rate*$R740)),IF(payfreq=\"Semiannually\",IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($T$19:T739),Adj_Rate/2*$R740)),IF(payfreq=\"Quarterly\",IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($T$19:T739),Adj_Rate/4*$R740)),IF(payfreq=\"Monthly\",IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($T$19:T739),Adj_Rate/12*$R740)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B741<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B741=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($S$19:S740),VLOOKUP($P741,$B$12:$L805,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($T$19:T740),Adj_Rate*$R741)),IF(payfreq=\"Semiannually\",IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($T$19:T740),Adj_Rate/2*$R741)),IF(payfreq=\"Quarterly\",IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($T$19:T740),Adj_Rate/4*$R741)),IF(payfreq=\"Monthly\",IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($T$19:T740),Adj_Rate/12*$R741)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B742<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B742=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($S$19:S741),VLOOKUP($P742,$B$12:$L806,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($T$19:T741),Adj_Rate*$R742)),IF(payfreq=\"Semiannually\",IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($T$19:T741),Adj_Rate/2*$R742)),IF(payfreq=\"Quarterly\",IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($T$19:T741),Adj_Rate/4*$R742)),IF(payfreq=\"Monthly\",IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($T$19:T741),Adj_Rate/12*$R742)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B743<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B743=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($S$19:S742),VLOOKUP($P743,$B$12:$L807,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($T$19:T742),Adj_Rate*$R743)),IF(payfreq=\"Semiannually\",IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($T$19:T742),Adj_Rate/2*$R743)),IF(payfreq=\"Quarterly\",IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($T$19:T742),Adj_Rate/4*$R743)),IF(payfreq=\"Monthly\",IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($T$19:T742),Adj_Rate/12*$R743)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B744<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B744=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(OR(P744=\"\",P744=\"Total\"),\"\",V743)","v":{"$error":"#VALUE!"}},{"$f":"IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($S$19:S743),VLOOKUP($P744,$B$12:$L808,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($T$19:T743),Adj_Rate*$R744)),IF(payfreq=\"Semiannually\",IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($T$19:T743),Adj_Rate/2*$R744)),IF(payfreq=\"Quarterly\",IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($T$19:T743),Adj_Rate/4*$R744)),IF(payfreq=\"Monthly\",IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($T$19:T743),Adj_Rate/12*$R744)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B745<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B745=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($S$19:S744),VLOOKUP($P745,$B$12:$L809,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($T$19:T744),Adj_Rate*$R745)),IF(payfreq=\"Semiannually\",IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($T$19:T744),Adj_Rate/2*$R745)),IF(payfreq=\"Quarterly\",IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($T$19:T744),Adj_Rate/4*$R745)),IF(payfreq=\"Monthly\",IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($T$19:T744),Adj_Rate/12*$R745)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B746<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B746=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($S$19:S745),VLOOKUP($P746,$B$12:$L810,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($T$19:T745),Adj_Rate*$R746)),IF(payfreq=\"Semiannually\",IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($T$19:T745),Adj_Rate/2*$R746)),IF(payfreq=\"Quarterly\",IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($T$19:T745),Adj_Rate/4*$R746)),IF(payfreq=\"Monthly\",IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($T$19:T745),Adj_Rate/12*$R746)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B747<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B747=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($S$19:S746),VLOOKUP($P747,$B$12:$L811,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($T$19:T746),Adj_Rate*$R747)),IF(payfreq=\"Semiannually\",IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($T$19:T746),Adj_Rate/2*$R747)),IF(payfreq=\"Quarterly\",IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($T$19:T746),Adj_Rate/4*$R747)),IF(payfreq=\"Monthly\",IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($T$19:T746),Adj_Rate/12*$R747)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B748<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B748=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($S$19:S747),VLOOKUP($P748,$B$12:$L812,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($T$19:T747),Adj_Rate*$R748)),IF(payfreq=\"Semiannually\",IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($T$19:T747),Adj_Rate/2*$R748)),IF(payfreq=\"Quarterly\",IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($T$19:T747),Adj_Rate/4*$R748)),IF(payfreq=\"Monthly\",IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($T$19:T747),Adj_Rate/12*$R748)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B749<