{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Inventory","Notes Tab","Asset Classes","Notes_Instructions - to ws","Summary Am_Sch","Template","BegTab","End Tab"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":15,"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":46,"rows_kept":550,"cut":false,"hidden":false,"merged":[[5,45,6,48],[0,1,0,2],[1,12,1,17],[1,18,1,23],[0,12,0,23],[0,45,0,46]]}
[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,"Accumulation of Immaterial Items:","Based on New Agreements(Leases)"]
["Update for Fiscal Year Reporting","2021-07-01","2022-06-30",null,null,null,null,null,null,null,null,null,"Lessee Options",null,null,null,null,null,"Lessor Options",null,null,null,null,null,null,null,null,null,null,null,null,"Multiple Components",null,null,null,null,null,null,null,null,null,null,null,"Governmental",{"$f":"+SUMIFS(AP4:AP550,D4:D550,\"Governmental\",B4:B550,\">=\"&B2,B4:B550,\"<=\"&C2)","v":0}]
["Agreement","Agreeement Effective Date","Lessee/Lessor","Governmental/BTA","Underlying Asset Type","Control/Right to use (Y/N)","Max Lease term greater than 12 months","Lease term perpetual","Is there an exchange or exchange-like transaction","Does Agreement Transfer Title (without termination options)","Lease Determination","Agreement Term","Termination Option","Reasonably Certain","Year to Exercise","Option to Extend","Reasonably Certain2","Years to Extend","Termination Option8","Reasonably Certain9","Year to Exercise10","Option to Extend11","Reasonably Certain12","Years to Extend13","Assessed Term","Term (less term Cancellable)","Term Options","Extend Options","Payment Frequency","Payment (Beginning of Period or End of Period)","Payment Periods"," (Yes/No)","Describe ","Fixed/Insubstance fixed payments","Variable payments to track for note disclosure","Describe","Interest Rate (stated or implied)","If Imputed Describe","Rate","Present Value","Preparer Consideration of Materiality (yes = material, no = not considered)","Accumulation of Immaterial Agreements",null,"BTA",{"$f":"+SUMIFS(AP4:AP550,D4:D550,\"BTA\",B4:B550,\">=\"&B2,B4:B550,\"<=\"&C2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F4=\"yes\",G4=\"yes\", H4=\"no\",E4<>\"Intangible Asset\",E4<>\"Service\",I4 =\"yes\", E4<>\"Investment\", E4<>\"Inventory\",J4<>\"Yes\",E4<>\"\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA4=0,Z4+AB4,AA4)","v":0},{"$f":"+IF(AND(S4=\"Yes\",M4=\"Yes\"),IF(OR(O4=U4,O4<U4),U4,O4),L4)","v":0},{"$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},{"$f":"+IF(AND(W4=\"Yes\",Q4=\"Yes\"),MAX(R4,X4),IF(AND(W4=\"Yes\",OR(Q4=\"No\",Q4=\"\")),X4,IF(AND(OR(W4=\"No\",W4=\"\"),Q4=\"Yes\"),R4,0)))","v":0},null,null,{"$f":"IF(AC4=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC4=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC4=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC4=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC4=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K4 = \"Lease\",+PV(AM4/(AE4/Table3[[#This Row],[Assessed Term]]),AE4,-AH4,0,IF(AD4=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO4 = \"no\",AN4,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA5=0,Z5+AB5,AA5)","v":0},0,0,0,null,null,{"$f":"IF(AC5=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC5=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC5=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC5=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC5=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K5 = \"Lease\",+PV(AM5/(AE5/Table3[[#This Row],[Assessed Term]]),AE5,-AH5,0,IF(AD5=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO5 = \"no\",AN5,0)","v":0},null,"Lessor Accumulation of Immaterial Items:"]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC6=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC6=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC6=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC6=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC6=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K6 = \"Lease\",+PV(AM6/(AE6/Table3[[#This Row],[Assessed Term]]),AE6,-AH6,0,IF(AD6=\"Beginning\",1,0)))","v":false},null,0,null,"Governmental",{"$f":"+SUMIFS(AP4:AP550,D4:D550,\"Governmental\",C4:C550,\"Lessor\",B4:B550,\">=\"&B2,B4:B550,\"<=\"&C2)","v":0},"*consideration should be made at major/nonmajor fund level for governmental activities "]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC7=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC7=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC7=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC7=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC7=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K7 = \"Lease\",+PV(AM7/(AE7/Table3[[#This Row],[Assessed Term]]),AE7,-AH7,0,IF(AD7=\"Beginning\",1,0)))","v":false},null,0,null,"BTA",{"$f":"+SUMIFS(AP4:AP550,D4:D550,\"BTA\",C4:C550,\"Lessor\",B4:B550,\">=\"&B2,B4:B550,\"<=\"&C2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC8=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC8=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC8=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC8=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC8=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K8 = \"Lease\",+PV(AM8/(AE8/Table3[[#This Row],[Assessed Term]]),AE8,-AH8,0,IF(AD8=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO8 = \"no\",AN8,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC9=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC9=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC9=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC9=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC9=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K9 = \"Lease\",+PV(AM9/(AE9/Table3[[#This Row],[Assessed Term]]),AE9,-AH9,0,IF(AD9=\"Beginning\",1,0)))","v":false},null,0,null,"Lessee Accumulation of Immaterial Items:"]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA10=0,Z10+AB10,AA10)","v":0},0,0,0,null,null,{"$f":"IF(AC10=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC10=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC10=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC10=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC10=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K10 = \"Lease\",+PV(AM10/(AE10/Table3[[#This Row],[Assessed Term]]),AE10,-AH10,0,IF(AD10=\"Beginning\",1,0)))","v":false},null,0,null,"Governmental",{"$f":"+SUMIFS(AP4:AP550,D4:D550,\"Governmental\",C4:C550,\"Lessee\",B4:B550,\">=\"&B2,B4:B550,\"<=\"&C2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC11=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC11=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC11=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC11=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC11=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K11 = \"Lease\",+PV(AM11/(AE11/Table3[[#This Row],[Assessed Term]]),AE11,-AH11,0,IF(AD11=\"Beginning\",1,0)))","v":false},null,0,null,"BTA",{"$f":"+SUMIFS(AP4:AP550,D4:D550,\"BTA\",C4:C550,\"Lessee\",B4:B550,\">=\"&B2,B4:B550,\"<=\"&C2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC12=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC12=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC12=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC12=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC12=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K12 = \"Lease\",+PV(AM12/(AE12/Table3[[#This Row],[Assessed Term]]),AE12,-AH12,0,IF(AD12=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC13=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC13=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC13=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC13=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC13=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K13 = \"Lease\",+PV(AM13/(AE13/Table3[[#This Row],[Assessed Term]]),AE13,-AH13,0,IF(AD13=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC14=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC14=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC14=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC14=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC14=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K14 = \"Lease\",+PV(AM14/(AE14/Table3[[#This Row],[Assessed Term]]),AE14,-AH14,0,IF(AD14=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC15=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC15=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC15=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC15=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC15=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K15 = \"Lease\",+PV(AM15/(AE15/Table3[[#This Row],[Assessed Term]]),AE15,-AH15,0,IF(AD15=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC16=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC16=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC16=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC16=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC16=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K16 = \"Lease\",+PV(AM16/(AE16/Table3[[#This Row],[Assessed Term]]),AE16,-AH16,0,IF(AD16=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC17=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC17=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC17=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC17=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC17=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K17 = \"Lease\",+PV(AM17/(AE17/Table3[[#This Row],[Assessed Term]]),AE17,-AH17,0,IF(AD17=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC18=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC18=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC18=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC18=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC18=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K18 = \"Lease\",+PV(AM18/(AE18/Table3[[#This Row],[Assessed Term]]),AE18,-AH18,0,IF(AD18=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC19=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC19=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC19=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC19=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC19=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K19 = \"Lease\",+PV(AM19/(AE19/Table3[[#This Row],[Assessed Term]]),AE19,-AH19,0,IF(AD19=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC20=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC20=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC20=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC20=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC20=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K20 = \"Lease\",+PV(AM20/(AE20/Table3[[#This Row],[Assessed Term]]),AE20,-AH20,0,IF(AD20=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC21=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC21=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC21=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC21=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC21=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K21 = \"Lease\",+PV(AM21/(AE21/Table3[[#This Row],[Assessed Term]]),AE21,-AH21,0,IF(AD21=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC22=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC22=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC22=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC22=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC22=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K22 = \"Lease\",+PV(AM22/(AE22/Table3[[#This Row],[Assessed Term]]),AE22,-AH22,0,IF(AD22=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC23=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC23=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC23=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC23=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC23=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K23 = \"Lease\",+PV(AM23/(AE23/Table3[[#This Row],[Assessed Term]]),AE23,-AH23,0,IF(AD23=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC24=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC24=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC24=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC24=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC24=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K24 = \"Lease\",+PV(AM24/(AE24/Table3[[#This Row],[Assessed Term]]),AE24,-AH24,0,IF(AD24=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC25=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC25=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC25=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC25=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC25=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K25 = \"Lease\",+PV(AM25/(AE25/Table3[[#This Row],[Assessed Term]]),AE25,-AH25,0,IF(AD25=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC26=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC26=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC26=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC26=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC26=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K26 = \"Lease\",+PV(AM26/(AE26/Table3[[#This Row],[Assessed Term]]),AE26,-AH26,0,IF(AD26=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC27=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC27=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC27=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC27=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC27=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K27 = \"Lease\",+PV(AM27/(AE27/Table3[[#This Row],[Assessed Term]]),AE27,-AH27,0,IF(AD27=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC28=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC28=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC28=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC28=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC28=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K28 = \"Lease\",+PV(AM28/(AE28/Table3[[#This Row],[Assessed Term]]),AE28,-AH28,0,IF(AD28=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC29=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC29=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC29=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC29=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC29=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K29 = \"Lease\",+PV(AM29/(AE29/Table3[[#This Row],[Assessed Term]]),AE29,-AH29,0,IF(AD29=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC30=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC30=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC30=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC30=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC30=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K30 = \"Lease\",+PV(AM30/(AE30/Table3[[#This Row],[Assessed Term]]),AE30,-AH30,0,IF(AD30=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC31=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC31=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC31=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC31=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC31=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K31 = \"Lease\",+PV(AM31/(AE31/Table3[[#This Row],[Assessed Term]]),AE31,-AH31,0,IF(AD31=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC32=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC32=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC32=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC32=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC32=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K32 = \"Lease\",+PV(AM32/(AE32/Table3[[#This Row],[Assessed Term]]),AE32,-AH32,0,IF(AD32=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC33=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC33=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC33=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC33=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC33=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K33 = \"Lease\",+PV(AM33/(AE33/Table3[[#This Row],[Assessed Term]]),AE33,-AH33,0,IF(AD33=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC34=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC34=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC34=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC34=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC34=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K34 = \"Lease\",+PV(AM34/(AE34/Table3[[#This Row],[Assessed Term]]),AE34,-AH34,0,IF(AD34=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC35=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC35=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC35=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC35=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC35=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K35 = \"Lease\",+PV(AM35/(AE35/Table3[[#This Row],[Assessed Term]]),AE35,-AH35,0,IF(AD35=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA36=0,Z36+AB36,AA36)","v":0},0,0,0,null,null,{"$f":"IF(AC36=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC36=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC36=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC36=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC36=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K36 = \"Lease\",+PV(AM36/(AE36/Table3[[#This Row],[Assessed Term]]),AE36,-AH36,0,IF(AD36=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO36 = \"no\",AN36,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC37=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC37=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC37=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC37=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC37=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K37 = \"Lease\",+PV(AM37/(AE37/Table3[[#This Row],[Assessed Term]]),AE37,-AH37,0,IF(AD37=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC38=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC38=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC38=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC38=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC38=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K38 = \"Lease\",+PV(AM38/(AE38/Table3[[#This Row],[Assessed Term]]),AE38,-AH38,0,IF(AD38=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC39=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC39=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC39=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC39=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC39=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K39 = \"Lease\",+PV(AM39/(AE39/Table3[[#This Row],[Assessed Term]]),AE39,-AH39,0,IF(AD39=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC40=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC40=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC40=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC40=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC40=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K40 = \"Lease\",+PV(AM40/(AE40/Table3[[#This Row],[Assessed Term]]),AE40,-AH40,0,IF(AD40=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC41=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC41=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC41=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC41=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC41=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K41 = \"Lease\",+PV(AM41/(AE41/Table3[[#This Row],[Assessed Term]]),AE41,-AH41,0,IF(AD41=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC42=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC42=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC42=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC42=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC42=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K42 = \"Lease\",+PV(AM42/(AE42/Table3[[#This Row],[Assessed Term]]),AE42,-AH42,0,IF(AD42=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC43=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC43=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC43=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC43=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC43=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K43 = \"Lease\",+PV(AM43/(AE43/Table3[[#This Row],[Assessed Term]]),AE43,-AH43,0,IF(AD43=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC44=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC44=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC44=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC44=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC44=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K44 = \"Lease\",+PV(AM44/(AE44/Table3[[#This Row],[Assessed Term]]),AE44,-AH44,0,IF(AD44=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC45=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC45=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC45=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC45=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC45=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K45 = \"Lease\",+PV(AM45/(AE45/Table3[[#This Row],[Assessed Term]]),AE45,-AH45,0,IF(AD45=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC46=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC46=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC46=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC46=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC46=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K46 = \"Lease\",+PV(AM46/(AE46/Table3[[#This Row],[Assessed Term]]),AE46,-AH46,0,IF(AD46=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC47=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC47=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC47=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC47=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC47=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K47 = \"Lease\",+PV(AM47/(AE47/Table3[[#This Row],[Assessed Term]]),AE47,-AH47,0,IF(AD47=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC48=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC48=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC48=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC48=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC48=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K48 = \"Lease\",+PV(AM48/(AE48/Table3[[#This Row],[Assessed Term]]),AE48,-AH48,0,IF(AD48=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC49=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC49=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC49=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC49=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC49=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K49 = \"Lease\",+PV(AM49/(AE49/Table3[[#This Row],[Assessed Term]]),AE49,-AH49,0,IF(AD49=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC50=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC50=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC50=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC50=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC50=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K50 = \"Lease\",+PV(AM50/(AE50/Table3[[#This Row],[Assessed Term]]),AE50,-AH50,0,IF(AD50=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC51=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC51=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC51=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC51=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC51=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K51 = \"Lease\",+PV(AM51/(AE51/Table3[[#This Row],[Assessed Term]]),AE51,-AH51,0,IF(AD51=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC52=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC52=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC52=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC52=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC52=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K52 = \"Lease\",+PV(AM52/(AE52/Table3[[#This Row],[Assessed Term]]),AE52,-AH52,0,IF(AD52=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC53=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC53=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC53=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC53=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC53=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K53 = \"Lease\",+PV(AM53/(AE53/Table3[[#This Row],[Assessed Term]]),AE53,-AH53,0,IF(AD53=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC54=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC54=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC54=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC54=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC54=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K54 = \"Lease\",+PV(AM54/(AE54/Table3[[#This Row],[Assessed Term]]),AE54,-AH54,0,IF(AD54=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC55=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC55=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC55=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC55=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC55=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K55 = \"Lease\",+PV(AM55/(AE55/Table3[[#This Row],[Assessed Term]]),AE55,-AH55,0,IF(AD55=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC56=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC56=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC56=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC56=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC56=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K56 = \"Lease\",+PV(AM56/(AE56/Table3[[#This Row],[Assessed Term]]),AE56,-AH56,0,IF(AD56=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC57=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC57=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC57=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC57=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC57=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K57 = \"Lease\",+PV(AM57/(AE57/Table3[[#This Row],[Assessed Term]]),AE57,-AH57,0,IF(AD57=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC58=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC58=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC58=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC58=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC58=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K58 = \"Lease\",+PV(AM58/(AE58/Table3[[#This Row],[Assessed Term]]),AE58,-AH58,0,IF(AD58=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC59=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC59=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC59=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC59=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC59=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K59 = \"Lease\",+PV(AM59/(AE59/Table3[[#This Row],[Assessed Term]]),AE59,-AH59,0,IF(AD59=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC60=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC60=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC60=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC60=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC60=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K60 = \"Lease\",+PV(AM60/(AE60/Table3[[#This Row],[Assessed Term]]),AE60,-AH60,0,IF(AD60=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC61=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC61=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC61=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC61=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC61=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K61 = \"Lease\",+PV(AM61/(AE61/Table3[[#This Row],[Assessed Term]]),AE61,-AH61,0,IF(AD61=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC62=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC62=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC62=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC62=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC62=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K62 = \"Lease\",+PV(AM62/(AE62/Table3[[#This Row],[Assessed Term]]),AE62,-AH62,0,IF(AD62=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC63=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC63=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC63=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC63=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC63=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K63 = \"Lease\",+PV(AM63/(AE63/Table3[[#This Row],[Assessed Term]]),AE63,-AH63,0,IF(AD63=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC64=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC64=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC64=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC64=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC64=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K64 = \"Lease\",+PV(AM64/(AE64/Table3[[#This Row],[Assessed Term]]),AE64,-AH64,0,IF(AD64=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC65=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC65=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC65=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC65=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC65=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K65 = \"Lease\",+PV(AM65/(AE65/Table3[[#This Row],[Assessed Term]]),AE65,-AH65,0,IF(AD65=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC66=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC66=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC66=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC66=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC66=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K66 = \"Lease\",+PV(AM66/(AE66/Table3[[#This Row],[Assessed Term]]),AE66,-AH66,0,IF(AD66=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC67=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC67=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC67=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC67=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC67=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K67 = \"Lease\",+PV(AM67/(AE67/Table3[[#This Row],[Assessed Term]]),AE67,-AH67,0,IF(AD67=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F68=\"yes\",G68=\"yes\", H68=\"no\",E68<>\"Intangible Asset\",E68<>\"Service\",I68 =\"yes\", E68<>\"Investment\", E68<>\"Inventory\",J68<>\"Yes\",E68<>\"\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA68=0,Z68+AB68,AA68)","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},{"$f":"+IF(AND(W68=\"Yes\",Q68=\"Yes\"),MAX(R68,X68),IF(AND(W68=\"Yes\",OR(Q68=\"No\",Q68=\"\")),X68,IF(AND(OR(W68=\"No\",W68=\"\"),Q68=\"Yes\"),R68,0)))","v":0},null,null,{"$f":"IF(AC68=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC68=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC68=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC68=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC68=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K68 = \"Lease\",+PV(AM68/(AE68/Table3[[#This Row],[Assessed Term]]),AE68,-AH68,0,IF(AD68=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO68 = \"no\",AN68,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC69=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC69=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC69=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC69=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC69=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K69 = \"Lease\",+PV(AM69/(AE69/Table3[[#This Row],[Assessed Term]]),AE69,-AH69,0,IF(AD69=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC70=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC70=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC70=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC70=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC70=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K70 = \"Lease\",+PV(AM70/(AE70/Table3[[#This Row],[Assessed Term]]),AE70,-AH70,0,IF(AD70=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC71=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC71=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC71=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC71=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC71=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K71 = \"Lease\",+PV(AM71/(AE71/Table3[[#This Row],[Assessed Term]]),AE71,-AH71,0,IF(AD71=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC72=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC72=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC72=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC72=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC72=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K72 = \"Lease\",+PV(AM72/(AE72/Table3[[#This Row],[Assessed Term]]),AE72,-AH72,0,IF(AD72=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC73=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC73=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC73=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC73=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC73=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K73 = \"Lease\",+PV(AM73/(AE73/Table3[[#This Row],[Assessed Term]]),AE73,-AH73,0,IF(AD73=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC74=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC74=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC74=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC74=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC74=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K74 = \"Lease\",+PV(AM74/(AE74/Table3[[#This Row],[Assessed Term]]),AE74,-AH74,0,IF(AD74=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC75=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC75=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC75=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC75=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC75=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K75 = \"Lease\",+PV(AM75/(AE75/Table3[[#This Row],[Assessed