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B749=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$f":"IF(pmt_timing=\"End\",IF($B749>term, \"\",$L749/(1+Adj_Rate/12)^B749),\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($S$19:S748),VLOOKUP($P749,$B$12:$L813,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($T$19:T748),Adj_Rate*$R749)),IF(payfreq=\"Semiannually\",IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($T$19:T748),Adj_Rate/2*$R749)),IF(payfreq=\"Quarterly\",IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($T$19:T748),Adj_Rate/4*$R749)),IF(payfreq=\"Monthly\",IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($T$19:T748),Adj_Rate/12*$R749)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B750<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B750=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($S$19:S749),VLOOKUP($P750,$B$12:$L814,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($T$19:T749),Adj_Rate*$R750)),IF(payfreq=\"Semiannually\",IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($T$19:T749),Adj_Rate/2*$R750)),IF(payfreq=\"Quarterly\",IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($T$19:T749),Adj_Rate/4*$R750)),IF(payfreq=\"Monthly\",IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($T$19:T749),Adj_Rate/12*$R750)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B751<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B751=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($S$19:S750),VLOOKUP($P751,$B$12:$L815,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($T$19:T750),Adj_Rate*$R751)),IF(payfreq=\"Semiannually\",IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($T$19:T750),Adj_Rate/2*$R751)),IF(payfreq=\"Quarterly\",IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($T$19:T750),Adj_Rate/4*$R751)),IF(payfreq=\"Monthly\",IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($T$19:T750),Adj_Rate/12*$R751)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B752<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B752=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($S$19:S751),VLOOKUP($P752,$B$12:$L816,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($T$19:T751),Adj_Rate*$R752)),IF(payfreq=\"Semiannually\",IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($T$19:T751),Adj_Rate/2*$R752)),IF(payfreq=\"Quarterly\",IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($T$19:T751),Adj_Rate/4*$R752)),IF(payfreq=\"Monthly\",IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($T$19:T751),Adj_Rate/12*$R752)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B753<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B753=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($S$19:S752),VLOOKUP($P753,$B$12:$L817,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($T$19:T752),Adj_Rate*$R753)),IF(payfreq=\"Semiannually\",IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($T$19:T752),Adj_Rate/2*$R753)),IF(payfreq=\"Quarterly\",IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($T$19:T752),Adj_Rate/4*$R753)),IF(payfreq=\"Monthly\",IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($T$19:T752),Adj_Rate/12*$R753)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B754<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B754=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($S$19:S753),VLOOKUP($P754,$B$12:$L818,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($T$19:T753),Adj_Rate*$R754)),IF(payfreq=\"Semiannually\",IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($T$19:T753),Adj_Rate/2*$R754)),IF(payfreq=\"Quarterly\",IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($T$19:T753),Adj_Rate/4*$R754)),IF(payfreq=\"Monthly\",IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($T$19:T753),Adj_Rate/12*$R754)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B755<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B755=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($S$19:S754),VLOOKUP($P755,$B$12:$L819,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($T$19:T754),Adj_Rate*$R755)),IF(payfreq=\"Semiannually\",IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($T$19:T754),Adj_Rate/2*$R755)),IF(payfreq=\"Quarterly\",IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($T$19:T754),Adj_Rate/4*$R755)),IF(payfreq=\"Monthly\",IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($T$19:T754),Adj_Rate/12*$R755)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B756<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B756=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($S$19:S755),VLOOKUP($P756,$B$12:$L820,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($T$19:T755),Adj_Rate*$R756)),IF(payfreq=\"Semiannually\",IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($T$19:T755),Adj_Rate/2*$R756)),IF(payfreq=\"Quarterly\",IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($T$19:T755),Adj_Rate/4*$R756)),IF(payfreq=\"Monthly\",IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($T$19:T755),Adj_Rate/12*$R756)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B757<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B757=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($S$19:S756),VLOOKUP($P757,$B$12:$L821,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($T$19:T756),Adj_Rate*$R757)),IF(payfreq=\"Semiannually\",IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($T$19:T756),Adj_Rate/2*$R757)),IF(payfreq=\"Quarterly\",IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