Term]]),AE75,-AH75,0,IF(AD75=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC76=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC76=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC76=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC76=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC76=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K76 = \"Lease\",+PV(AM76/(AE76/Table3[[#This Row],[Assessed Term]]),AE76,-AH76,0,IF(AD76=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC77=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC77=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC77=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC77=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC77=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K77 = \"Lease\",+PV(AM77/(AE77/Table3[[#This Row],[Assessed Term]]),AE77,-AH77,0,IF(AD77=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC78=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC78=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC78=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC78=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC78=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K78 = \"Lease\",+PV(AM78/(AE78/Table3[[#This Row],[Assessed Term]]),AE78,-AH78,0,IF(AD78=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC79=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC79=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC79=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC79=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC79=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K79 = \"Lease\",+PV(AM79/(AE79/Table3[[#This Row],[Assessed Term]]),AE79,-AH79,0,IF(AD79=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC80=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC80=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC80=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC80=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC80=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K80 = \"Lease\",+PV(AM80/(AE80/Table3[[#This Row],[Assessed Term]]),AE80,-AH80,0,IF(AD80=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC81=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC81=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC81=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC81=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC81=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K81 = \"Lease\",+PV(AM81/(AE81/Table3[[#This Row],[Assessed Term]]),AE81,-AH81,0,IF(AD81=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC82=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC82=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC82=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC82=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC82=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K82 = \"Lease\",+PV(AM82/(AE82/Table3[[#This Row],[Assessed Term]]),AE82,-AH82,0,IF(AD82=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC83=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC83=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC83=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC83=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC83=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K83 = \"Lease\",+PV(AM83/(AE83/Table3[[#This Row],[Assessed Term]]),AE83,-AH83,0,IF(AD83=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC84=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC84=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC84=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC84=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC84=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K84 = \"Lease\",+PV(AM84/(AE84/Table3[[#This Row],[Assessed Term]]),AE84,-AH84,0,IF(AD84=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC85=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC85=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC85=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC85=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC85=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K85 = \"Lease\",+PV(AM85/(AE85/Table3[[#This Row],[Assessed Term]]),AE85,-AH85,0,IF(AD85=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC86=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC86=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC86=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC86=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC86=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K86 = \"Lease\",+PV(AM86/(AE86/Table3[[#This Row],[Assessed Term]]),AE86,-AH86,0,IF(AD86=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC87=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC87=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC87=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC87=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC87=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K87 = \"Lease\",+PV(AM87/(AE87/Table3[[#This Row],[Assessed Term]]),AE87,-AH87,0,IF(AD87=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC88=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC88=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC88=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC88=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC88=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K88 = \"Lease\",+PV(AM88/(AE88/Table3[[#This Row],[Assessed Term]]),AE88,-AH88,0,IF(AD88=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC89=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC89=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC89=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC89=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC89=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K89 = \"Lease\",+PV(AM89/(AE89/Table3[[#This Row],[Assessed Term]]),AE89,-AH89,0,IF(AD89=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC90=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC90=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC90=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC90=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC90=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K90 = \"Lease\",+PV(AM90/(AE90/Table3[[#This Row],[Assessed Term]]),AE90,-AH90,0,IF(AD90=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC91=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC91=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC91=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC91=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC91=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K91 = \"Lease\",+PV(AM91/(AE91/Table3[[#This Row],[Assessed Term]]),AE91,-AH91,0,IF(AD91=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC92=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC92=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC92=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC92=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC92=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K92 = \"Lease\",+PV(AM92/(AE92/Table3[[#This Row],[Assessed Term]]),AE92,-AH92,0,IF(AD92=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC93=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC93=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC93=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC93=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC93=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K93 = \"Lease\",+PV(AM93/(AE93/Table3[[#This Row],[Assessed Term]]),AE93,-AH93,0,IF(AD93=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC94=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC94=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC94=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC94=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC94=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K94 = \"Lease\",+PV(AM94/(AE94/Table3[[#This Row],[Assessed Term]]),AE94,-AH94,0,IF(AD94=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC95=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC95=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC95=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC95=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC95=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K95 = \"Lease\",+PV(AM95/(AE95/Table3[[#This Row],[Assessed Term]]),AE95,-AH95,0,IF(AD95=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC96=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC96=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC96=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC96=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC96=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K96 = \"Lease\",+PV(AM96/(AE96/Table3[[#This Row],[Assessed Term]]),AE96,-AH96,0,IF(AD96=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC97=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC97=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC97=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC97=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC97=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K97 = \"Lease\",+PV(AM97/(AE97/Table3[[#This Row],[Assessed Term]]),AE97,-AH97,0,IF(AD97=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC98=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC98=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC98=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC98=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC98=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K98 = \"Lease\",+PV(AM98/(AE98/Table3[[#This Row],[Assessed Term]]),AE98,-AH98,0,IF(AD98=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC99=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC99=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC99=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC99=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC99=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K99 = \"Lease\",+PV(AM99/(AE99/Table3[[#This Row],[Assessed Term]]),AE99,-AH99,0,IF(AD99=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA100=0,Z100+AB100,AA100)","v":0},0,0,0,null,null,{"$f":"IF(AC100=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC100=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC100=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC100=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC100=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K100 = \"Lease\",+PV(AM100/(AE100/Table3[[#This Row],[Assessed Term]]),AE100,-AH100,0,IF(AD100=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO100 = \"no\",AN100,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC101=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC101=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC101=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC101=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC101=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K101 = \"Lease\",+PV(AM101/(AE101/Table3[[#This Row],[Assessed Term]]),AE101,-AH101,0,IF(AD101=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC102=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC102=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC102=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC102=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC102=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K102 = \"Lease\",+PV(AM102/(AE102/Table3[[#This Row],[Assessed Term]]),AE102,-AH102,0,IF(AD102=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC103=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC103=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC103=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC103=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC103=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K103 = \"Lease\",+PV(AM103/(AE103/Table3[[#This Row],[Assessed Term]]),AE103,-AH103,0,IF(AD103=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC104=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC104=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC104=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC104=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC104=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K104 = \"Lease\",+PV(AM104/(AE104/Table3[[#This Row],[Assessed Term]]),AE104,-AH104,0,IF(AD104=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC105=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC105=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC105=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC105=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC105=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K105 = \"Lease\",+PV(AM105/(AE105/Table3[[#This Row],[Assessed Term]]),AE105,-AH105,0,IF(AD105=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC106=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC106=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC106=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC106=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC106=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K106 = \"Lease\",+PV(AM106/(AE106/Table3[[#This Row],[Assessed Term]]),AE106,-AH106,0,IF(AD106=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC107=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC107=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC107=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC107=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC107=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K107 = \"Lease\",+PV(AM107/(AE107/Table3[[#This Row],[Assessed Term]]),AE107,-AH107,0,IF(AD107=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC108=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC108=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC108=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC108=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC108=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K108 = \"Lease\",+PV(AM108/(AE108/Table3[[#This Row],[Assessed Term]]),AE108,-AH108,0,IF(AD108=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC109=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC109=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC109=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC109=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC109=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K109 = \"Lease\",+PV(AM109/(AE109/Table3[[#This Row],[Assessed Term]]),AE109,-AH109,0,IF(AD109=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC110=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC110=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC110=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC110=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC110=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K110 = \"Lease\",+PV(AM110/(AE110/Table3[[#This Row],[Assessed Term]]),AE110,-AH110,0,IF(AD110=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC111=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC111=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC111=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC111=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC111=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K111 = \"Lease\",+PV(AM111/(AE111/Table3[[#This Row],[Assessed Term]]),AE111,-AH111,0,IF(AD111=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA112=0,Z112+AB112,AA112)","v":0},0,0,0,null,null,{"$f":"IF(AC112=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC112=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC112=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC112=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC112=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K112 = \"Lease\",+PV(AM112/(AE112/Table3[[#This Row],[Assessed Term]]),AE112,-AH112,0,IF(AD112=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO112 = \"no\",AN112,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC113=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC113=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC113=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC113=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC113=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K113 = \"Lease\",+PV(AM113/(AE113/Table3[[#This Row],[Assessed Term]]),AE113,-AH113,0,IF(AD113=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC114=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC114=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC114=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC114=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC114=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K114 = \"Lease\",+PV(AM114/(AE114/Table3[[#This Row],[Assessed Term]]),AE114,-AH114,0,IF(AD114=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC115=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC115=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC115=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC115=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC115=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K115 = \"Lease\",+PV(AM115/(AE115/Table3[[#This Row],[Assessed Term]]),AE115,-AH115,0,IF(AD115=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC116=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC116=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC116=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC116=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC116=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K116 = \"Lease\",+PV(AM116/(AE116/Table3[[#This Row],[Assessed Term]]),AE116,-AH116,0,IF(AD116=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC117=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC117=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC117=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC117=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC117=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K117 = \"Lease\",+PV(AM117/(AE117/Table3[[#This Row],[Assessed Term]]),AE117,-AH117,0,IF(AD117=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC118=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC118=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC118=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC118=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC118=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K118 = \"Lease\",+PV(AM118/(AE118/Table3[[#This Row],[Assessed Term]]),AE118,-AH118,0,IF(AD118=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC119=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC119=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC119=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC119=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC119=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K119 = \"Lease\",+PV(AM119/(AE119/Table3[[#This Row],[Assessed Term]]),AE119,-AH119,0,IF(AD119=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC120=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC120=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC120=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC120=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC120=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K120 = \"Lease\",+PV(AM120/(AE120/Table3[[#This Row],[Assessed Term]]),AE120,-AH120,0,IF(AD120=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC121=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC121=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC121=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC121=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC121=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K121 = \"Lease\",+PV(AM121/(AE121/Table3[[#This Row],[Assessed Term]]),AE121,-AH121,0,IF(AD121=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC122=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC122=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC122=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC122=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC122=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K122 = \"Lease\",+PV(AM122/(AE122/Table3[[#This Row],[Assessed Term]]),AE122,-AH122,0,IF(AD122=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC123=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC123=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC123=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC123=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC123=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K123 = \"Lease\",+PV(AM123/(AE123/Table3[[#This Row],[Assessed Term]]),AE123,-AH123,0,IF(AD123=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC124=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC124=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC124=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC124=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC124=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K124 = \"Lease\",+PV(AM124/(AE124/Table3[[#This Row],[Assessed Term]]),AE124,-AH124,0,IF(AD124=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC125=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC125=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC125=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC125=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC125=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K125 = \"Lease\",+PV(AM125/(AE125/Table3[[#This Row],[Assessed Term]]),AE125,-AH125,0,IF(AD125=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC126=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC126=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC126=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC126=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC126=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K126 = \"Lease\",+PV(AM126/(AE126/Table3[[#This Row],[Assessed Term]]),AE126,-AH126,0,IF(AD126=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC127=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC127=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC127=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC127=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC127=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K127 = \"Lease\",+PV(AM127/(AE127/Table3[[#This Row],[Assessed Term]]),AE127,-AH127,0,IF(AD127=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC128=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC128=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC128=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC128=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC128=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K128 = \"Lease\",+PV(AM128/(AE128/Table3[[#This Row],[Assessed Term]]),AE128,-AH128,0,IF(AD128=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC129=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC129=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC129=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC129=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC129=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K129 = \"Lease\",+PV(AM129/(AE129/Table3[[#This Row],[Assessed Term]]),AE129,-AH129,0,IF(AD129=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC130=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC130=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC130=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC130=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC130=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K130 = \"Lease\",+PV(AM130/(AE130/Table3[[#This Row],[Assessed Term]]),AE130,-AH130,0,IF(AD130=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC131=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC131=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC131=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC131=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC131=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K131 = \"Lease\",+PV(AM131/(AE131/Table3[[#This Row],[Assessed Term]]),AE131,-AH131,0,IF(AD131=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F132=\"yes\",G132=\"yes\", H132=\"no\",E132<>\"Intangible Asset\",E132<>\"Service\",I132 =\"yes\", E132<>\"Investment\", E132<>\"Inventory\",J132<>\"Yes\",E132<>\"\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(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(AND(W132=\"Yes\",Q132=\"Yes\"),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,{"$f":"IF(AC132=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC132=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC132=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC132=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC132=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K132 = \"Lease\",+PV(AM132/(AE132/Table3[[#This Row],[Assessed Term]]),AE132,-AH132,0,IF(AD132=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC133=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC133=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC133=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC133=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC133=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K133 = \"Lease\",+PV(AM133/(AE133/Table3[[#This Row],[Assessed Term]]),AE133,-AH133,0,IF(AD133=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC134=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC134=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC134=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC134=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC134=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K134 = \"Lease\",+PV(AM134/(AE134/Table3[[#This Row],[Assessed Term]]),AE134,-AH134,0,IF(AD134=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC135=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC135=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC135=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC135=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC135=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K135 = \"Lease\",+PV(AM135/(AE135/Table3[[#This Row],[Assessed Term]]),AE135,-AH135,0,IF(AD135=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC136=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC136=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC136=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC136=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC136=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K136 = \"Lease\",+PV(AM136/(AE136/Table3[[#This Row],[Assessed Term]]),AE136,-AH136,0,IF(AD136=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC137=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC137=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC137=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC137=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC137=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K137 = \"Lease\",+PV(AM137/(AE137/Table3[[#This Row],[Assessed Term]]),AE137,-AH137,0,IF(AD137=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC138=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC138=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC138=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC138=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC138=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K138 = \"Lease\",+PV(AM138/(AE138/Table3[[#This Row],[Assessed Term]]),AE138,-AH138,0,IF(AD138=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC139=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC139=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC139=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC139=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC139=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K139 = \"Lease\",+PV(AM139/(AE139/Table3[[#This Row],[Assessed Term]]),AE139,-AH139,0,IF(AD139=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC140=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC140=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC140=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC140=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC140=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K140 = \"Lease\",+PV(AM140/(AE140/Table3[[#This Row],[Assessed Term]]),AE140,-AH140,0,IF(AD140=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC141=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC141=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC141=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC141=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC141=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K141 = \"Lease\",+PV(AM141/(AE141/Table3[[#This Row],[Assessed Term]]),AE141,-AH141,0,IF(AD141=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC142=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC142=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC142=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC142=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC142=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K142 = \"Lease\",+PV(AM142/(AE142/Table3[[#This Row],[Assessed Term]]),AE142,-AH142,0,IF(AD142=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC143=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC143=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC143=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC143=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC143=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K143 = \"Lease\",+PV(AM143/(AE143/Table3[[#This Row],[Assessed Term]]),AE143,-AH143,0,IF(AD143=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA144=0,Z144+AB144,AA144)","v":0},0,0,0,null,null,{"$f":"IF(AC144=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC144=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC144=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC144=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC144=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K144 = \"Lease\",+PV(AM144/(AE144/Table3[[#This Row],[Assessed Term]]),AE144,-AH144,0,IF(AD144=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO144 = \"no\",AN144,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC145=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC145=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC145=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC145=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC145=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K145 = \"Lease\",+PV(AM145/(AE145/Table3[[#This Row],[Assessed Term]]),AE145,-AH145,0,IF(AD145=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC146=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC146=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC146=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC146=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC146=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K146 = \"Lease\",+PV(AM146/(AE146/Table3[[#This Row],[Assessed Term]]),AE146,-AH146,0,IF(AD146=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC147=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC147=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC147=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC147=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC147=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K147 = \"Lease\",+PV(AM147/(AE147/Table3[[#This Row],[Assessed Term]]),AE147,-AH147,0,IF(AD147=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC148=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC148=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC148=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC148=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC148=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K148 = \"Lease\",+PV(AM148/(AE148/Table3[[#This Row],[Assessed Term]]),AE148,-AH148,0,IF(AD148=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC149=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC149=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC149=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC149=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC149=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K149 = \"Lease\",+PV(AM149/(AE149/Table3[[#This Row],[Assessed Term]]),AE149,-AH149,0,IF(AD149=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC150=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC150=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC150=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC150=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC150=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K150 = \"Lease\",+PV(AM150/(AE150/Table3[[#This Row],[Assessed Term]]),AE150,-AH150,0,IF(AD150=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC151=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC151=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC151=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC151=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC151=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K151 = \"Lease\",+PV(AM151/(AE151/Table3[[#This Row],[Assessed Term]]),AE151,-AH151,0,IF(AD151=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC152=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC152=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC152=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC152=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC152=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K152 = \"Lease\",+PV(AM152/(AE152/Table3[[#This Row],[Assessed Term]]),AE152,-AH152,0,IF(AD152=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC153=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC153=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC153=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC153=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC153=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K153 = \"Lease\",+PV(AM153/(AE153/Table3[[#This Row],[Assessed Term]]),AE153,-AH153,0,IF(AD153=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC154=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC154=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC154=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC154=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC154=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K154 = \"Lease\",+PV(AM154/(AE154/Table3[[#This Row],[Assessed Term]]),AE154,-AH154,0,IF(AD154=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC155=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC155=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC155=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC155=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC155=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K155 = \"Lease\",+PV(AM155/(AE155/Table3[[#This Row],[Assessed Term]]),AE155,-AH155,0,IF(AD155=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC156=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC156=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC156=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC156=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC156=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K156 = \"Lease\",+PV(AM156/(AE156/Table3[[#This Row],[Assessed Term]]),AE156,-AH156,0,IF(AD156=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC157=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC157=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC157=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC157=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC157=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K157 = \"Lease\",+PV(AM157/(AE157/Table3[[#This Row],[Assessed Term]]),AE157,-AH157,0,IF(AD157=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC158=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC158=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC158=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC158=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC158=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K158 = \"Lease\",+PV(AM158/(AE158/Table3[[#This Row],[Assessed Term]]),AE158,-AH158,0,IF(AD158=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC159=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC159=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC159=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC159=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC159=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K159 = \"Lease\",+PV(AM159/(AE159/Table3[[#This Row],[Assessed Term]]),AE159,-AH159,0,IF(AD159=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC160=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC160=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC160=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC160=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC160=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K160 = \"Lease\",+PV(AM160/(AE160/Table3[[#This Row],[Assessed Term]]),AE160,-AH160,0,IF(AD160=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC161=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC161=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC161=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC161=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC161=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K161 = \"Lease\",+PV(AM161/(AE161/Table3[[#This Row],[Assessed Term]]),AE161,-AH161,0,IF(AD161=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC162=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC162=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC162=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC162=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC162=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K162 = \"Lease\",+PV(AM162/(AE162/Table3[[#This Row],[Assessed Term]]),AE162,-AH162,0,IF(AD162=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC163=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC163=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC163=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC163=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC163=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K163 = \"Lease\",+PV(AM163/(AE163/Table3[[#This Row],[Assessed Term]]),AE163,-AH163,0,IF(AD163=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC164=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC164=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC164=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC164=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC164=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K164 = \"Lease\",+PV(AM164/(AE164/Table3[[#This Row],[Assessed Term]]),AE164,-AH164,0,IF(AD164=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC165=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC165=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC165=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC165=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC165=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K165 = \"Lease\",+PV(AM165/(AE165/Table3[[#This Row],[Assessed Term]]),AE165,-AH165,0,IF(AD165=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC166=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC166=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC166=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC166=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC166=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K166 = \"Lease\",+PV(AM166/(AE166/Table3[[#This Row],[Assessed Term]]),AE166,-AH166,0,IF(AD166=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC167=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC167=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC167=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC167=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC167=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K167 = \"Lease\",+PV(AM167/(AE167/Table3[[#This Row],[Assessed Term]]),AE167,-AH167,0,IF(AD167=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC168=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC168=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC168=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC168=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC168=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K168 = \"Lease\",+PV(AM168/(AE168/Table3[[#This Row],[Assessed Term]]),AE168,-AH168,0,IF(AD168=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC169=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC169=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC169=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC169=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC169=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K169 = \"Lease\",+PV(AM169/(AE169/Table3[[#This Row],[Assessed Term]]),AE169,-AH169,0,IF(AD169=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC170=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC170=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC170=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC170=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC170=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K170 = \"Lease\",+PV(AM170/(AE170/Table3[[#This Row],[Assessed Term]]),AE170,-AH170,0,IF(AD170=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC171=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC171=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC171=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC171=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC171=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K171 = \"Lease\",+PV(AM171/(AE171/Table3[[#This Row],[Assessed Term]]),AE171,-AH171,0,IF(AD171=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC172=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC172=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC172=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC172=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC172=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K172 = \"Lease\",+PV(AM172/(AE172/Table3[[#This Row],[Assessed Term]]),AE172,-AH172,0,IF(AD172=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC173=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC173=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC173=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC173=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC173=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K173 = \"Lease\",+PV(AM173/(AE173/Table3[[#This Row],[Assessed Term]]),AE173,-AH173,0,IF(AD173=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC174=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC174=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC174=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC174=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC174=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K174 = \"Lease\",+PV(AM174/(AE174/Table3[[#This Row],[Assessed Term]]),AE174,-AH174,0,IF(AD174=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC175=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC175=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC175=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC175=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC175=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K175 = \"Lease\",+PV(AM175/(AE175/Table3[[#This Row],[Assessed Term]]),AE175,-AH175,0,IF(AD175=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA176=0,Z176+AB176,AA176)","v":0},0,0,0,null,null,{"$f":"IF(AC176=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC176=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC176=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC176=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC176=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K176 = \"Lease\",+PV(AM176/(AE176/Table3[[#This Row],[Assessed Term]]),AE176,-AH176,0,IF(AD176=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO176 = \"no\",AN176,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC177=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC177=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC177=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC177=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC177=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K177 = \"Lease\",+PV(AM177/(AE177/Table3[[#This Row],[Assessed Term]]),AE177,-AH177,0,IF(AD177=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC178=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC178=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC178=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC178=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC178=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K178 = \"Lease\",+PV(AM178/(AE178/Table3[[#This Row],[Assessed Term]]),AE178,-AH178,0,IF(AD178=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC179=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC179=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC179=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC179=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC179=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K179 = \"Lease\",+PV(AM179/(AE179/Table3[[#This Row],[Assessed Term]]),AE179,-AH179,0,IF(AD179=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC180=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC180=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC180=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC180=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC180=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K180 = \"Lease\",+PV(AM180/(AE180/Table3[[#This Row],[Assessed Term]]),AE180,-AH180,0,IF(AD180=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC181=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC181=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC181=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC181=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC181=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K181 = \"Lease\",+PV(AM181/(AE181/Table3[[#This Row],[Assessed Term]]),AE181,-AH181,0,IF(AD181=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC182=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC182=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC182=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC182=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC182=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K182 = \"Lease\",+PV(AM182/(AE182/Table3[[#This Row],[Assessed Term]]),AE182,-AH182,0,IF(AD182=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC183=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC183=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC183=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC183=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC183=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K183 = \"Lease\",+PV(AM183/(AE183/Table3[[#This Row],[Assessed Term]]),AE183,-AH183,0,IF(AD183=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC184=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC184=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC184=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC184=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC184=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K184 = \"Lease\",+PV(AM184/(AE184/Table3[[#This Row],[Assessed Term]]),AE184,-AH184,0,IF(AD184=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC185=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC185=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC185=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC185=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC185=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K185 = \"Lease\",+PV(AM185/(AE185/Table3[[#This Row],[Assessed Term]]),AE185,-AH185,0,IF(AD185=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC186=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC186=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC186=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC186=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC186=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K186 = \"Lease\",+PV(AM186/(AE186/Table3[[#This Row],[Assessed Term]]),AE186,-AH186,0,IF(AD186=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC187=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC187=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC187=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC187=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC187=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K187 = \"Lease\",+PV(AM187/(AE187/Table3[[#This Row],[Assessed Term]]),AE187,-AH187,0,IF(AD187=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC188=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC188=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC188=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC188=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC188=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K188 = \"Lease\",+PV(AM188/(AE188/Table3[[#This Row],[Assessed Term]]),AE188,-AH188,0,IF(AD188=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC189=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC189=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC189=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC189=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC189=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K189 = \"Lease\",+PV(AM189/(AE189/Table3[[#This Row],[Assessed Term]]),AE189,-AH189,0,IF(AD189=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC190=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC190=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC190=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC190=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC190=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K190 = \"Lease\",+PV(AM190/(AE190/Table3[[#This Row],[Assessed Term]]),AE190,-AH190,0,IF(AD190=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC191=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC191=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC191=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC191=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC191=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K191 = \"Lease\",+PV(AM191/(AE191/Table3[[#This Row],[Assessed Term]]),AE191,-AH191,0,IF(AD191=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC192=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC192=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC192=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC192=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC192=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K192 = \"Lease\",+PV(AM192/(AE192/Table3[[#This Row],[Assessed Term]]),AE192,-AH192,0,IF(AD192=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC193=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC193=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC193=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC193=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC193=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K193 = \"Lease\",+PV(AM193/(AE193/Table3[[#This Row],[Assessed Term]]),AE193,-AH193,0,IF(AD193=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC194=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC194=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC194=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC194=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC194=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K194 = \"Lease\",+PV(AM194/(AE194/Table3[[#This Row],[Assessed Term]]),AE194,-AH194,0,IF(AD194=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC195=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC195=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC195=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC195=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC195=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K195 = \"Lease\",+PV(AM195/(AE195/Table3[[#This Row],[Assessed Term]]),AE195,-AH195,0,IF(AD195=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F196=\"yes\",G196=\"yes\", H196=\"no\",E196<>\"Intangible Asset\",E196<>\"Service\",I196 =\"yes\", E196<>\"Investment\", E196<>\"Inventory\",J196<>\"Yes\",E196<>\"\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(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(AND(W196=\"Yes\",Q196=\"Yes\"),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,{"$f":"IF(AC196=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC196=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC196=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC196=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC196=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K196 = \"Lease\",+PV(AM196/(AE196/Table3[[#This Row],[Assessed Term]]),AE196,-AH196,0,IF(AD196=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC197=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC197=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC197=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC197=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC197=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K197 = \"Lease\",+PV(AM197/(AE197/Table3[[#This Row],[Assessed Term]]),AE197,-AH197,0,IF(AD197=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC198=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC198=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC198=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC198=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC198=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K198 = \"Lease\",+PV(AM198/(AE198/Table3[[#This Row],[Assessed Term]]),AE198,-AH198,0,IF(AD198=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC199=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC199=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC199=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC199=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC199=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K199 = \"Lease\",+PV(AM199/(AE199/Table3[[#This Row],[Assessed Term]]),AE199,-AH199,0,IF(AD199=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC200=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC200=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC200=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC200=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC200=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K200 = \"Lease\",+PV(AM200/(AE200/Table3[[#This Row],[Assessed Term]]),AE200,-AH200,0,IF(AD200=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC201=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC201=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC201=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC201=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC201=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K201 = \"Lease\",+PV(AM201/(AE201/Table3[[#This Row],[Assessed Term]]),AE201,-AH201,0,IF(AD201=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC202=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC202=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC202=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC202=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC202=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K202 = \"Lease\",+PV(AM202/(AE202/Table3[[#This Row],[Assessed Term]]),AE202,-AH202,0,IF(AD202=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC203=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC203=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC203=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC203=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC203=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K203 = \"Lease\",+PV(AM203/(AE203/Table3[[#This Row],[Assessed Term]]),AE203,-AH203,0,IF(AD203=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC204=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC204=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC204=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC204=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC204=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K204 = \"Lease\",+PV(AM204/(AE204/Table3[[#This Row],[Assessed Term]]),AE204,-AH204,0,IF(AD204=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC205=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC205=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC205=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC205=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC205=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K205 = \"Lease\",+PV(AM205/(AE205/Table3[[#This Row],[Assessed Term]]),AE205,-AH205,0,IF(AD205=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC206=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC206=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC206=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC206=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC206=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K206 = \"Lease\",+PV(AM206/(AE206/Table3[[#This Row],[Assessed Term]]),AE206,-AH206,0,IF(AD206=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC207=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC207=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC207=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC207=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC207=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K207 = \"Lease\",+PV(AM207/(AE207/Table3[[#This Row],[Assessed Term]]),AE207,-AH207,0,IF(AD207=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA208=0,Z208+AB208,AA208)","v":0},0,0,0,null,null,{"$f":"IF(AC208=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC208=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC208=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC208=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC208=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K208 = \"Lease\",+PV(AM208/(AE208/Table3[[#This Row],[Assessed Term]]),AE208,-AH208,0,IF(AD208=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO208 = \"no\",AN208,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC209=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC209=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC209=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC209=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC209=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K209 = \"Lease\",+PV(AM209/(AE209/Table3[[#This Row],[Assessed Term]]),AE209,-AH209,0,IF(AD209=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC210=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC210=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC210=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC210=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC210=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K210 = \"Lease\",+PV(AM210/(AE210/Table3[[#This Row],[Assessed Term]]),AE210,-AH210,0,IF(AD210=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC211=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC211=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC211=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC211=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC211=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K211 = \"Lease\",+PV(AM211/(AE211/Table3[[#This Row],[Assessed Term]]),AE211,-AH211,0,IF(AD211=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC212=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC212=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC212=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC212=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC212=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K212 = \"Lease\",+PV(AM212/(AE212/Table3[[#This Row],[Assessed Term]]),AE212,-AH212,0,IF(AD212=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC213=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC213=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC213=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC213=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC213=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K213 = \"Lease\",+PV(AM213/(AE213/Table3[[#This Row],[Assessed Term]]),AE213,-AH213,0,IF(AD213=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC214=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC214=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC214=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC214=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC214=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K214 = \"Lease\",+PV(AM214/(AE214/Table3[[#This Row],[Assessed Term]]),AE214,-AH214,0,IF(AD214=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC215=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC215=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC215=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC215=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC215=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K215 = \"Lease\",+PV(AM215/(AE215/Table3[[#This Row],[Assessed Term]]),AE215,-AH215,0,IF(AD215=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC216=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC216=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC216=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC216=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC216=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K216 = \"Lease\",+PV(AM216/(AE216/Table3[[#This Row],[Assessed Term]]),AE216,-AH216,0,IF(AD216=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC217=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC217=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC217=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC217=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC217=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K217 = \"Lease\",+PV(AM217/(AE217/Table3[[#This Row],[Assessed Term]]),AE217,-AH217,0,IF(AD217=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC218=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC218=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC218=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC218=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC218=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K218 = \"Lease\",+PV(AM218/(AE218/Table3[[#This Row],[Assessed Term]]),AE218,-AH218,0,IF(AD218=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC219=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC219=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC219=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC219=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC219=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K219 = \"Lease\",+PV(AM219/(AE219/Table3[[#This Row],[Assessed Term]]),AE219,-AH219,0,IF(AD219=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC220=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC220=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC220=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC220=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC220=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K220 = \"Lease\",+PV(AM220/(AE220/Table3[[#This Row],[Assessed Term]]),AE220,-AH220,0,IF(AD220=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC221=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC221=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC221=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC221=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC221=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K221 = \"Lease\",+PV(AM221/(AE221/Table3[[#This Row],[Assessed Term]]),AE221,-AH221,0,IF(AD221=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC222=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC222=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC222=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC222=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC222=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K222 = \"Lease\",+PV(AM222/(AE222/Table3[[#This Row],[Assessed Term]]),AE222,-AH222,0,IF(AD222=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC223=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC223=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC223=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC223=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC223=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K223 = \"Lease\",+PV(AM223/(AE223/Table3[[#This Row],[Assessed Term]]),AE223,-AH223,0,IF(AD223=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC224=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC224=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC224=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC224=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC224=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K224 = \"Lease\",+PV(AM224/(AE224/Table3[[#This Row],[Assessed Term]]),AE224,-AH224,0,IF(AD224=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA225=0,Z225+AB225,AA225)","v":0},0,0,0,null,null,{"$f":"IF(AC225=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC225=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC225=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC225=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC225=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K225 = \"Lease\",+PV(AM225/(AE225/Table3[[#This Row],[Assessed Term]]),AE225,-AH225,0,IF(AD225=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO225 = \"no\",AN225,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC226=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC226=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC226=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC226=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC226=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K226 = \"Lease\",+PV(AM226/(AE226/Table3[[#This Row],[Assessed Term]]),AE226,-AH226,0,IF(AD226=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC227=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC227=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC227=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC227=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC227=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K227 = \"Lease\",+PV(AM227/(AE227/Table3[[#This Row],[Assessed Term]]),AE227,-AH227,0,IF(AD227=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC228=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC228=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC228=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC228=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC228=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K228 = \"Lease\",+PV(AM228/(AE228/Table3[[#This Row],[Assessed Term]]),AE228,-AH228,0,IF(AD228=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC229=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC229=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC229=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC229=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC229=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K229 = \"Lease\",+PV(AM229/(AE229/Table3[[#This Row],[Assessed Term]]),AE229,-AH229,0,IF(AD229=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC230=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC230=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC230=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC230=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC230=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K230 = \"Lease\",+PV(AM230/(AE230/Table3[[#This Row],[Assessed Term]]),AE230,-AH230,0,IF(AD230=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC231=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC231=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC231=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC231=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC231=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K231 = \"Lease\",+PV(AM231/(AE231/Table3[[#This Row],[Assessed Term]]),AE231,-AH231,0,IF(AD231=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC232=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC232=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC232=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC232=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC232=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K232 = \"Lease\",+PV(AM232/(AE232/Table3[[#This Row],[Assessed Term]]),AE232,-AH232,0,IF(AD232=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC233=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC233=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC233=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC233=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC233=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K233 = \"Lease\",+PV(AM233/(AE233/Table3[[#This Row],[Assessed Term]]),AE233,-AH233,0,IF(AD233=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC234=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC234=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC234=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC234=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC234=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K234 = \"Lease\",+PV(AM234/(AE234/Table3[[#This Row],[Assessed Term]]),AE234,-AH234,0,IF(AD234=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC235=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC235=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC235=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC235=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC235=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K235 = \"Lease\",+PV(AM235/(AE235/Table3[[#This Row],[Assessed Term]]),AE235,-AH235,0,IF(AD235=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC236=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC236=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC236=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC236=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC236=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K236 = \"Lease\",+PV(AM236/(AE236/Table3[[#This Row],[Assessed Term]]),AE236,-AH236,0,IF(AD236=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC237=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC237=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC237=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC237=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC237=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K237 = \"Lease\",+PV(AM237/(AE237/Table3[[#This Row],[Assessed Term]]),AE237,-AH237,0,IF(AD237=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC238=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC238=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC238=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC238=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC238=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K238 = \"Lease\",+PV(AM238/(AE238/Table3[[#This Row],[Assessed Term]]),AE238,-AH238,0,IF(AD238=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC239=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC239=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC239=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC239=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC239=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K239 = \"Lease\",+PV(AM239/(AE239/Table3[[#This Row],[Assessed Term]]),AE239,-AH239,0,IF(AD239=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC240=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC240=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC240=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC240=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC240=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K240 = \"Lease\",+PV(AM240/(AE240/Table3[[#This Row],[Assessed Term]]),AE240,-AH240,0,IF(AD240=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC241=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC241=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC241=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC241=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC241=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K241 = \"Lease\",+PV(AM241/(AE241/Table3[[#This Row],[Assessed Term]]),AE241,-AH241,0,IF(AD241=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC242=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC242=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC242=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC242=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC242=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K242 = \"Lease\",+PV(AM242/(AE242/Table3[[#This Row],[Assessed Term]]),AE242,-AH242,0,IF(AD242=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC243=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC243=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC243=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC243=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC243=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K243 = \"Lease\",+PV(AM243/(AE243/Table3[[#This Row],[Assessed Term]]),AE243,-AH243,0,IF(AD243=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC244=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC244=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC244=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC244=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC244=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K244 = \"Lease\",+PV(AM244/(AE244/Table3[[#This Row],[Assessed Term]]),AE244,-AH244,0,IF(AD244=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC245=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC245=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC245=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC245=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC245=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K245 = \"Lease\",+PV(AM245/(AE245/Table3[[#This Row],[Assessed Term]]),AE245,-AH245,0,IF(AD245=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC246=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC246=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC246=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC246=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC246=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K246 = \"Lease\",+PV(AM246/(AE246/Table3[[#This Row],[Assessed Term]]),AE246,-AH246,0,IF(AD246=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC247=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC247=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC247=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC247=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC247=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K247 = \"Lease\",+PV(AM247/(AE247/Table3[[#This Row],[Assessed Term]]),AE247,-AH247,0,IF(AD247=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC248=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC248=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC248=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC248=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC248=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K248 = \"Lease\",+PV(AM248/(AE248/Table3[[#This Row],[Assessed Term]]),AE248,-AH248,0,IF(AD248=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC249=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC249=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC249=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC249=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC249=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K249 = \"Lease\",+PV(AM249/(AE249/Table3[[#This Row],[Assessed Term]]),AE249,-AH249,0,IF(AD249=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC250=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC250=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC250=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC250=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC250=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K250 = \"Lease\",+PV(AM250/(AE250/Table3[[#This Row],[Assessed Term]]),AE250,-AH250,0,IF(AD250=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC251=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC251=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC251=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC251=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC251=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K251 = \"Lease\",+PV(AM251/(AE251/Table3[[#This Row],[Assessed Term]]),AE251,-AH251,0,IF(AD251=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC252=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC252=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC252=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC252=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC252=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K252 = \"Lease\",+PV(AM252/(AE252/Table3[[#This Row],[Assessed Term]]),AE252,-AH252,0,IF(AD252=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC253=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC253=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC253=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC253=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC253=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K253 = \"Lease\",+PV(AM253/(AE253/Table3[[#This Row],[Assessed Term]]),AE253,-AH253,0,IF(AD253=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC254=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC254=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC254=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC254=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC254=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K254 = \"Lease\",+PV(AM254/(AE254/Table3[[#This Row],[Assessed Term]]),AE254,-AH254,0,IF(AD254=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC255=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC255=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC255=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC255=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC255=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K255 = \"Lease\",+PV(AM255/(AE255/Table3[[#This Row],[Assessed Term]]),AE255,-AH255,0,IF(AD255=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC256=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC256=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC256=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC256=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC256=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K256 = \"Lease\",+PV(AM256/(AE256/Table3[[#This Row],[Assessed Term]]),AE256,-AH256,0,IF(AD256=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC257=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC257=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC257=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC257=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC257=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K257 = \"Lease\",+PV(AM257/(AE257/Table3[[#This Row],[Assessed Term]]),AE257,-AH257,0,IF(AD257=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC258=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC258=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC258=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC258=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC258=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K258 = \"Lease\",+PV(AM258/(AE258/Table3[[#This Row],[Assessed Term]]),AE258,-AH258,0,IF(AD258=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC259=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC259=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC259=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC259=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC259=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K259 = \"Lease\",+PV(AM259/(AE259/Table3[[#This Row],[Assessed Term]]),AE259,-AH259,0,IF(AD259=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F260=\"yes\",G260=\"yes\", H260=\"no\",E260<>\"Intangible Asset\",E260<>\"Service\",I260 =\"yes\", E260<>\"Investment\", E260<>\"Inventory\",J260<>\"Yes\",E260<>\"\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(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(AND(W260=\"Yes\",Q260=\"Yes\"),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,{"$f":"IF(AC260=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC260=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC260=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC260=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC260=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K260 = \"Lease\",+PV(AM260/(AE260/Table3[[#This Row],[Assessed Term]]),AE260,-AH260,0,IF(AD260=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC261=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC261=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC261=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC261=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC261=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K261 = \"Lease\",+PV(AM261/(AE261/Table3[[#This Row],[Assessed Term]]),AE261,-AH261,0,IF(AD261=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC262=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC262=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC262=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC262=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC262=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K262 = \"Lease\",+PV(AM262/(AE262/Table3[[#This Row],[Assessed Term]]),AE262,-AH262,0,IF(AD262=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC263=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC263=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC263=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC263=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC263=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K263 = \"Lease\",+PV(AM263/(AE263/Table3[[#This Row],[Assessed Term]]),AE263,-AH263,0,IF(AD263=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC264=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC264=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC264=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC264=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC264=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K264 = \"Lease\",+PV(AM264/(AE264/Table3[[#This Row],[Assessed Term]]),AE264,-AH264,0,IF(AD264=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC265=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC265=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC265=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC265=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC265=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K265 = \"Lease\",+PV(AM265/(AE265/Table3[[#This Row],[Assessed Term]]),AE265,-AH265,0,IF(AD265=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC266=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC266=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC266=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC266=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC266=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K266 = \"Lease\",+PV(AM266/(AE266/Table3[[#This Row],[Assessed Term]]),AE266,-AH266,0,IF(AD266=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC267=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC267=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC267=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC267=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC267=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K267 = \"Lease\",+PV(AM267/(AE267/Table3[[#This Row],[Assessed Term]]),AE267,-AH267,0,IF(AD267=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC268=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC268=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC268=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC268=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC268=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K268 = \"Lease\",+PV(AM268/(AE268/Table3[[#This Row],[Assessed Term]]),AE268,-AH268,0,IF(AD268=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC269=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC269=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC269=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC269=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC269=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K269 = \"Lease\",+PV(AM269/(AE269/Table3[[#This Row],[Assessed Term]]),AE269,-AH269,0,IF(AD269=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC270=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC270=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC270=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC270=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC270=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K270 = \"Lease\",+PV(AM270/(AE270/Table3[[#This Row],[Assessed Term]]),AE270,-AH270,0,IF(AD270=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC271=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC271=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC271=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC271=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC271=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K271 = \"Lease\",+PV(AM271/(AE271/Table3[[#This Row],[Assessed Term]]),AE271,-AH271,0,IF(AD271=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC272=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC272=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC272=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC272=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC272=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K272 = \"Lease\",+PV(AM272/(AE272/Table3[[#This Row],[Assessed Term]]),AE272,-AH272,0,IF(AD272=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC273=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC273=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC273=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC273=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC273=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K273 = \"Lease\",+PV(AM273/(AE273/Table3[[#This Row],[Assessed Term]]),AE273,-AH273,0,IF(AD273=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC274=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC274=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC274=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC274=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC274=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K274 = \"Lease\",+PV(AM274/(AE274/Table3[[#This Row],[Assessed Term]]),AE274,-AH274,0,IF(AD274=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC275=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC275=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC275=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC275=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC275=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K275 = \"Lease\",+PV(AM275/(AE275/Table3[[#This Row],[Assessed Term]]),AE275,-AH275,0,IF(AD275=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC276=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC276=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC276=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC276=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC276=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K276 = \"Lease\",+PV(AM276/(AE276/Table3[[#This Row],[Assessed Term]]),AE276,-AH276,0,IF(AD276=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC277=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC277=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC277=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC277=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC277=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K277 = \"Lease\",+PV(AM277/(AE277/Table3[[#This Row],[Assessed Term]]),AE277,-AH277,0,IF(AD277=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC278=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC278=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC278=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC278=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC278=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K278 = \"Lease\",+PV(AM278/(AE278/Table3[[#This Row],[Assessed Term]]),AE278,-AH278,0,IF(AD278=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC279=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC279=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC279=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC279=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC279=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K279 = \"Lease\",+PV(AM279/(AE279/Table3[[#This Row],[Assessed Term]]),AE279,-AH279,0,IF(AD279=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC280=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC280=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC280=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC280=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC280=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K280 = \"Lease\",+PV(AM280/(AE280/Table3[[#This Row],[Assessed Term]]),AE280,-AH280,0,IF(AD280=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC281=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC281=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC281=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC281=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC281=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K281 = \"Lease\",+PV(AM281/(AE281/Table3[[#This Row],[Assessed Term]]),AE281,-AH281,0,IF(AD281=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC282=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC282=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC282=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC282=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC282=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K282 = \"Lease\",+PV(AM282/(AE282/Table3[[#This Row],[Assessed Term]]),AE282,-AH282,0,IF(AD282=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC283=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC283=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC283=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC283=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC283=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K283 = \"Lease\",+PV(AM283/(AE283/Table3[[#This Row],[Assessed Term]]),AE283,-AH283,0,IF(AD283=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC284=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC284=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC284=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC284=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC284=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K284 = \"Lease\",+PV(AM284/(AE284/Table3[[#This Row],[Assessed Term]]),AE284,-AH284,0,IF(AD284=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC285=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC285=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC285=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC285=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC285=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K285 = \"Lease\",+PV(AM285/(AE285/Table3[[#This Row],[Assessed Term]]),AE285,-AH285,0,IF(AD285=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC286=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC286=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC286=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC286=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC286=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K286 = \"Lease\",+PV(AM286/(AE286/Table3[[#This Row],[Assessed Term]]),AE286,-AH286,0,IF(AD286=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC287=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC287=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC287=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC287=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC287=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K287 = \"Lease\",+PV(AM287/(AE287/Table3[[#This Row],[Assessed Term]]),AE287,-AH287,0,IF(AD287=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC288=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC288=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC288=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC288=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC288=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K288 = \"Lease\",+PV(AM288/(AE288/Table3[[#This Row],[Assessed Term]]),AE288,-AH288,0,IF(AD288=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA289=0,Z289+AB289,AA289)","v":0},0,0,0,null,null,{"$f":"IF(AC289=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC289=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC289=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC289=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC289=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K289 = \"Lease\",+PV(AM289/(AE289/Table3[[#This Row],[Assessed Term]]),AE289,-AH289,0,IF(AD289=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO289 = \"no\",AN289,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC290=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC290=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC290=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC290=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC290=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K290 = \"Lease\",+PV(AM290/(AE290/Table3[[#This Row],[Assessed Term]]),AE290,-AH290,0,IF(AD290=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC291=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC291=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC291=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC291=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC291=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K291 = \"Lease\",+PV(AM291/(AE291/Table3[[#This Row],[Assessed Term]]),AE291,-AH291,0,IF(AD291=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC292=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC292=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC292=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC292=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC292=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K292 = \"Lease\",+PV(AM292/(AE292/Table3[[#This Row],[Assessed Term]]),AE292,-AH292,0,IF(AD292=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC293=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC293=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC293=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC293=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC293=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K293 = \"Lease\",+PV(AM293/(AE293/Table3[[#This Row],[Assessed Term]]),AE293,-AH293,0,IF(AD293=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC294=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC294=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC294=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC294=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC294=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K294 = \"Lease\",+PV(AM294/(AE294/Table3[[#This Row],[Assessed Term]]),AE294,-AH294,0,IF(AD294=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC295=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC295=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC295=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC295=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC295=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K295 = \"Lease\",+PV(AM295/(AE295/Table3[[#This Row],[Assessed Term]]),AE295,-AH295,0,IF(AD295=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC296=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC296=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC296=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC296=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC296=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K296 = \"Lease\",+PV(AM296/(AE296/Table3[[#This Row],[Assessed Term]]),AE296,-AH296,0,IF(AD296=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC297=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC297=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC297=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC297=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC297=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K297 = \"Lease\",+PV(AM297/(AE297/Table3[[#This Row],[Assessed Term]]),AE297,-AH297,0,IF(AD297=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC298=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC298=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC298=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC298=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC298=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K298 = \"Lease\",+PV(AM298/(AE298/Table3[[#This Row],[Assessed Term]]),AE298,-AH298,0,IF(AD298=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC299=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC299=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC299=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC299=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC299=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K299 = \"Lease\",+PV(AM299/(AE299/Table3[[#This Row],[Assessed Term]]),AE299,-AH299,0,IF(AD299=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC300=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC300=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC300=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC300=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC300=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K300 = \"Lease\",+PV(AM300/(AE300/Table3[[#This Row],[Assessed Term]]),AE300,-AH300,0,IF(AD300=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC301=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC301=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC301=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC301=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC301=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K301 = \"Lease\",+PV(AM301/(AE301/Table3[[#This Row],[Assessed Term]]),AE301,-AH301,0,IF(AD301=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC302=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC302=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC302=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC302=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC302=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K302 = \"Lease\",+PV(AM302/(AE302/Table3[[#This Row],[Assessed Term]]),AE302,-AH302,0,IF(AD302=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC303=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC303=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC303=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC303=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC303=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K303 = \"Lease\",+PV(AM303/(AE303/Table3[[#This Row],[Assessed Term]]),AE303,-AH303,0,IF(AD303=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC304=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC304=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC304=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC304=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC304=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K304 = \"Lease\",+PV(AM304/(AE304/Table3[[#This Row],[Assessed Term]]),AE304,-AH304,0,IF(AD304=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC305=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC305=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC305=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC305=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC305=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K305 = \"Lease\",+PV(AM305/(AE305/Table3[[#This Row],[Assessed Term]]),AE305,-AH305,0,IF(AD305=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC306=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC306=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC306=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC306=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC306=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K306 = \"Lease\",+PV(AM306/(AE306/Table3[[#This Row],[Assessed Term]]),AE306,-AH306,0,IF(AD306=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC307=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC307=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC307=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC307=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC307=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K307 = \"Lease\",+PV(AM307/(AE307/Table3[[#This Row],[Assessed Term]]),AE307,-AH307,0,IF(AD307=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC308=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC308=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC308=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC308=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC308=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K308 = \"Lease\",+PV(AM308/(AE308/Table3[[#This Row],[Assessed Term]]),AE308,-AH308,0,IF(AD308=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC309=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC309=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC309=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC309=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC309=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K309 = \"Lease\",+PV(AM309/(AE309/Table3[[#This Row],[Assessed Term]]),AE309,-AH309,0,IF(AD309=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC310=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC310=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC310=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC310=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC310=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K310 = \"Lease\",+PV(AM310/(AE310/Table3[[#This Row],[Assessed Term]]),AE310,-AH310,0,IF(AD310=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC311=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC311=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC311=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC311=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC311=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K311 = \"Lease\",+PV(AM311/(AE311/Table3[[#This Row],[Assessed Term]]),AE311,-AH311,0,IF(AD311=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC312=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC312=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC312=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC312=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC312=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K312 = \"Lease\",+PV(AM312/(AE312/Table3[[#This Row],[Assessed Term]]),AE312,-AH312,0,IF(AD312=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC313=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC313=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC313=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC313=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC313=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K313 = \"Lease\",+PV(AM313/(AE313/Table3[[#This Row],[Assessed