($T$19:T756),Adj_Rate/4*$R757)),IF(payfreq=\"Monthly\",IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($T$19:T756),Adj_Rate/12*$R757)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B758<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B758=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($S$19:S757),VLOOKUP($P758,$B$12:$L822,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($T$19:T757),Adj_Rate*$R758)),IF(payfreq=\"Semiannually\",IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($T$19:T757),Adj_Rate/2*$R758)),IF(payfreq=\"Quarterly\",IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($T$19:T757),Adj_Rate/4*$R758)),IF(payfreq=\"Monthly\",IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($T$19:T757),Adj_Rate/12*$R758)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B759<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B759=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($S$19:S758),VLOOKUP($P759,$B$12:$L823,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($T$19:T758),Adj_Rate*$R759)),IF(payfreq=\"Semiannually\",IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($T$19:T758),Adj_Rate/2*$R759)),IF(payfreq=\"Quarterly\",IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($T$19:T758),Adj_Rate/4*$R759)),IF(payfreq=\"Monthly\",IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($T$19:T758),Adj_Rate/12*$R759)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B760<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B760=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($S$19:S759),VLOOKUP($P760,$B$12:$L824,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($T$19:T759),Adj_Rate*$R760)),IF(payfreq=\"Semiannually\",IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($T$19:T759),Adj_Rate/2*$R760)),IF(payfreq=\"Quarterly\",IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($T$19:T759),Adj_Rate/4*$R760)),IF(payfreq=\"Monthly\",IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($T$19:T759),Adj_Rate/12*$R760)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B761<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B761=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($S$19:S760),VLOOKUP($P761,$B$12:$L825,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($T$19:T760),Adj_Rate*$R761)),IF(payfreq=\"Semiannually\",IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($T$19:T760),Adj_Rate/2*$R761)),IF(payfreq=\"Quarterly\",IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($T$19:T760),Adj_Rate/4*$R761)),IF(payfreq=\"Monthly\",IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($T$19:T760),Adj_Rate/12*$R761)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B762<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B762=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($S$19:S761),VLOOKUP($P762,$B$12:$L826,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($T$19:T761),Adj_Rate*$R762)),IF(payfreq=\"Semiannually\",IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($T$19:T761),Adj_Rate/2*$R762)),IF(payfreq=\"Quarterly\",IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($T$19:T761),Adj_Rate/4*$R762)),IF(payfreq=\"Monthly\",IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($T$19:T761),Adj_Rate/12*$R762)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B763<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B763=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($S$19:S762),VLOOKUP($P763,$B$12:$L827,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($T$19:T762),Adj_Rate*$R763)),IF(payfreq=\"Semiannually\",IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($T$19:T762),Adj_Rate/2*$R763)),IF(payfreq=\"Quarterly\",IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($T$19:T762),Adj_Rate/4*$R763)),IF(payfreq=\"Monthly\",IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($T$19:T762),Adj_Rate/12*$R763)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B764<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B764=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($S$19:S763),VLOOKUP($P764,$B$12:$L828,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($T$19:T763),Adj_Rate*$R764)),IF(payfreq=\"Semiannually\",IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($T$19:T763),Adj_Rate/2*$R764)),IF(payfreq=\"Quarterly\",IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($T$19:T763),Adj_Rate/4*$R764)),IF(payfreq=\"Monthly\",IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($T$19:T763),Adj_Rate/12*$R764)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B765<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B765=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($S$19:S764),VLOOKUP($P765,$B$12:$L829,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($T$19:T764),Adj_Rate*$R765)),IF(payfreq=\"Semiannually\",IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($T$19:T764),Adj_Rate/2*$R765)),IF(payfreq=\"Quarterly\",IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($T$19:T764),Adj_Rate/4*$R765)),IF(payfreq=\"Monthly\",IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($T$19:T764),Adj_Rate/12*$R765)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B766<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B766=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($S$19:S765),VLOOKUP($P766,$B$12:$L830,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($T$19:T765),Adj_Rate*$R766)),IF(payfreq=\"Semiannually\",IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