Term]]),AE313,-AH313,0,IF(AD313=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC314=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC314=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC314=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC314=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC314=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K314 = \"Lease\",+PV(AM314/(AE314/Table3[[#This Row],[Assessed Term]]),AE314,-AH314,0,IF(AD314=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC315=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC315=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC315=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC315=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC315=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K315 = \"Lease\",+PV(AM315/(AE315/Table3[[#This Row],[Assessed Term]]),AE315,-AH315,0,IF(AD315=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC316=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC316=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC316=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC316=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC316=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K316 = \"Lease\",+PV(AM316/(AE316/Table3[[#This Row],[Assessed Term]]),AE316,-AH316,0,IF(AD316=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC317=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC317=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC317=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC317=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC317=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K317 = \"Lease\",+PV(AM317/(AE317/Table3[[#This Row],[Assessed Term]]),AE317,-AH317,0,IF(AD317=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC318=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC318=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC318=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC318=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC318=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K318 = \"Lease\",+PV(AM318/(AE318/Table3[[#This Row],[Assessed Term]]),AE318,-AH318,0,IF(AD318=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC319=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC319=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC319=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC319=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC319=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K319 = \"Lease\",+PV(AM319/(AE319/Table3[[#This Row],[Assessed Term]]),AE319,-AH319,0,IF(AD319=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC320=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC320=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC320=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC320=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC320=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K320 = \"Lease\",+PV(AM320/(AE320/Table3[[#This Row],[Assessed Term]]),AE320,-AH320,0,IF(AD320=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC321=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC321=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC321=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC321=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC321=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K321 = \"Lease\",+PV(AM321/(AE321/Table3[[#This Row],[Assessed Term]]),AE321,-AH321,0,IF(AD321=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC322=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC322=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC322=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC322=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC322=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K322 = \"Lease\",+PV(AM322/(AE322/Table3[[#This Row],[Assessed Term]]),AE322,-AH322,0,IF(AD322=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC323=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC323=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC323=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC323=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC323=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K323 = \"Lease\",+PV(AM323/(AE323/Table3[[#This Row],[Assessed Term]]),AE323,-AH323,0,IF(AD323=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F324=\"yes\",G324=\"yes\", H324=\"no\",E324<>\"Intangible Asset\",E324<>\"Service\",I324 =\"yes\", E324<>\"Investment\", E324<>\"Inventory\",J324<>\"Yes\",E324<>\"\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(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(AND(W324=\"Yes\",Q324=\"Yes\"),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,{"$f":"IF(AC324=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC324=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC324=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC324=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC324=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K324 = \"Lease\",+PV(AM324/(AE324/Table3[[#This Row],[Assessed Term]]),AE324,-AH324,0,IF(AD324=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC325=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC325=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC325=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC325=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC325=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K325 = \"Lease\",+PV(AM325/(AE325/Table3[[#This Row],[Assessed Term]]),AE325,-AH325,0,IF(AD325=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC326=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC326=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC326=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC326=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC326=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K326 = \"Lease\",+PV(AM326/(AE326/Table3[[#This Row],[Assessed Term]]),AE326,-AH326,0,IF(AD326=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC327=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC327=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC327=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC327=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC327=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K327 = \"Lease\",+PV(AM327/(AE327/Table3[[#This Row],[Assessed Term]]),AE327,-AH327,0,IF(AD327=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC328=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC328=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC328=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC328=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC328=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K328 = \"Lease\",+PV(AM328/(AE328/Table3[[#This Row],[Assessed Term]]),AE328,-AH328,0,IF(AD328=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC329=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC329=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC329=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC329=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC329=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K329 = \"Lease\",+PV(AM329/(AE329/Table3[[#This Row],[Assessed Term]]),AE329,-AH329,0,IF(AD329=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC330=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC330=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC330=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC330=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC330=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K330 = \"Lease\",+PV(AM330/(AE330/Table3[[#This Row],[Assessed Term]]),AE330,-AH330,0,IF(AD330=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC331=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC331=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC331=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC331=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC331=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K331 = \"Lease\",+PV(AM331/(AE331/Table3[[#This Row],[Assessed Term]]),AE331,-AH331,0,IF(AD331=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC332=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC332=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC332=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC332=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC332=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K332 = \"Lease\",+PV(AM332/(AE332/Table3[[#This Row],[Assessed Term]]),AE332,-AH332,0,IF(AD332=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC333=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC333=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC333=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC333=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC333=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K333 = \"Lease\",+PV(AM333/(AE333/Table3[[#This Row],[Assessed Term]]),AE333,-AH333,0,IF(AD333=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC334=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC334=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC334=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC334=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC334=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K334 = \"Lease\",+PV(AM334/(AE334/Table3[[#This Row],[Assessed Term]]),AE334,-AH334,0,IF(AD334=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC335=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC335=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC335=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC335=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC335=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K335 = \"Lease\",+PV(AM335/(AE335/Table3[[#This Row],[Assessed Term]]),AE335,-AH335,0,IF(AD335=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC336=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC336=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC336=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC336=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC336=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K336 = \"Lease\",+PV(AM336/(AE336/Table3[[#This Row],[Assessed Term]]),AE336,-AH336,0,IF(AD336=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC337=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC337=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC337=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC337=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC337=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K337 = \"Lease\",+PV(AM337/(AE337/Table3[[#This Row],[Assessed Term]]),AE337,-AH337,0,IF(AD337=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC338=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC338=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC338=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC338=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC338=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K338 = \"Lease\",+PV(AM338/(AE338/Table3[[#This Row],[Assessed Term]]),AE338,-AH338,0,IF(AD338=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC339=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC339=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC339=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC339=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC339=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K339 = \"Lease\",+PV(AM339/(AE339/Table3[[#This Row],[Assessed Term]]),AE339,-AH339,0,IF(AD339=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC340=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC340=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC340=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC340=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC340=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K340 = \"Lease\",+PV(AM340/(AE340/Table3[[#This Row],[Assessed Term]]),AE340,-AH340,0,IF(AD340=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC341=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC341=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC341=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC341=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC341=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K341 = \"Lease\",+PV(AM341/(AE341/Table3[[#This Row],[Assessed Term]]),AE341,-AH341,0,IF(AD341=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC342=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC342=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC342=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC342=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC342=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K342 = \"Lease\",+PV(AM342/(AE342/Table3[[#This Row],[Assessed Term]]),AE342,-AH342,0,IF(AD342=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC343=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC343=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC343=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC343=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC343=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K343 = \"Lease\",+PV(AM343/(AE343/Table3[[#This Row],[Assessed Term]]),AE343,-AH343,0,IF(AD343=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC344=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC344=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC344=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC344=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC344=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K344 = \"Lease\",+PV(AM344/(AE344/Table3[[#This Row],[Assessed Term]]),AE344,-AH344,0,IF(AD344=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC345=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC345=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC345=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC345=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC345=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K345 = \"Lease\",+PV(AM345/(AE345/Table3[[#This Row],[Assessed Term]]),AE345,-AH345,0,IF(AD345=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC346=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC346=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC346=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC346=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC346=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K346 = \"Lease\",+PV(AM346/(AE346/Table3[[#This Row],[Assessed Term]]),AE346,-AH346,0,IF(AD346=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC347=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC347=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC347=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC347=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC347=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K347 = \"Lease\",+PV(AM347/(AE347/Table3[[#This Row],[Assessed Term]]),AE347,-AH347,0,IF(AD347=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC348=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC348=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC348=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC348=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC348=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K348 = \"Lease\",+PV(AM348/(AE348/Table3[[#This Row],[Assessed Term]]),AE348,-AH348,0,IF(AD348=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC349=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC349=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC349=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC349=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC349=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K349 = \"Lease\",+PV(AM349/(AE349/Table3[[#This Row],[Assessed Term]]),AE349,-AH349,0,IF(AD349=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC350=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC350=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC350=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC350=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC350=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K350 = \"Lease\",+PV(AM350/(AE350/Table3[[#This Row],[Assessed Term]]),AE350,-AH350,0,IF(AD350=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC351=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC351=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC351=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC351=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC351=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K351 = \"Lease\",+PV(AM351/(AE351/Table3[[#This Row],[Assessed Term]]),AE351,-AH351,0,IF(AD351=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC352=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC352=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC352=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC352=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC352=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K352 = \"Lease\",+PV(AM352/(AE352/Table3[[#This Row],[Assessed Term]]),AE352,-AH352,0,IF(AD352=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA353=0,Z353+AB353,AA353)","v":0},0,0,0,null,null,{"$f":"IF(AC353=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC353=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC353=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC353=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC353=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K353 = \"Lease\",+PV(AM353/(AE353/Table3[[#This Row],[Assessed Term]]),AE353,-AH353,0,IF(AD353=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO353 = \"no\",AN353,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC354=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC354=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC354=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC354=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC354=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K354 = \"Lease\",+PV(AM354/(AE354/Table3[[#This Row],[Assessed Term]]),AE354,-AH354,0,IF(AD354=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC355=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC355=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC355=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC355=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC355=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K355 = \"Lease\",+PV(AM355/(AE355/Table3[[#This Row],[Assessed Term]]),AE355,-AH355,0,IF(AD355=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC356=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC356=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC356=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC356=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC356=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K356 = \"Lease\",+PV(AM356/(AE356/Table3[[#This Row],[Assessed Term]]),AE356,-AH356,0,IF(AD356=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC357=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC357=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC357=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC357=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC357=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K357 = \"Lease\",+PV(AM357/(AE357/Table3[[#This Row],[Assessed Term]]),AE357,-AH357,0,IF(AD357=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC358=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC358=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC358=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC358=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC358=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K358 = \"Lease\",+PV(AM358/(AE358/Table3[[#This Row],[Assessed Term]]),AE358,-AH358,0,IF(AD358=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC359=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC359=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC359=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC359=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC359=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K359 = \"Lease\",+PV(AM359/(AE359/Table3[[#This Row],[Assessed Term]]),AE359,-AH359,0,IF(AD359=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC360=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC360=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC360=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC360=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC360=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K360 = \"Lease\",+PV(AM360/(AE360/Table3[[#This Row],[Assessed Term]]),AE360,-AH360,0,IF(AD360=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC361=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC361=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC361=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC361=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC361=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K361 = \"Lease\",+PV(AM361/(AE361/Table3[[#This Row],[Assessed Term]]),AE361,-AH361,0,IF(AD361=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC362=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC362=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC362=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC362=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC362=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K362 = \"Lease\",+PV(AM362/(AE362/Table3[[#This Row],[Assessed Term]]),AE362,-AH362,0,IF(AD362=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC363=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC363=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC363=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC363=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC363=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K363 = \"Lease\",+PV(AM363/(AE363/Table3[[#This Row],[Assessed Term]]),AE363,-AH363,0,IF(AD363=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC364=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC364=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC364=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC364=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC364=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K364 = \"Lease\",+PV(AM364/(AE364/Table3[[#This Row],[Assessed Term]]),AE364,-AH364,0,IF(AD364=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC365=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC365=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC365=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC365=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC365=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K365 = \"Lease\",+PV(AM365/(AE365/Table3[[#This Row],[Assessed Term]]),AE365,-AH365,0,IF(AD365=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC366=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC366=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC366=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC366=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC366=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K366 = \"Lease\",+PV(AM366/(AE366/Table3[[#This Row],[Assessed Term]]),AE366,-AH366,0,IF(AD366=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC367=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC367=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC367=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC367=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC367=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K367 = \"Lease\",+PV(AM367/(AE367/Table3[[#This Row],[Assessed Term]]),AE367,-AH367,0,IF(AD367=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC368=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC368=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC368=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC368=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC368=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K368 = \"Lease\",+PV(AM368/(AE368/Table3[[#This Row],[Assessed Term]]),AE368,-AH368,0,IF(AD368=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC369=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC369=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC369=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC369=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC369=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K369 = \"Lease\",+PV(AM369/(AE369/Table3[[#This Row],[Assessed Term]]),AE369,-AH369,0,IF(AD369=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC370=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC370=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC370=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC370=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC370=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K370 = \"Lease\",+PV(AM370/(AE370/Table3[[#This Row],[Assessed Term]]),AE370,-AH370,0,IF(AD370=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC371=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC371=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC371=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC371=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC371=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K371 = \"Lease\",+PV(AM371/(AE371/Table3[[#This Row],[Assessed Term]]),AE371,-AH371,0,IF(AD371=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC372=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC372=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC372=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC372=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC372=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K372 = \"Lease\",+PV(AM372/(AE372/Table3[[#This Row],[Assessed Term]]),AE372,-AH372,0,IF(AD372=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC373=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC373=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC373=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC373=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC373=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K373 = \"Lease\",+PV(AM373/(AE373/Table3[[#This Row],[Assessed Term]]),AE373,-AH373,0,IF(AD373=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC374=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC374=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC374=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC374=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC374=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K374 = \"Lease\",+PV(AM374/(AE374/Table3[[#This Row],[Assessed Term]]),AE374,-AH374,0,IF(AD374=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC375=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC375=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC375=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC375=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC375=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K375 = \"Lease\",+PV(AM375/(AE375/Table3[[#This Row],[Assessed Term]]),AE375,-AH375,0,IF(AD375=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC376=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC376=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC376=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC376=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC376=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K376 = \"Lease\",+PV(AM376/(AE376/Table3[[#This Row],[Assessed Term]]),AE376,-AH376,0,IF(AD376=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC377=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC377=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC377=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC377=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC377=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K377 = \"Lease\",+PV(AM377/(AE377/Table3[[#This Row],[Assessed Term]]),AE377,-AH377,0,IF(AD377=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC378=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC378=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC378=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC378=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC378=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K378 = \"Lease\",+PV(AM378/(AE378/Table3[[#This Row],[Assessed Term]]),AE378,-AH378,0,IF(AD378=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC379=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC379=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC379=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC379=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC379=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K379 = \"Lease\",+PV(AM379/(AE379/Table3[[#This Row],[Assessed Term]]),AE379,-AH379,0,IF(AD379=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC380=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC380=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC380=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC380=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC380=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K380 = \"Lease\",+PV(AM380/(AE380/Table3[[#This Row],[Assessed Term]]),AE380,-AH380,0,IF(AD380=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC381=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC381=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC381=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC381=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC381=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K381 = \"Lease\",+PV(AM381/(AE381/Table3[[#This Row],[Assessed Term]]),AE381,-AH381,0,IF(AD381=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC382=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC382=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC382=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC382=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC382=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K382 = \"Lease\",+PV(AM382/(AE382/Table3[[#This Row],[Assessed Term]]),AE382,-AH382,0,IF(AD382=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC383=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC383=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC383=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC383=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC383=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K383 = \"Lease\",+PV(AM383/(AE383/Table3[[#This Row],[Assessed Term]]),AE383,-AH383,0,IF(AD383=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC384=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC384=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC384=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC384=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC384=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K384 = \"Lease\",+PV(AM384/(AE384/Table3[[#This Row],[Assessed Term]]),AE384,-AH384,0,IF(AD384=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC385=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC385=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC385=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC385=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC385=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K385 = \"Lease\",+PV(AM385/(AE385/Table3[[#This Row],[Assessed Term]]),AE385,-AH385,0,IF(AD385=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC386=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC386=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC386=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC386=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC386=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K386 = \"Lease\",+PV(AM386/(AE386/Table3[[#This Row],[Assessed Term]]),AE386,-AH386,0,IF(AD386=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC387=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC387=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC387=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC387=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC387=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K387 = \"Lease\",+PV(AM387/(AE387/Table3[[#This Row],[Assessed Term]]),AE387,-AH387,0,IF(AD387=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F388=\"yes\",G388=\"yes\", H388=\"no\",E388<>\"Intangible Asset\",E388<>\"Service\",I388 =\"yes\", E388<>\"Investment\", E388<>\"Inventory\",J388<>\"Yes\",E388<>\"\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(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(AND(W388=\"Yes\",Q388=\"Yes\"),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,{"$f":"IF(AC388=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC388=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC388=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC388=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC388=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K388 = \"Lease\",+PV(AM388/(AE388/Table3[[#This Row],[Assessed Term]]),AE388,-AH388,0,IF(AD388=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC389=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC389=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC389=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC389=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC389=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K389 = \"Lease\",+PV(AM389/(AE389/Table3[[#This Row],[Assessed Term]]),AE389,-AH389,0,IF(AD389=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC390=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC390=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC390=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC390=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC390=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K390 = \"Lease\",+PV(AM390/(AE390/Table3[[#This Row],[Assessed Term]]),AE390,-AH390,0,IF(AD390=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC391=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC391=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC391=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC391=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC391=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K391 = \"Lease\",+PV(AM391/(AE391/Table3[[#This Row],[Assessed Term]]),AE391,-AH391,0,IF(AD391=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC392=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC392=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC392=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC392=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC392=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K392 = \"Lease\",+PV(AM392/(AE392/Table3[[#This