($T$19:T765),Adj_Rate/2*$R766)),IF(payfreq=\"Quarterly\",IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($T$19:T765),Adj_Rate/4*$R766)),IF(payfreq=\"Monthly\",IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($T$19:T765),Adj_Rate/12*$R766)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B767<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B767=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($S$19:S766),VLOOKUP($P767,$B$12:$L831,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($T$19:T766),Adj_Rate*$R767)),IF(payfreq=\"Semiannually\",IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($T$19:T766),Adj_Rate/2*$R767)),IF(payfreq=\"Quarterly\",IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($T$19:T766),Adj_Rate/4*$R767)),IF(payfreq=\"Monthly\",IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($T$19:T766),Adj_Rate/12*$R767)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B768<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B768=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($S$19:S767),VLOOKUP($P768,$B$12:$L832,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($T$19:T767),Adj_Rate*$R768)),IF(payfreq=\"Semiannually\",IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($T$19:T767),Adj_Rate/2*$R768)),IF(payfreq=\"Quarterly\",IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($T$19:T767),Adj_Rate/4*$R768)),IF(payfreq=\"Monthly\",IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($T$19:T767),Adj_Rate/12*$R768)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+IF(AND(B769<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),IF(AND(B769=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BC$500,35,FALSE),0))","v":{"$error":"#VALUE!"}},0,0,0,0,0,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(P769=\"\",\"\",IF(P769=term,\"Last Period\",IF(P769=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q768)+1,MONTH(Q768),DAY(Q768)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q768),MONTH(Q768)+6,DAY(Q768)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q768),MONTH(Q768)+3,DAY(Q768)),IF(payfreq=\"Monthly\",DATE(YEAR(Q768),MONTH(Q768)+1,DAY(Q768)))))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($S$19:S768),VLOOKUP($P769,$B$12:$L833,11,FALSE)))","v":{"$error":"#VALUE!"}},{"$f":"IF(payfreq=\"Annually\",IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($T$19:T758),Adj_Rate*$R769)),IF(payfreq=\"Semiannually\",IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($T$19:T758),Adj_Rate/2*$R769)),IF(payfreq=\"Quarterly\",IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($T$19:T758),Adj_Rate/4*$R769)),IF(payfreq=\"Monthly\",IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($T$19:T758),Adj_Rate/12*$R769)),\"\"))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"End Tab","index":8,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["This  is a blank tab - utilzied for accumulation/summary tab."]
["DO NOT HIDE TAB."]

{"sheet":"SBITA - Capital Assets","index":9,"n_rows":53,"n_cols":13,"rows_kept":53,"cut":false,"hidden":false,"merged":[[39,0,39,3]]}
["Capital Assets and Amortization Worksheet"]
["2023-06-30",null,"Capitalizable Initial"]
[null,null," Implemntation Cost","Acquisition Value",null,"(Prior YR Bal.",null,null,null,null,null,null,"C & A added column"]
["Asset","Acquisition Date",1,2,"(1+2)","Old Accum Amort.","Current Accum Amort.","New book value","Remaining Life","Current Thru Date","Current YTD Depr","Depreciation Method","Financial Statement Groupings"]
[{"$f":"+Table3[[#This Row],[Agreement]]","v":"2. Software"},{"$f":"+Table3[[#This Row],[Agreeement Effective Date]]","v":44927},{"$f":"20000+2000","v":22000},{"$f":"+'2. Software'!R19","v":{"$error":"#VALUE!"}},{"$f":"+D5+C5","v":{"$error":"#VALUE!"}},0,{"$f":"F5+K5","v":{"$error":"#VALUE!"}},{"$f":"E5-G5","v":{"$error":"#VALUE!"}},{"$f":"+'2. Software'!term","v":{"$error":"#VALUE!"}},45107,{"$f":"ROUND((E5/I5),0)","v":{"$error":"#VALUE!"}},"SL"]
[null,null,null,null,null,0,{"$f":"F6+K6","v":0},{"$f":"E6-G6","v":0},1,45107,{"$f":"ROUND((E6/I6),0)","v":0},"SL"]
[null,null,null,null,null,0,{"$f":"F7+K7","v":0},0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,2,45107,0,"SL"]
[null,null,null,null,null,null,0,0,3,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,3,45107,0,"SL"]
[null,null,null,null,null,null,0,0,5,45107,0,"SL"]
[null,null,null,null,null,null,0,0,3,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,5,45107,0,"SL"]
[null,null,null,null,null,null,0,0,5,45107,0,"SL"]
[null,null,null,null,null,0,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,2,45107,0,"SL"]
[null,null,null,null,null,null,0,0,3,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,3,45107,0,"SL"]
[null,null,null,null,null,null,0,0,5,45107,0,"SL"]
[null,null,null,null,null,null,0,0,3,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[null,null,null,null,null,null,0,0,5,45107,0,"SL"]
[null,null,null,null,null,null,0,0,5,45107,0,"SL"]
[null,null,null,null,null,null,0,0,5,45107,0,"SL"]
[null,null,null,null,null,null,0,0,5,45107,0,"SL"]
[null,null,null,null,null,null,0,0,4,45107,0,"SL"]
[]
["Total",null,null,{"$f":"SUM(D5:D36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E5:E36)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(G5:G36)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H5:H36)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(K5:K36)","v":{"$error":"#VALUE!"}}]
[]
[]
["Restatement Beg balance adjustment"]
[]
[]
[]
["Journal Entry FY'22 - Ex."]