Row],[Assessed Term]]),AE392,-AH392,0,IF(AD392=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC393=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC393=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC393=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC393=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC393=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K393 = \"Lease\",+PV(AM393/(AE393/Table3[[#This Row],[Assessed Term]]),AE393,-AH393,0,IF(AD393=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC394=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC394=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC394=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC394=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC394=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K394 = \"Lease\",+PV(AM394/(AE394/Table3[[#This Row],[Assessed Term]]),AE394,-AH394,0,IF(AD394=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC395=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC395=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC395=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC395=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC395=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K395 = \"Lease\",+PV(AM395/(AE395/Table3[[#This Row],[Assessed Term]]),AE395,-AH395,0,IF(AD395=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC396=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC396=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC396=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC396=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC396=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K396 = \"Lease\",+PV(AM396/(AE396/Table3[[#This Row],[Assessed Term]]),AE396,-AH396,0,IF(AD396=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC397=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC397=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC397=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC397=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC397=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K397 = \"Lease\",+PV(AM397/(AE397/Table3[[#This Row],[Assessed Term]]),AE397,-AH397,0,IF(AD397=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC398=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC398=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC398=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC398=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC398=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K398 = \"Lease\",+PV(AM398/(AE398/Table3[[#This Row],[Assessed Term]]),AE398,-AH398,0,IF(AD398=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC399=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC399=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC399=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC399=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC399=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K399 = \"Lease\",+PV(AM399/(AE399/Table3[[#This Row],[Assessed Term]]),AE399,-AH399,0,IF(AD399=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC400=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC400=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC400=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC400=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC400=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K400 = \"Lease\",+PV(AM400/(AE400/Table3[[#This Row],[Assessed Term]]),AE400,-AH400,0,IF(AD400=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC401=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC401=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC401=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC401=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC401=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K401 = \"Lease\",+PV(AM401/(AE401/Table3[[#This Row],[Assessed Term]]),AE401,-AH401,0,IF(AD401=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC402=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC402=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC402=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC402=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC402=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K402 = \"Lease\",+PV(AM402/(AE402/Table3[[#This Row],[Assessed Term]]),AE402,-AH402,0,IF(AD402=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC403=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC403=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC403=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC403=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC403=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K403 = \"Lease\",+PV(AM403/(AE403/Table3[[#This Row],[Assessed Term]]),AE403,-AH403,0,IF(AD403=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC404=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC404=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC404=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC404=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC404=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K404 = \"Lease\",+PV(AM404/(AE404/Table3[[#This Row],[Assessed Term]]),AE404,-AH404,0,IF(AD404=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC405=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC405=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC405=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC405=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC405=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K405 = \"Lease\",+PV(AM405/(AE405/Table3[[#This Row],[Assessed Term]]),AE405,-AH405,0,IF(AD405=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC406=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC406=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC406=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC406=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC406=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K406 = \"Lease\",+PV(AM406/(AE406/Table3[[#This Row],[Assessed Term]]),AE406,-AH406,0,IF(AD406=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC407=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC407=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC407=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC407=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC407=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K407 = \"Lease\",+PV(AM407/(AE407/Table3[[#This Row],[Assessed Term]]),AE407,-AH407,0,IF(AD407=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC408=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC408=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC408=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC408=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC408=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K408 = \"Lease\",+PV(AM408/(AE408/Table3[[#This Row],[Assessed Term]]),AE408,-AH408,0,IF(AD408=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC409=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC409=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC409=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC409=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC409=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K409 = \"Lease\",+PV(AM409/(AE409/Table3[[#This Row],[Assessed Term]]),AE409,-AH409,0,IF(AD409=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC410=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC410=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC410=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC410=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC410=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K410 = \"Lease\",+PV(AM410/(AE410/Table3[[#This Row],[Assessed Term]]),AE410,-AH410,0,IF(AD410=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC411=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC411=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC411=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC411=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC411=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K411 = \"Lease\",+PV(AM411/(AE411/Table3[[#This Row],[Assessed Term]]),AE411,-AH411,0,IF(AD411=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC412=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC412=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC412=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC412=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC412=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K412 = \"Lease\",+PV(AM412/(AE412/Table3[[#This Row],[Assessed Term]]),AE412,-AH412,0,IF(AD412=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC413=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC413=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC413=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC413=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC413=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K413 = \"Lease\",+PV(AM413/(AE413/Table3[[#This Row],[Assessed Term]]),AE413,-AH413,0,IF(AD413=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC414=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC414=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC414=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC414=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC414=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K414 = \"Lease\",+PV(AM414/(AE414/Table3[[#This Row],[Assessed Term]]),AE414,-AH414,0,IF(AD414=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC415=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC415=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC415=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC415=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC415=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K415 = \"Lease\",+PV(AM415/(AE415/Table3[[#This Row],[Assessed Term]]),AE415,-AH415,0,IF(AD415=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC416=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC416=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC416=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC416=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC416=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K416 = \"Lease\",+PV(AM416/(AE416/Table3[[#This Row],[Assessed Term]]),AE416,-AH416,0,IF(AD416=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA417=0,Z417+AB417,AA417)","v":0},0,0,0,null,null,{"$f":"IF(AC417=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC417=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC417=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC417=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC417=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K417 = \"Lease\",+PV(AM417/(AE417/Table3[[#This Row],[Assessed Term]]),AE417,-AH417,0,IF(AD417=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO417 = \"no\",AN417,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC418=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC418=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC418=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC418=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC418=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K418 = \"Lease\",+PV(AM418/(AE418/Table3[[#This Row],[Assessed Term]]),AE418,-AH418,0,IF(AD418=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC419=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC419=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC419=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC419=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC419=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K419 = \"Lease\",+PV(AM419/(AE419/Table3[[#This Row],[Assessed Term]]),AE419,-AH419,0,IF(AD419=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC420=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC420=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC420=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC420=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC420=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K420 = \"Lease\",+PV(AM420/(AE420/Table3[[#This Row],[Assessed Term]]),AE420,-AH420,0,IF(AD420=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC421=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC421=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC421=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC421=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC421=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K421 = \"Lease\",+PV(AM421/(AE421/Table3[[#This Row],[Assessed Term]]),AE421,-AH421,0,IF(AD421=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC422=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC422=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC422=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC422=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC422=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K422 = \"Lease\",+PV(AM422/(AE422/Table3[[#This Row],[Assessed Term]]),AE422,-AH422,0,IF(AD422=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC423=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC423=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC423=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC423=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC423=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K423 = \"Lease\",+PV(AM423/(AE423/Table3[[#This Row],[Assessed Term]]),AE423,-AH423,0,IF(AD423=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC424=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC424=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC424=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC424=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC424=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K424 = \"Lease\",+PV(AM424/(AE424/Table3[[#This Row],[Assessed Term]]),AE424,-AH424,0,IF(AD424=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC425=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC425=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC425=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC425=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC425=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K425 = \"Lease\",+PV(AM425/(AE425/Table3[[#This Row],[Assessed Term]]),AE425,-AH425,0,IF(AD425=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC426=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC426=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC426=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC426=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC426=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K426 = \"Lease\",+PV(AM426/(AE426/Table3[[#This Row],[Assessed Term]]),AE426,-AH426,0,IF(AD426=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC427=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC427=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC427=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC427=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC427=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K427 = \"Lease\",+PV(AM427/(AE427/Table3[[#This Row],[Assessed Term]]),AE427,-AH427,0,IF(AD427=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC428=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC428=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC428=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC428=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC428=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K428 = \"Lease\",+PV(AM428/(AE428/Table3[[#This Row],[Assessed Term]]),AE428,-AH428,0,IF(AD428=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC429=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC429=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC429=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC429=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC429=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K429 = \"Lease\",+PV(AM429/(AE429/Table3[[#This Row],[Assessed Term]]),AE429,-AH429,0,IF(AD429=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC430=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC430=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC430=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC430=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC430=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K430 = \"Lease\",+PV(AM430/(AE430/Table3[[#This Row],[Assessed Term]]),AE430,-AH430,0,IF(AD430=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC431=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC431=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC431=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC431=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC431=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K431 = \"Lease\",+PV(AM431/(AE431/Table3[[#This Row],[Assessed Term]]),AE431,-AH431,0,IF(AD431=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC432=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC432=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC432=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC432=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC432=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K432 = \"Lease\",+PV(AM432/(AE432/Table3[[#This Row],[Assessed Term]]),AE432,-AH432,0,IF(AD432=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC433=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC433=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC433=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC433=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC433=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K433 = \"Lease\",+PV(AM433/(AE433/Table3[[#This Row],[Assessed Term]]),AE433,-AH433,0,IF(AD433=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC434=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC434=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC434=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC434=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC434=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K434 = \"Lease\",+PV(AM434/(AE434/Table3[[#This Row],[Assessed Term]]),AE434,-AH434,0,IF(AD434=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC435=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC435=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC435=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC435=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC435=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K435 = \"Lease\",+PV(AM435/(AE435/Table3[[#This Row],[Assessed Term]]),AE435,-AH435,0,IF(AD435=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC436=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC436=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC436=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC436=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC436=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K436 = \"Lease\",+PV(AM436/(AE436/Table3[[#This Row],[Assessed Term]]),AE436,-AH436,0,IF(AD436=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC437=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC437=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC437=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC437=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC437=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K437 = \"Lease\",+PV(AM437/(AE437/Table3[[#This Row],[Assessed Term]]),AE437,-AH437,0,IF(AD437=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC438=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC438=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC438=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC438=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC438=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K438 = \"Lease\",+PV(AM438/(AE438/Table3[[#This Row],[Assessed Term]]),AE438,-AH438,0,IF(AD438=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC439=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC439=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC439=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC439=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC439=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K439 = \"Lease\",+PV(AM439/(AE439/Table3[[#This Row],[Assessed Term]]),AE439,-AH439,0,IF(AD439=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC440=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC440=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC440=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC440=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC440=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K440 = \"Lease\",+PV(AM440/(AE440/Table3[[#This Row],[Assessed Term]]),AE440,-AH440,0,IF(AD440=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC441=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC441=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC441=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC441=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC441=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K441 = \"Lease\",+PV(AM441/(AE441/Table3[[#This Row],[Assessed Term]]),AE441,-AH441,0,IF(AD441=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC442=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC442=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC442=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC442=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC442=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K442 = \"Lease\",+PV(AM442/(AE442/Table3[[#This Row],[Assessed Term]]),AE442,-AH442,0,IF(AD442=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC443=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC443=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC443=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC443=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC443=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K443 = \"Lease\",+PV(AM443/(AE443/Table3[[#This Row],[Assessed Term]]),AE443,-AH443,0,IF(AD443=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC444=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC444=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC444=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC444=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC444=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K444 = \"Lease\",+PV(AM444/(AE444/Table3[[#This Row],[Assessed Term]]),AE444,-AH444,0,IF(AD444=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC445=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC445=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC445=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC445=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC445=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K445 = \"Lease\",+PV(AM445/(AE445/Table3[[#This Row],[Assessed Term]]),AE445,-AH445,0,IF(AD445=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC446=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC446=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC446=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC446=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC446=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K446 = \"Lease\",+PV(AM446/(AE446/Table3[[#This Row],[Assessed Term]]),AE446,-AH446,0,IF(AD446=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC447=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC447=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC447=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC447=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC447=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K447 = \"Lease\",+PV(AM447/(AE447/Table3[[#This Row],[Assessed Term]]),AE447,-AH447,0,IF(AD447=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC448=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC448=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC448=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC448=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC448=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K448 = \"Lease\",+PV(AM448/(AE448/Table3[[#This Row],[Assessed Term]]),AE448,-AH448,0,IF(AD448=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC449=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC449=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC449=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC449=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC449=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K449 = \"Lease\",+PV(AM449/(AE449/Table3[[#This Row],[Assessed Term]]),AE449,-AH449,0,IF(AD449=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC450=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC450=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC450=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC450=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC450=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K450 = \"Lease\",+PV(AM450/(AE450/Table3[[#This Row],[Assessed Term]]),AE450,-AH450,0,IF(AD450=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC451=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC451=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC451=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC451=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC451=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K451 = \"Lease\",+PV(AM451/(AE451/Table3[[#This Row],[Assessed Term]]),AE451,-AH451,0,IF(AD451=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F452=\"yes\",G452=\"yes\", H452=\"no\",E452<>\"Intangible Asset\",E452<>\"Service\",I452 =\"yes\", E452<>\"Investment\", E452<>\"Inventory\",J452<>\"Yes\",E452<>\"\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(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(AND(W452=\"Yes\",Q452=\"Yes\"),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,{"$f":"IF(AC452=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC452=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC452=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC452=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC452=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K452 = \"Lease\",+PV(AM452/(AE452/Table3[[#This Row],[Assessed Term]]),AE452,-AH452,0,IF(AD452=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC453=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC453=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC453=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC453=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC453=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K453 = \"Lease\",+PV(AM453/(AE453/Table3[[#This Row],[Assessed Term]]),AE453,-AH453,0,IF(AD453=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC454=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC454=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC454=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC454=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC454=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K454 = \"Lease\",+PV(AM454/(AE454/Table3[[#This Row],[Assessed Term]]),AE454,-AH454,0,IF(AD454=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC455=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC455=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC455=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC455=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC455=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K455 = \"Lease\",+PV(AM455/(AE455/Table3[[#This Row],[Assessed Term]]),AE455,-AH455,0,IF(AD455=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC456=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC456=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC456=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC456=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC456=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K456 = \"Lease\",+PV(AM456/(AE456/Table3[[#This Row],[Assessed Term]]),AE456,-AH456,0,IF(AD456=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC457=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC457=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC457=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC457=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC457=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K457 = \"Lease\",+PV(AM457/(AE457/Table3[[#This Row],[Assessed Term]]),AE457,-AH457,0,IF(AD457=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC458=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC458=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC458=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC458=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC458=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K458 = \"Lease\",+PV(AM458/(AE458/Table3[[#This Row],[Assessed Term]]),AE458,-AH458,0,IF(AD458=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC459=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC459=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC459=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC459=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC459=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K459 = \"Lease\",+PV(AM459/(AE459/Table3[[#This Row],[Assessed Term]]),AE459,-AH459,0,IF(AD459=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC460=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC460=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC460=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC460=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC460=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K460 = \"Lease\",+PV(AM460/(AE460/Table3[[#This Row],[Assessed Term]]),AE460,-AH460,0,IF(AD460=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC461=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC461=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC461=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC461=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC461=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K461 = \"Lease\",+PV(AM461/(AE461/Table3[[#This Row],[Assessed Term]]),AE461,-AH461,0,IF(AD461=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC462=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC462=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC462=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC462=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC462=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K462 = \"Lease\",+PV(AM462/(AE462/Table3[[#This Row],[Assessed Term]]),AE462,-AH462,0,IF(AD462=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC463=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC463=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC463=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC463=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC463=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K463 = \"Lease\",+PV(AM463/(AE463/Table3[[#This Row],[Assessed Term]]),AE463,-AH463,0,IF(AD463=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC464=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC464=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC464=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC464=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC464=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K464 = \"Lease\",+PV(AM464/(AE464/Table3[[#This Row],[Assessed Term]]),AE464,-AH464,0,IF(AD464=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC465=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC465=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC465=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC465=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC465=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K465 = \"Lease\",+PV(AM465/(AE465/Table3[[#This Row],[Assessed Term]]),AE465,-AH465,0,IF(AD465=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC466=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC466=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC466=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC466=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC466=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K466 = \"Lease\",+PV(AM466/(AE466/Table3[[#This Row],[Assessed Term]]),AE466,-AH466,0,IF(AD466=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC467=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC467=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC467=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC467=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC467=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K467 = \"Lease\",+PV(AM467/(AE467/Table3[[#This Row],[Assessed Term]]),AE467,-AH467,0,IF(AD467=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC468=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC468=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC468=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC468=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC468=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K468 = \"Lease\",+PV(AM468/(AE468/Table3[[#This Row],[Assessed Term]]),AE468,-AH468,0,IF(AD468=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC469=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC469=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC469=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC469=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC469=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K469 = \"Lease\",+PV(AM469/(AE469/Table3[[#This Row],[Assessed Term]]),AE469,-AH469,0,IF(AD469=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC470=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC470=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC470=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC470=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC470=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K470 = \"Lease\",+PV(AM470/(AE470/Table3[[#This Row],[Assessed Term]]),AE470,-AH470,0,IF(AD470=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC471=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC471=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC471=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC471=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC471=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K471 = \"Lease\",+PV(AM471/(AE471/Table3[[#This Row],[Assessed Term]]),AE471,-AH471,0,IF(AD471=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC472=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC472=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC472=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC472=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC472=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K472 = \"Lease\",+PV(AM472/(AE472/Table3[[#This Row],[Assessed Term]]),AE472,-AH472,0,IF(AD472=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC473=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC473=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC473=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC473=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC473=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K473 = \"Lease\",+PV(AM473/(AE473/Table3[[#This Row],[Assessed Term]]),AE473,-AH473,0,IF(AD473=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC474=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC474=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC474=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC474=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC474=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K474 = \"Lease\",+PV(AM474/(AE474/Table3[[#This Row],[Assessed Term]]),AE474,-AH474,0,IF(AD474=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC475=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC475=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC475=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC475=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC475=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K475 = \"Lease\",+PV(AM475/(AE475/Table3[[#This Row],[Assessed Term]]),AE475,-AH475,0,IF(AD475=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC476=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC476=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC476=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC476=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC476=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K476 = \"Lease\",+PV(AM476/(AE476/Table3[[#This Row],[Assessed Term]]),AE476,-AH476,0,IF(AD476=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC477=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC477=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC477=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC477=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC477=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K477 = \"Lease\",+PV(AM477/(AE477/Table3[[#This Row],[Assessed Term]]),AE477,-AH477,0,IF(AD477=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC478=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC478=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC478=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC478=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC478=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K478 = \"Lease\",+PV(AM478/(AE478/Table3[[#This Row],[Assessed Term]]),AE478,-AH478,0,IF(AD478=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC479=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC479=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC479=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC479=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC479=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K479 = \"Lease\",+PV(AM479/(AE479/Table3[[#This Row],[Assessed Term]]),AE479,-AH479,0,IF(AD479=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC480=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC480=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC480=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC480=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC480=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K480 = \"Lease\",+PV(AM480/(AE480/Table3[[#This Row],[Assessed Term]]),AE480,-AH480,0,IF(AD480=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA481=0,Z481+AB481,AA481)","v":0},0,0,0,null,null,{"$f":"IF(AC481=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC481=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC481=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC481=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC481=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K481 = \"Lease\",+PV(AM481/(AE481/Table3[[#This Row],[Assessed Term]]),AE481,-AH481,0,IF(AD481=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO481 = \"no\",AN481,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC482=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC482=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC482=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC482=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC482=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K482 = \"Lease\",+PV(AM482/(AE482/Table3[[#This Row],[Assessed Term]]),AE482,-AH482,0,IF(AD482=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC483=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC483=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC483=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC483=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC483=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K483 = \"Lease\",+PV(AM483/(AE483/Table3[[#This Row],[Assessed Term]]),AE483,-AH483,0,IF(AD483=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC484=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC484=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC484=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC484=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC484=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K484 = \"Lease\",+PV(AM484/(AE484/Table3[[#This Row],[Assessed Term]]),AE484,-AH484,0,IF(AD484=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC485=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC485=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC485=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC485=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC485=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K485 = \"Lease\",+PV(AM485/(AE485/Table3[[#This Row],[Assessed Term]]),AE485,-AH485,0,IF(AD485=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC486=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC486=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC486=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC486=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC486=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K486 = \"Lease\",+PV(AM486/(AE486/Table3[[#This Row],[Assessed Term]]),AE486,-AH486,0,IF(AD486=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC487=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC487=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC487=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC487=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC487=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K487 = \"Lease\",+PV(AM487/(AE487/Table3[[#This Row],[Assessed Term]]),AE487,-AH487,0,IF(AD487=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC488=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC488=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC488=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC488=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC488=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K488 = \"Lease\",+PV(AM488/(AE488/Table3[[#This Row],[Assessed Term]]),AE488,-AH488,0,IF(AD488=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC489=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC489=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC489=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC489=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC489=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K489 = \"Lease\",+PV(AM489/(AE489/Table3[[#This Row],[Assessed Term]]),AE489,-AH489,0,IF(AD489=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC490=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC490=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC490=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC490=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC490=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K490 = \"Lease\",+PV(AM490/(AE490/Table3[[#This Row],[Assessed Term]]),AE490,-AH490,0,IF(AD490=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC491=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC491=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC491=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC491=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC491=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K491 = \"Lease\",+PV(AM491/(AE491/Table3[[#This Row],[Assessed Term]]),AE491,-AH491,0,IF(AD491=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC492=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC492=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC492=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC492=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC492=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K492 = \"Lease\",+PV(AM492/(AE492/Table3[[#This Row],[Assessed Term]]),AE492,-AH492,0,IF(AD492=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC493=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC493=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC493=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC493=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC493=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K493 = \"Lease\",+PV(AM493/(AE493/Table3[[#This Row],[Assessed Term]]),AE493,-AH493,0,IF(AD493=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC494=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC494=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC494=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC494=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC494=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K494 = \"Lease\",+PV(AM494/(AE494/Table3[[#This Row],[Assessed Term]]),AE494,-AH494,0,IF(AD494=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC495=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC495=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC495=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC495=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC495=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K495 = \"Lease\",+PV(AM495/(AE495/Table3[[#This Row],[Assessed Term]]),AE495,-AH495,0,IF(AD495=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC496=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC496=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC496=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC496=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC496=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K496 = \"Lease\",+PV(AM496/(AE496/Table3[[#This Row],[Assessed Term]]),AE496,-AH496,0,IF(AD496=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC497=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC497=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC497=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC497=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC497=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K497 = \"Lease\",+PV(AM497/(AE497/Table3[[#This Row],[Assessed Term]]),AE497,-AH497,0,IF(AD497=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC498=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC498=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC498=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC498=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC498=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K498 = \"Lease\",+PV(AM498/(AE498/Table3[[#This Row],[Assessed Term]]),AE498,-AH498,0,IF(AD498=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC499=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC499=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC499=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC499=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC499=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K499 = \"Lease\",+PV(AM499/(AE499/Table3[[#This Row],[Assessed Term]]),AE499,-AH499,0,IF(AD499=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC500=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC500=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC500=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC500=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC500=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K500 = \"Lease\",+PV(AM500/(AE500/Table3[[#This Row],[Assessed Term]]),AE500,-AH500,0,IF(AD500=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC501=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC501=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC501=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC501=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC501=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K501 = \"Lease\",+PV(AM501/(AE501/Table3[[#This Row],[Assessed Term]]),AE501,-AH501,0,IF(AD501=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC502=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC502=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC502=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC502=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC502=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K502 = \"Lease\",+PV(AM502/(AE502/Table3[[#This Row],[Assessed Term]]),AE502,-AH502,0,IF(AD502=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC503=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC503=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC503=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC503=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC503=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K503 = \"Lease\",+PV(AM503/(AE503/Table3[[#This Row],[Assessed Term]]),AE503,-AH503,0,IF(AD503=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC504=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC504=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC504=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC504=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC504=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K504 = \"Lease\",+PV(AM504/(AE504/Table3[[#This Row],[Assessed Term]]),AE504,-AH504,0,IF(AD504=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC505=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC505=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC505=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC505=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC505=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K505 = \"Lease\",+PV(AM505/(AE505/Table3[[#This Row],[Assessed Term]]),AE505,-AH505,0,IF(AD505=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC506=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC506=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC506=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC506=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC506=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K506 = \"Lease\",+PV(AM506/(AE506/Table3[[#This Row],[Assessed Term]]),AE506,-AH506,0,IF(AD506=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC507=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC507=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC507=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC507=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC507=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K507 = \"Lease\",+PV(AM507/(AE507/Table3[[#This Row],[Assessed Term]]),AE507,-AH507,0,IF(AD507=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC508=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC508=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC508=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC508=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC508=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K508 = \"Lease\",+PV(AM508/(AE508/Table3[[#This Row],[Assessed Term]]),AE508,-AH508,0,IF(AD508=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC509=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC509=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC509=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC509=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC509=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K509 = \"Lease\",+PV(AM509/(AE509/Table3[[#This Row],[Assessed Term]]),AE509,-AH509,0,IF(AD509=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC510=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC510=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC510=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC510=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC510=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K510 = \"Lease\",+PV(AM510/(AE510/Table3[[#This Row],[Assessed Term]]),AE510,-AH510,0,IF(AD510=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC511=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC511=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC511=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC511=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC511=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K511 = \"Lease\",+PV(AM511/(AE511/Table3[[#This Row],[Assessed Term]]),AE511,-AH511,0,IF(AD511=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC512=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC512=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC512=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC512=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC512=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K512 = \"Lease\",+PV(AM512/(AE512/Table3[[#This Row],[Assessed Term]]),AE512,-AH512,0,IF(AD512=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC513=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC513=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC513=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC513=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC513=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K513 = \"Lease\",+PV(AM513/(AE513/Table3[[#This Row],[Assessed Term]]),AE513,-AH513,0,IF(AD513=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC514=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC514=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC514=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC514=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC514=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K514 = \"Lease\",+PV(AM514/(AE514/Table3[[#This Row],[Assessed Term]]),AE514,-AH514,0,IF(AD514=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC515=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC515=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC515=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC515=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC515=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K515 = \"Lease\",+PV(AM515/(AE515/Table3[[#This Row],[Assessed Term]]),AE515,-AH515,0,IF(AD515=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(F516=\"yes\",G516=\"yes\", H516=\"no\",E516<>\"Intangible Asset\",E516<>\"Service\",I516 =\"yes\", E516<>\"Investment\", E516<>\"Inventory\",J516<>\"Yes\",E516<>\"\"),\"Lease\",\"Not a Lease\")","v":"Not a Lease"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+IF(AND(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(AND(W516=\"Yes\",Q516=\"Yes\"),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,{"$f":"IF(AC516=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC516=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC516=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC516=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC516=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K516 = \"Lease\",+PV(AM516/(AE516/Table3[[#This Row],[Assessed Term]]),AE516,-AH516,0,IF(AD516=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC517=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC517=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC517=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC517=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC517=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K517 = \"Lease\",+PV(AM517/(AE517/Table3[[#This Row],[Assessed Term]]),AE517,-AH517,0,IF(AD517=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC518=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC518=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC518=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC518=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC518=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K518 = \"Lease\",+PV(AM518/(AE518/Table3[[#This Row],[Assessed Term]]),AE518,-AH518,0,IF(AD518=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC519=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC519=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC519=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC519=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC519=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K519 = \"Lease\",+PV(AM519/(AE519/Table3[[#This Row],[Assessed Term]]),AE519,-AH519,0,IF(AD519=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC520=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC520=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC520=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC520=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC520=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K520 = \"Lease\",+PV(AM520/(AE520/Table3[[#This Row],[Assessed Term]]),AE520,-AH520,0,IF(AD520=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC521=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC521=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC521=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC521=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC521=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K521 = \"Lease\",+PV(AM521/(AE521/Table3[[#This Row],[Assessed Term]]),AE521,-AH521,0,IF(AD521=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC522=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC522=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC522=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC522=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC522=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K522 = \"Lease\",+PV(AM522/(AE522/Table3[[#This Row],[Assessed Term]]),AE522,-AH522,0,IF(AD522=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC523=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC523=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC523=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC523=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC523=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K523 = \"Lease\",+PV(AM523/(AE523/Table3[[#This Row],[Assessed Term]]),AE523,-AH523,0,IF(AD523=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC524=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC524=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC524=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC524=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC524=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K524 = \"Lease\",+PV(AM524/(AE524/Table3[[#This Row],[Assessed Term]]),AE524,-AH524,0,IF(AD524=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC525=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC525=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC525=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC525=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC525=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K525 = \"Lease\",+PV(AM525/(AE525/Table3[[#This Row],[Assessed Term]]),AE525,-AH525,0,IF(AD525=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC526=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC526=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC526=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC526=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC526=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K526 = \"Lease\",+PV(AM526/(AE526/Table3[[#This Row],[Assessed Term]]),AE526,-AH526,0,IF(AD526=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC527=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC527=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC527=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC527=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC527=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K527 = \"Lease\",+PV(AM527/(AE527/Table3[[#This Row],[Assessed Term]]),AE527,-AH527,0,IF(AD527=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC528=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC528=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC528=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC528=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC528=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K528 = \"Lease\",+PV(AM528/(AE528/Table3[[#This Row],[Assessed Term]]),AE528,-AH528,0,IF(AD528=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC529=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC529=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC529=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC529=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC529=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K529 = \"Lease\",+PV(AM529/(AE529/Table3[[#This Row],[Assessed Term]]),AE529,-AH529,0,IF(AD529=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC530=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC530=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC530=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC530=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC530=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K530 = \"Lease\",+PV(AM530/(AE530/Table3[[#This Row],[Assessed Term]]),AE530,-AH530,0,IF(AD530=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC531=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC531=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC531=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC531=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC531=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K531 = \"Lease\",+PV(AM531/(AE531/Table3[[#This Row],[Assessed Term]]),AE531,-AH531,0,IF(AD531=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC532=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC532=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC532=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC532=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC532=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K532 = \"Lease\",+PV(AM532/(AE532/Table3[[#This Row],[Assessed Term]]),AE532,-AH532,0,IF(AD532=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC533=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC533=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC533=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC533=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC533=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K533 = \"Lease\",+PV(AM533/(AE533/Table3[[#This Row],[Assessed Term]]),AE533,-AH533,0,IF(AD533=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC534=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC534=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC534=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC534=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC534=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K534 = \"Lease\",+PV(AM534/(AE534/Table3[[#This Row],[Assessed Term]]),AE534,-AH534,0,IF(AD534=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC535=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC535=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC535=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC535=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC535=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K535 = \"Lease\",+PV(AM535/(AE535/Table3[[#This Row],[Assessed Term]]),AE535,-AH535,0,IF(AD535=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC536=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC536=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC536=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC536=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC536=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K536 = \"Lease\",+PV(AM536/(AE536/Table3[[#This Row],[Assessed Term]]),AE536,-AH536,0,IF(AD536=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC537=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC537=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC537=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC537=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC537=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K537 = \"Lease\",+PV(AM537/(AE537/Table3[[#This Row],[Assessed Term]]),AE537,-AH537,0,IF(AD537=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC538=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC538=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC538=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC538=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC538=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K538 = \"Lease\",+PV(AM538/(AE538/Table3[[#This Row],[Assessed Term]]),AE538,-AH538,0,IF(AD538=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC539=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC539=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC539=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC539=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC539=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K539 = \"Lease\",+PV(AM539/(AE539/Table3[[#This Row],[Assessed Term]]),AE539,-AH539,0,IF(AD539=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC540=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC540=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC540=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC540=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC540=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K540 = \"Lease\",+PV(AM540/(AE540/Table3[[#This Row],[Assessed Term]]),AE540,-AH540,0,IF(AD540=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC541=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC541=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC541=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC541=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC541=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K541 = \"Lease\",+PV(AM541/(AE541/Table3[[#This Row],[Assessed Term]]),AE541,-AH541,0,IF(AD541=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC542=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC542=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC542=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC542=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC542=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K542 = \"Lease\",+PV(AM542/(AE542/Table3[[#This Row],[Assessed Term]]),AE542,-AH542,0,IF(AD542=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC543=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC543=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC543=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC543=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC543=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K543 = \"Lease\",+PV(AM543/(AE543/Table3[[#This Row],[Assessed Term]]),AE543,-AH543,0,IF(AD543=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC544=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC544=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC544=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC544=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC544=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K544 = \"Lease\",+PV(AM544/(AE544/Table3[[#This Row],[Assessed Term]]),AE544,-AH544,0,IF(AD544=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA545=0,Z545+AB545,AA545)","v":0},0,0,0,null,null,{"$f":"IF(AC545=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC545=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC545=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC545=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC545=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K545 = \"Lease\",+PV(AM545/(AE545/Table3[[#This Row],[Assessed Term]]),AE545,-AH545,0,IF(AD545=\"Beginning\",1,0)))","v":false},null,{"$f":"+IF(AO545 = \"no\",AN545,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC546=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC546=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC546=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC546=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC546=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K546 = \"Lease\",+PV(AM546/(AE546/Table3[[#This Row],[Assessed Term]]),AE546,-AH546,0,IF(AD546=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC547=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC547=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC547=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC547=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC547=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K547 = \"Lease\",+PV(AM547/(AE547/Table3[[#This Row],[Assessed Term]]),AE547,-AH547,0,IF(AD547=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC548=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC548=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC548=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC548=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC548=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K548 = \"Lease\",+PV(AM548/(AE548/Table3[[#This Row],[Assessed Term]]),AE548,-AH548,0,IF(AD548=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC549=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC549=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC549=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC549=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC549=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K549 = \"Lease\",+PV(AM549/(AE549/Table3[[#This Row],[Assessed Term]]),AE549,-AH549,0,IF(AD549=\"Beginning\",1,0)))","v":false},null,0]
[null,null,null,null,null,null,null,null,null,null,"Not a Lease",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,{"$f":"IF(AC550=\"Monthly\",Table3[[#This Row],[Assessed Term]]*12,IF(AC550=\"quarterly\",Table3[[#This Row],[Assessed Term]]*4,IF(AC550=\"annually\",Table3[[#This Row],[Assessed Term]]*1,IF(AC550=\"weekly\",Table3[[#This Row],[Assessed Term]]*52,IF(AC550=\"semiannually\",Table3[[#This Row],[Assessed Term]]*2,\" \")))))","v":" "},null,null,null,null,null,null,null,null,{"$f":"IF(K550 = \"Lease\",+PV(AM550/(AE550/Table3[[#This Row],[Assessed Term]]),AE550,-AH550,0,IF(AD550=\"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":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Title"]