[]
["Capital Asset - Intangible Equipment",null,null,{"$f":"+E37","v":{"$error":"#VALUE!"}}]
["Capital Outlay",null,null,null,null,{"$f":"+D46-F48-F49","v":{"$error":"#VALUE!"}}]
["Lease Liability(restatement portion for disclosure)",null,null,null,null,{"$f":"+SUM(D35+D30+D31+D32+D33+D21+D22+D23+D24)","v":0}]
["lease liability",null,null,null,null,{"$f":"+D6+D20+D25+D26+D27+D28+D29+D34+D5","v":{"$error":"#VALUE!"}}]
["(same entry on lease determiantion worksheet noted here only to breakout restatement amounts)"]
[]
["Amortization Expense (depreciation)",null,null,{"$f":"+K37","v":{"$error":"#VALUE!"}}]
["Accumulated Amortization",null,null,null,null,{"$f":"+K37","v":{"$error":"#VALUE!"}}]

{"sheet":"Journal Entry","index":10,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[null,"EX."]
[]
[]
[null,"Category","Debit","Credit"]
[null,"Capital Outlay",{"$f":"+'2. Software'!R19","v":{"$error":"#VALUE!"}}]
[null,"Other Financing Source - SBITA",null,{"$f":"+C5","v":{"$error":"#VALUE!"}}]
[null,"(New SBITA) - Recorded in Governmental Funds"]
[]
[null,"Debt Service - Principal",{"$f":"+Sum_AmSched!D10","v":0}]
[null,"Debt Service - Interest",0]
[null,"Expenditure - payments made for subscription",null,{"$f":"+C9+C10","v":0}]
[null,"(To reclass payments/expenditures made on subscriptions to appropriate categories)",{"$f":"SUM(C5:C11)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D5:D11)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,"Category","Debit","Credit"]
[null,"Other Financing Source - SBITA",{"$f":"+D6","v":{"$error":"#VALUE!"}}]
[null,"Subscription asset",{"$f":"+'SBITA - Capital Assets'!E37","v":{"$error":"#VALUE!"}}]
[null,"Capital Outlay",null,{"$f":"+'SBITA - Capital Assets'!F47+'Journal Entry'!C5","v":{"$error":"#VALUE!"}}]
[null,"Subscription liability",null,{"$f":"+C21","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"(Conversion of Govt. Fund activity to GW - Governmental Activities",{"$f":"SUM(C21:C24)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D21:D25)","v":{"$error":"#VALUE!"}},null,{"$f":"+C27-D27","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Category","Debit","Credit"]
[null,"Subscription liability",{"$f":"+C9","v":0}]
[null,"Debt Service - Principal",null,{"$f":"+C9","v":0}]
[null,"Amortization expense",{"$f":"+'SBITA - Capital Assets'!K37","v":{"$error":"#VALUE!"}}]
[null,"Accumulated amortization - Subscription asset",null,{"$f":"+C33","v":{"$error":"#VALUE!"}}]
[null,"(Record reducation for principal payments and amortization of asset)",{"$f":"SUM(C31:C34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D31:D34)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,"Subscription liability",{"$f":"+Sum_AmSched!D12","v":0}]
[null,"Subscription liability - Current",null,{"$f":"+C39","v":0}]
[null,"(Record current portion of long-term liability",{"$f":"SUM(C39:C40)","v":0},{"$f":"SUM(D39:D40)","v":0}]
[]
[]
[]
[]
[null,"Debt Service - Interest (Interest Expense)",{"$f":"+Sum_AmSched!E12","v":0}]
[null,"Accrued Interest",null,{"$f":"+C46","v":0}]
[null,"(if material GW)"]