["Intangible Asset","Do not remove - this is representative of what your agreement is for and not what you will classify the underlying asset as in your financial statements. (ex. copyright,  software)"]
["Service","Do not remove - Ex. Utilities, Maintenance, Janitorial, Security."]
["Investment","Do not remove"]
["Inventory","Do not remove"]
["Land","Based on your governments classifications"]
["Building","Based on your governments classifications"]
["Vehicles","Based on your governments classifications"]
["Infrastructure","Based on your governments classifications"]
["Equipment","Based on your governments classifications"]

{"sheet":"Notes_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 lease as defined by GASB Statement No. 87."]
[]
["Asset Classes tab - update for major asset categories that your entity utilizes.  The categories identified will be used to track the Intangible Assets by category that will need to be recognized from the agreement. "]
[]
["We recommend those intangible assets that are recognized by tracked within your capital asset module under their appropriate category (e.g. Leased Building, Leased Equipment, etc.) as this information will be needed for disclosure purposes. For amortization purposes the shorter of the estimated life of the underlying asset or the term will be used; unless you are reasonably certain of exercising a purchase option.  If you are to exercise a purchase option the life of that asset, as established by your capitalization policy, should be utilized."]
[]
["Materiality: With consideration of each agreement and the potential material effect onfinancial reporting consider a review of the Implementation Guide for Leases.   The entity should consider the accumulative effect on not recognized an agreement based on materiality.  This worksheet includes the accumulative effect from a lessee and lessor perspective for Governmental and Business-Type activities."]
[]
[" Once the agreement has been evaluated and identified as needing to be recognized an amortization schedule will need to be developed for each agreement.(Ensure all data is filled out and Select \"Yes\" - lease is material -  this will generate an amortization tab named based on Column A)"]
[" a.  This tab will also allow for additional input for other amounts to be included (ex. Lessee reasonably certain of exercising purchase option - can include $ of option in schedule)"]
["b. if changes need to occur - delete the tab and update information on tab \"Inventory\"; once updated reselect \"Yes\" on materiality column. This will generate the tab again."]
[]
[]
["Information regarding Columns"]
["A.      Agreement Number/Description – Enter the Lease number and Master Agreement Number./& brief description "]
["B.      Agreement Effective Date – Enter the date that the lease begins."]
["C.      Lessee/Lessor – Indicate whether you are the lessee or lessor in the lease agreement."]
["a.       Lessor – the party granting a lease to someone else; receives payment for granting the right to use an asset to the lessee."]
["b.      Lessee – the party being granted the right to use an asset by the lessor."]
["D.       Governmental/BTA/ISF"]
["E.      Underlying Asset Type – Select the asset type being leased (Intangible, Service, Investment, Land, Building, Vehicle, Infrastructure, or Equipment)."]
["F.      Control/Right to Use – Select yes or no – whether or not the contract conveys control to the lessee of the right to use the lessor’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 Lease Term Greater than 12 Months – Select whether or not the maximum lease term is greater than 12 months"]
["a.       Options to extend should be considered in the lease term whether or not they are expected to be exercised."]
["H.     Lease Term Perpetual - "]
["I.       Exchange or Exchange-like transaction –Consideration exchanged are equal or similar value"]
["J.       Transfer of Ownership – If title transfers by the end of the contract without a termination option; enter Yes"]
["K.        Lease Determination – This column will automatically populate based on your previous responses in the worksheet.  "]
["L.       Agreement Term – Enter the total term of the lease agreement, not including any options to extend or terminate the lease."]
[]
["Columns M through R you are evaluating the terms and options for the LESSEE (the party that is being granted the right to use the underlying asset)."]
[]
["M.       Termination Option – Does the LESSEE have the option to terminate the lease agreement?"]
["N.    Reasonably Certain – Is the LESSEE 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 LESSEE is reasonable certain to exercise their option to terminate."]
["P.      Option to Extend – Does the LESSEE have the option to extend the lease?"]
["Q.       Reasonably Certain – Is it reasonably certain that the LESSEE 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 LESSEE is reasonably certain to extend the contract beyond the original lease term"]
[]
["Columns S through X, you are evaluating the terms and options for the LESSOR (the party that granted the lessee the right to use the underlying asset)"]
[]
["S.      Termination Option – Does the LESSOR have the option to terminate the lease agreement?"]
["T.       Reasonably Certain – Is the LESSOR 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 LESSOR is reasonable certain to exercise their option to terminate."]
["V.      Option to Extend – Does the LESSOR have the option to extend the lease?"]
["W.      Reasonably Certain – Is it reasonably certain that the LESSOR 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 LESSOR is reasonably certain to extend the contract beyond the original lease 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 lease 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 lease 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 lease payments to be made based on your previous selections.  Verify that this number is correct."]
["AE. Multiple Components – Answer whether or not the lease has multiple components.  These can include:"]
["a.       The lease could have multiple underlying assets"]
["b.      The lease could have non-lease components such as maintenance costs"]
["AF. Describe – If you entered “Yes” in column AF for multiple components, describe all other components that the lease agreement has."]
["AG. Fixed/Insubstance Fixed Payments – Enter the total amount of the lease 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 lease (maintenance, paper for a copier, etc.)"]
["AI. Describe – If you answered “Yes” in column AI, describe the variable payments associated with the lease."]
["AJ Interest Rate – Indicate whether the interest rate is stated in the lease 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 lease 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 lease you determine you want to record)"]
["AO. Accumulation of Immaterial Agreements – This column will automatically populate based on your previous selections."]

{"sheet":"Summary Am_Sch","index":4,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":false,"merged":[[10,0,10,1],[2,0,2,1],[6,3,7,4],[6,7,7,8]]}
[null,null,null,null,"Activity during fiscal year"]
[]
["Fiscal Year"]
["Begin","End"]
[{"$f":"+Inventory!B2","v":"2021-07-01"},{"$f":"+Inventory!C2","v":"2022-06-30"}]
[]
[null,null,null,"LESSEE Principal & Interest",null,null,null,"LESSOR Principal & Interest"]
[]
[null,null,"FYE","Principal","Interest",null,"FYE","Principal","Interest"]
[{"$f":"+A5","v":"2021-07-01"},{"$f":"+B5","v":"2022-06-30"},{"$f":"+YEAR(B10)","v":2022},{"$f":"+SUM('BegTab:End Tab'!AC19)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD19)","v":0},null,{"$f":"+C10","v":2022},{"$f":"+SUM('BegTab:End Tab'!AI19)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ19)","v":0}]
["NOTE SCHEDULE"]
[{"$f":"DATE(YEAR(A10)+1,MONTH(A10),DAY(A10))","v":"2022-07-01"},{"$f":"DATE(YEAR(B10)+1,MONTH(B10),DAY(B10))","v":"2023-06-30"},{"$f":"+YEAR(B12)","v":2023},{"$f":"+SUM('BegTab:End Tab'!AC20)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD20)","v":0},null,{"$f":"+C12","v":2023},{"$f":"+SUM('BegTab:End Tab'!AI20)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ20)","v":0}]
[{"$f":"DATE(YEAR(A12)+1,MONTH(A12),DAY(A12))","v":"2023-07-01"},{"$f":"DATE(YEAR(B12)+1,MONTH(B12),DAY(B12))","v":"2024-06-30"},2024,{"$f":"+SUM('BegTab:End Tab'!AC21)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD21)","v":0},null,2024,{"$f":"+SUM('BegTab:End Tab'!AI21)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ21)","v":0}]
["2024-07-01","2025-06-30",2025,{"$f":"+SUM('BegTab:End Tab'!AC22)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD22)","v":0},null,2025,{"$f":"+SUM('BegTab:End Tab'!AI22)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ22)","v":0}]
["2025-07-01",{"$f":"DATE(YEAR(B14)+1,MONTH(B14),DAY(B14))","v":"2026-06-30"},2026,{"$f":"+SUM('BegTab:End Tab'!AC23)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD23)","v":0},null,2026,{"$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":"2026-07-01"},{"$f":"DATE(YEAR(B15)+1,MONTH(B15),DAY(B15))","v":"2027-06-30"},2027,{"$f":"+SUM('BegTab:End Tab'!AC24)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD24)","v":0},null,2027,{"$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":"2027-07-01"},{"$f":"DATE(YEAR(B16)+5,MONTH(B16),DAY(B16))","v":"2032-06-30"},2032,{"$f":"+SUM('BegTab:End Tab'!AC25)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD25)","v":0},null,2032,{"$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":"2032-07-01"},"2037-06-30",2037,{"$f":"+SUM('BegTab:End Tab'!AC26)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD26)","v":0},null,2037,{"$f":"+SUM('BegTab:End Tab'!AI26)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ26)","v":0}]
["2037-07-01","2042-06-30",2042,{"$f":"+SUM('BegTab:End Tab'!AC27)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD27)","v":0},null,2042,{"$f":"+SUM('BegTab:End Tab'!AI27)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ27)","v":0}]
["2042-07-01","2047-06-30",2047,{"$f":"+SUM('BegTab:End Tab'!AC28)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD28)","v":0},null,2047,{"$f":"+SUM('BegTab:End Tab'!AI28)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ28)","v":0}]
["2047-07-01","2052-06-30",2052,{"$f":"+SUM('BegTab:End Tab'!AC29)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD29)","v":0},null,2052,{"$f":"+SUM('BegTab:End Tab'!AI29)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ29)","v":0}]
[{"$f":"DATE(YEAR(A21)+5,MONTH(A21),DAY(A21))","v":"2052-07-01"},{"$f":"DATE(YEAR(B21)+5,MONTH(B21),DAY(B21))","v":"2057-06-30"},2057,{"$f":"+SUM('BegTab:End Tab'!AC30)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD30)","v":0},null,2057,{"$f":"+SUM('BegTab:End Tab'!AI30)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ30)","v":0}]
["2057-07-01","2062-06-30",2062,{"$f":"+SUM('BegTab:End Tab'!AC31)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD31)","v":0},null,2062,{"$f":"+SUM('BegTab:End Tab'!AI31)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ31)","v":0}]
["2062-07-01","2067-06-30",2067,{"$f":"+SUM('BegTab:End Tab'!AC32)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD32)","v":0},null,2067,{"$f":"+SUM('BegTab:End Tab'!AI32)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ32)","v":0}]
["2067-07-01","2072-06-30",2072,{"$f":"+SUM('BegTab:End Tab'!AC33)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD33)","v":0},null,2072,{"$f":"+SUM('BegTab:End Tab'!AI33)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ33)","v":0}]
["2072-07-01","2077-06-30",2077,{"$f":"+SUM('BegTab:End Tab'!AC34)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD34)","v":0},null,2077,{"$f":"+SUM('BegTab:End Tab'!AI34)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ34)","v":0}]
["2077-07-01","2082-06-30",2082,{"$f":"+SUM('BegTab:End Tab'!AC35)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD35)","v":0},null,2082,{"$f":"+SUM('BegTab:End Tab'!AI35)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ35)","v":0}]
["2082-07-01","2087-06-30",2087,{"$f":"+SUM('BegTab:End Tab'!AC36)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD36)","v":0},null,2087,{"$f":"+SUM('BegTab:End Tab'!AI36)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ36)","v":0}]
["2087-07-01","2092-06-30",2092,{"$f":"+SUM('BegTab:End Tab'!AC37)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD37)","v":0},null,2092,{"$f":"+SUM('BegTab:End Tab'!AI37)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ37)","v":0}]
["2092-07-01","2097-06-30",2097,{"$f":"+SUM('BegTab:End Tab'!AC38)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD38)","v":0},null,2097,{"$f":"+SUM('BegTab:End Tab'!AI38)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ38)","v":0}]
["2097-07-01","2102-06-30",2102,{"$f":"+SUM('BegTab:End Tab'!AC39)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD39)","v":0},null,2102,{"$f":"+SUM('BegTab:End Tab'!AI39)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ39)","v":0}]
["2102-07-01","2107-06-30",2107,{"$f":"+SUM('BegTab:End Tab'!AC40)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD40)","v":0},null,2107,{"$f":"+SUM('BegTab:End Tab'!AI40)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ40)","v":0}]
["2107-07-01","2112-06-30",2112,{"$f":"+SUM('BegTab:End Tab'!AC41)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD41)","v":0},null,2112,{"$f":"+SUM('BegTab:End Tab'!AI41)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ41)","v":0}]
["2112-07-01","2117-06-30",2117,{"$f":"+SUM('BegTab:End Tab'!AC42)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD42)","v":0},null,2117,{"$f":"+SUM('BegTab:End Tab'!AI42)","v":0},{"$f":"+SUM('BegTab:End Tab'!AJ42)","v":0}]
["2117-07-01","2122-06-30",{"$f":"+YEAR(B35)","v":2122},{"$f":"+SUM('BegTab:End Tab'!AC43)","v":0},{"$f":"+SUM('BegTab:End Tab'!AD43)","v":0},null,2122,{"$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},{"$f":"SUM(I12:I35)","v":0}]
[]
[]
["Grand Total",null,null,{"$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,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Template"}]
[]
[null,null,"Lease Inputs (input information based on lease inventory tab)"]
[null,null,"Lease Commencement Date ",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BB400,2,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Lease tab - column B",null,null,null,null,null,"Scheule for a lessee or lessor arrangement?",null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BB400,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,"Lease Term",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BB400,25,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Lease Term Column K",null,null,null,null,null,null,{"$f":"+B1","v":"Template"}]
[null,null,"Number of Payments ",null,null,null,{"$f":"IF($G$9=\"Monthly\",$G$6*12,IF($G$9=\"quarterly\",$G$6*4,IF($G$9=\"annually\",$G$6*1,IF($G$9=\"weekly\",$G$6*52,IF($G$9=\"semiannually\",$G$6*2,\" \")))))","v":{"$error":"#N/A"}},null,null,"Inventory Lease Term ( * frequency)",null,null,null,null,null,{"$f":"+IF($S$4=\"lessee\",\"Finance Lease - Lease Liability Amortization Table\", \"Finance Lease - Leasor Receivable Amortization Table\")","v":{"$error":"#N/A"}}]
[null,null,"What is the payment frequency? Annual / SemiAnnual / Quarterly / Monthly /Weekly"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BB400,29,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Sheet - Column AB"]
[]
[null,null,"When are lease payments made? (B)eginning of the period in advance or (E)nd of the period in arrears"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BB400,30,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Sheet - Column AC"]
[null,null,"Lease - Discount Rate",null,null,null,{"$f":"VLOOKUP(B1,Inventory!A1:BB400,39,FALSE)","v":{"$error":"#N/A"}},null,null,"Inventory Lease rate - column AL",null,null,null,null,null,null,null,"The below are automated calculations. Do not make any changes. Note the final lease liability figure may not equal zero due to rounding.",null,null,null,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,{"$f":"+Inventory!B2","v":"2021-07-01"},{"$f":"+Inventory!C2","v":"2022-06-30"}]
[null,null,null,"Only populate period 0 if payments made at (B)eginning of period; only populate final period if payments made at (E)nd of period",null,null,null,null,null,null,null,null,null,null,null,null,null,"(a)","(b)","(c)","(b) - (c )","(a) + (c) - (b)"]
[null,"Payment #",null,null,null,null,null,null,null,null,null,null,"PV of Payments",null,null,"Payment #",null,{"$f":"+IF($S$4=\"lessee\",\"Lease Liability Opening Balance\", \"Lessor Receivable Opening Balance\")","v":{"$error":"#N/A"}},"Payments",{"$f":"+IF($S$4=\"lessee\",\"Interest Expense\", \"Interest Revenue\")","v":{"$error":"#N/A"}},null,{"$f":"+IF($S$4=\"lessee\",\"Lease Liability Closing Balance\", \"Lessor Receivable Closing Balance\")","v":{"$error":"#N/A"}}]
[null,null,"Payment Date","a. Fixed payments","b. Variable payments that depend on an index or a rate (such as the Consumer Price Index or a market interest rate)","c. Variable payments that are fixed in substance (See guidance to right)","d. Amounts that are reasonably certain of being required to be paid by THE LESSEE under residual value guarantees (RVGs)","e. The exercise price of a purchase option if it is reasonably certain that the LESSEE will exercise that option","f. Payments for penalties for terminating the lease reasonably certain ","g. Any lease incentives receivable from (by) the LESSOR ","h. Any other payments that are reasonably certain of being required based on an assessment of all relevant factors.","Total Payments","IF End of Period Pmts","IF Beginning of Period Pmts",null,null,"Date",null,null,null,"Principal",null,null,null,null,null,null,"FYE","Principal","Interest",null,null,null,"FYE","Principal","Interest"]
[null,0,{"$f":"+G4","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B19<G7,pmt_timing=\"Beginning\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D19:K19)","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate)^($B19),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/2)^($B19),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/4)^($B19),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B19<=term),$L19/(1+Adj_Rate/12)^($B19),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate)^($B19),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/2)^($B19),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/4)^($B19),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B19<=term),$L19/(1+Adj_Rate/12)^($B19),\"\"))))","v":{"$error":"#N/A"}},null,0,{"$f":"+C19","v":{"$error":"#N/A"}},{"$f":"IF(pmt_timing=\"End\",\"\",SUM(Template!$N19:$N1216))","v":{"$error":"#N/A"}},{"$f":"IF(P19=\"\",\"\",IF(P19=\"Total\",SUM($S$19:S19),VLOOKUP($P19,$B$12:$L73,11,FALSE)))","v":{"$error":"#N/A"}},null,{"$f":"+S19-T19","v":{"$error":"#N/A"}},{"$f":"IF(pmt_timing=\"End\",SUM(M19:M910),SUM(N19:N910)-U19)","v":{"$error":"#N/A"}},null,null,null,{"$f":"+Y15","v":"2021-07-01"},{"$f":"+Z15","v":"2022-06-30"},{"$f":"+YEAR(AA19)","v":2022},{"$f":"IF(S$4=\"Lessee\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&Z19,Q$19:Q$619,\"<=\"&AA19),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(S$4=\"Lessee\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&Z19,Q$19:Q$619,\"<=\"&AA19),0),0)","v":{"$error":"#N/A"}},null,{"$f":"+Y15","v":"2021-07-01"},{"$f":"+Z15","v":"2022-06-30"},{"$f":"+YEAR(AG19)","v":2022},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&AF19,Q$19:Q$619,\"<=\"&AG19),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&AF19,Q$19:Q$619,\"<=\"&AG19),0),0)","v":{"$error":"#N/A"}}]
[null,1,{"$f":"IF(Q20 <> \"\",Q20, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B20<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B20=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D20:K20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"IF(P20=\"\",\"\",IF(P20=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q19)+1,MONTH(Q19),DAY(Q19)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q19),MONTH(Q19)+6,DAY(Q19)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q19),MONTH(Q19)+3,DAY(Q19)),IF(payfreq=\"Monthly\",DATE(YEAR(Q19),MONTH(Q19)+1,DAY(Q19))))))))","v":{"$error":"#N/A"}},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",V19)","v":{"$error":"#N/A"}},{"$f":"IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($S$19:S19),VLOOKUP($P20,$B$12:$L74,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"+IF(payfreq=\"Annually\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate*$R20)),IF(payfreq=\"Semiannually\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/2*$R20)),IF(payfreq=\"Quarterly\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/4*$R20)),IF(payfreq=\"Monthly\",IF(P20=\"\",\"\",IF(P20=\"Total\",SUM($T$19:T19),Adj_Rate/12*$R20)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S20=\"\",\"\",S20-T20)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P20=\"\",P20=\"Total\"),\"\",R20+T20-S20)","v":{"$error":"#N/A"}},null,null,null,{"$f":"DATE(YEAR(Z19)+1,MONTH(Z19),DAY(Z19))","v":"2022-07-01"},"2023-06-30",{"$f":"+YEAR(AA20)","v":2023},{"$f":"IF(S$4=\"Lessee\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&Z20,Q$19:Q$619,\"<=\"&AA20),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(S$4=\"Lessee\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&Z20,Q$19:Q$619,\"<=\"&AA20),0),0)","v":{"$error":"#N/A"}},null,{"$f":"DATE(YEAR(AF19)+1,MONTH(AF19),DAY(AF19))","v":"2022-07-01"},"2023-06-30",{"$f":"+YEAR(AG20)","v":2023},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(U$19:U$619,Q$19:Q$619,\">=\"&AF20,Q$19:Q$619,\"<=\"&AG20),0),0)","v":{"$error":"#N/A"}},{"$f":"IF(S$4=\"Lessor\",ROUND(+SUMIFS(T$19:T$619,Q$19:Q$619,\">=\"&AF20,Q$19:Q$619,\"<=\"&AG20),0),0)","v":{"$error":"#N/A"}}]
[null,2,{"$f":"IF(Q21 <> \"\",Q21, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B21<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B21=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P20<term,P20+1,IF(P20=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(OR(P21=\"\",P21=\"Total\"),\"\",V20)","v":{"$error":"#N/A"}},{"$f":"IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($S$19:S20),VLOOKUP($P21,$B$12:$L75,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate*$R21)),IF(payfreq=\"Semiannually\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/2*$R21)),IF(payfreq=\"Quarterly\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/4*$R21)),IF(payfreq=\"Monthly\",IF(P21=\"\",\"\",IF(P21=\"Total\",SUM($T$19:T20),Adj_Rate/12*$R21)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S21=\"\",\"\",S21-T21)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P21=\"\",P21=\"Total\"),\"\",R21+T21-S21)","v":{"$error":"#N/A"}},null,null,null,"2023-07-01","2024-06-30",2024,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DATE(YEAR(AF20)+1,MONTH(AF20),DAY(AF20))","v":"2023-07-01"},"2024-06-30",2024,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,3,{"$error":"#N/A"},{"$f":"+IF(AND(B22<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B22=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P21<term,P21+1,IF(P21=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($S$19:S21),VLOOKUP($P22,$B$12:$L76,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate*$R22)),IF(payfreq=\"Semiannually\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/2*$R22)),IF(payfreq=\"Quarterly\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/4*$R22)),IF(payfreq=\"Monthly\",IF(P22=\"\",\"\",IF(P22=\"Total\",SUM($T$19:T21),Adj_Rate/12*$R22)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2024-07-01","2025-06-30",2025,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DATE(YEAR(AF21)+1,MONTH(AF21),DAY(AF21))","v":"2024-07-01"},"2025-06-30",2025,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,4,{"$error":"#N/A"},{"$f":"+IF(AND(B23<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B23=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($S$19:S22),VLOOKUP($P23,$B$12:$L77,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate*$R23)),IF(payfreq=\"Semiannually\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/2*$R23)),IF(payfreq=\"Quarterly\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/4*$R23)),IF(payfreq=\"Monthly\",IF(P23=\"\",\"\",IF(P23=\"Total\",SUM($T$19:T22),Adj_Rate/12*$R23)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2025-07-01",{"$f":"DATE(YEAR(AA22)+1,MONTH(AA22),DAY(AA22))","v":"2026-06-30"},2026,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DATE(YEAR(AF22)+1,MONTH(AF22),DAY(AF22))","v":"2025-07-01"},{"$f":"DATE(YEAR(AG22)+1,MONTH(AG22),DAY(AG22))","v":"2026-06-30"},2026,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,5,{"$error":"#N/A"},{"$f":"+IF(AND(B24<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B24=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($S$19:S23),VLOOKUP($P24,$B$12:$L78,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate*$R24)),IF(payfreq=\"Semiannually\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/2*$R24)),IF(payfreq=\"Quarterly\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/4*$R24)),IF(payfreq=\"Monthly\",IF(P24=\"\",\"\",IF(P24=\"Total\",SUM($T$19:T23),Adj_Rate/12*$R24)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z23)+1,MONTH(Z23),DAY(Z23))","v":"2026-07-01"},{"$f":"DATE(YEAR(AA23)+1,MONTH(AA23),DAY(AA23))","v":"2027-06-30"},2027,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DATE(YEAR(AF23)+1,MONTH(AF23),DAY(AF23))","v":"2026-07-01"},{"$f":"DATE(YEAR(AG23)+1,MONTH(AG23),DAY(AG23))","v":"2027-06-30"},2027,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,6,{"$error":"#N/A"},{"$f":"+IF(AND(B25<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B25=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($S$19:S24),VLOOKUP($P25,$B$12:$L79,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate*$R25)),IF(payfreq=\"Semiannually\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/2*$R25)),IF(payfreq=\"Quarterly\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/4*$R25)),IF(payfreq=\"Monthly\",IF(P25=\"\",\"\",IF(P25=\"Total\",SUM($T$19:T24),Adj_Rate/12*$R25)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z24)+1,MONTH(Z24),DAY(Z24))","v":"2027-07-01"},{"$f":"DATE(YEAR(AA24)+5,MONTH(AA24),DAY(AA24))","v":"2032-06-30"},2032,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DATE(YEAR(AF24)+1,MONTH(AF24),DAY(AF24))","v":"2027-07-01"},{"$f":"DATE(YEAR(AG24)+5,MONTH(AG24),DAY(AG24))","v":"2032-06-30"},2032,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,7,{"$error":"#N/A"},{"$f":"+IF(AND(B26<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B26=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($S$19:S25),VLOOKUP($P26,$B$12:$L80,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate*$R26)),IF(payfreq=\"Semiannually\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/2*$R26)),IF(payfreq=\"Quarterly\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/4*$R26)),IF(payfreq=\"Monthly\",IF(P26=\"\",\"\",IF(P26=\"Total\",SUM($T$19:T25),Adj_Rate/12*$R26)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2032-07-01","2037-06-30",2037,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DATE(YEAR(AF25)+5,MONTH(AF25),DAY(AF25))","v":"2032-07-01"},"2037-06-30",2037,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,8,{"$error":"#N/A"},{"$f":"+IF(AND(B27<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B27=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($S$19:S26),VLOOKUP($P27,$B$12:$L81,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate*$R27)),IF(payfreq=\"Semiannually\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/2*$R27)),IF(payfreq=\"Quarterly\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/4*$R27)),IF(payfreq=\"Monthly\",IF(P27=\"\",\"\",IF(P27=\"Total\",SUM($T$19:T26),Adj_Rate/12*$R27)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z26)+5,MONTH(Z26),DAY(Z26))","v":"2037-07-01"},"2042-06-30",2042,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DATE(YEAR(AF26)+5,MONTH(AF26),DAY(AF26))","v":"2037-07-01"},"2042-06-30",2042,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,9,{"$error":"#N/A"},{"$f":"+IF(AND(B28<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B28=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($S$19:S27),VLOOKUP($P28,$B$12:$L82,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate*$R28)),IF(payfreq=\"Semiannually\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/2*$R28)),IF(payfreq=\"Quarterly\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/4*$R28)),IF(payfreq=\"Monthly\",IF(P28=\"\",\"\",IF(P28=\"Total\",SUM($T$19:T27),Adj_Rate/12*$R28)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2042-07-01","2047-06-30",2047,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DATE(YEAR(AF27)+5,MONTH(AF27),DAY(AF27))","v":"2042-07-01"},"2047-06-30",2047,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,10,{"$error":"#N/A"},{"$f":"+IF(AND(B29<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B29=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($S$19:S28),VLOOKUP($P29,$B$12:$L83,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate*$R29)),IF(payfreq=\"Semiannually\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/2*$R29)),IF(payfreq=\"Quarterly\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/4*$R29)),IF(payfreq=\"Monthly\",IF(P29=\"\",\"\",IF(P29=\"Total\",SUM($T$19:T28),Adj_Rate/12*$R29)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2047-07-01","2052-06-30",2052,{"$error":"#N/A"},{"$error":"#N/A"},null,"2047-07-01","2052-06-30",2052,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,11,{"$error":"#N/A"},{"$f":"+IF(AND(B30<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B30=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($S$19:S29),VLOOKUP($P30,$B$12:$L84,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate*$R30)),IF(payfreq=\"Semiannually\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/2*$R30)),IF(payfreq=\"Quarterly\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/4*$R30)),IF(payfreq=\"Monthly\",IF(P30=\"\",\"\",IF(P30=\"Total\",SUM($T$19:T29),Adj_Rate/12*$R30)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2052-07-01","2057-06-30",2057,{"$error":"#N/A"},{"$error":"#N/A"},null,"2052-07-01","2057-06-30",2057,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,12,{"$error":"#N/A"},{"$f":"+IF(AND(B31<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B31=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($S$19:S30),VLOOKUP($P31,$B$12:$L85,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate*$R31)),IF(payfreq=\"Semiannually\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/2*$R31)),IF(payfreq=\"Quarterly\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/4*$R31)),IF(payfreq=\"Monthly\",IF(P31=\"\",\"\",IF(P31=\"Total\",SUM($T$19:T30),Adj_Rate/12*$R31)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2057-07-01","2062-06-30",2062,{"$error":"#N/A"},{"$error":"#N/A"},null,"2057-07-01","2062-06-30",2062,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,13,{"$error":"#N/A"},{"$f":"+IF(AND(B32<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B32=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($S$19:S31),VLOOKUP($P32,$B$12:$L86,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate*$R32)),IF(payfreq=\"Semiannually\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/2*$R32)),IF(payfreq=\"Quarterly\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/4*$R32)),IF(payfreq=\"Monthly\",IF(P32=\"\",\"\",IF(P32=\"Total\",SUM($T$19:T31),Adj_Rate/12*$R32)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2062-07-01","2067-06-30",2067,{"$error":"#N/A"},{"$error":"#N/A"},null,"2062-07-01","2067-06-30",2067,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,14,{"$error":"#N/A"},{"$f":"+IF(AND(B33<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B33=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($S$19:S32),VLOOKUP($P33,$B$12:$L87,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate*$R33)),IF(payfreq=\"Semiannually\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/2*$R33)),IF(payfreq=\"Quarterly\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/4*$R33)),IF(payfreq=\"Monthly\",IF(P33=\"\",\"\",IF(P33=\"Total\",SUM($T$19:T32),Adj_Rate/12*$R33)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2067-07-01","2072-06-30",2072,{"$error":"#N/A"},{"$error":"#N/A"},null,"2067-07-01","2072-06-30",2072,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,15,{"$error":"#N/A"},{"$f":"+IF(AND(B34<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B34=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($S$19:S33),VLOOKUP($P34,$B$12:$L88,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate*$R34)),IF(payfreq=\"Semiannually\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/2*$R34)),IF(payfreq=\"Quarterly\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/4*$R34)),IF(payfreq=\"Monthly\",IF(P34=\"\",\"\",IF(P34=\"Total\",SUM($T$19:T33),Adj_Rate/12*$R34)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2072-07-01","2077-06-30",2077,{"$error":"#N/A"},{"$error":"#N/A"},null,"2072-07-01","2077-06-30",2077,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,16,{"$error":"#N/A"},{"$f":"+IF(AND(B35<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B35=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($S$19:S34),VLOOKUP($P35,$B$12:$L89,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate*$R35)),IF(payfreq=\"Semiannually\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/2*$R35)),IF(payfreq=\"Quarterly\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/4*$R35)),IF(payfreq=\"Monthly\",IF(P35=\"\",\"\",IF(P35=\"Total\",SUM($T$19:T34),Adj_Rate/12*$R35)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2077-07-01","2082-06-30",2082,{"$error":"#N/A"},{"$error":"#N/A"},null,"2077-07-01","2082-06-30",2082,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,17,{"$error":"#N/A"},{"$f":"+IF(AND(B36<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B36=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($S$19:S35),VLOOKUP($P36,$B$12:$L90,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate*$R36)),IF(payfreq=\"Semiannually\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/2*$R36)),IF(payfreq=\"Quarterly\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/4*$R36)),IF(payfreq=\"Monthly\",IF(P36=\"\",\"\",IF(P36=\"Total\",SUM($T$19:T35),Adj_Rate/12*$R36)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2082-07-01","2087-06-30",2087,{"$error":"#N/A"},{"$error":"#N/A"},null,"2082-07-01","2087-06-30",2087,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,18,{"$error":"#N/A"},{"$f":"+IF(AND(B37<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B37=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($S$19:S36),VLOOKUP($P37,$B$12:$L91,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate*$R37)),IF(payfreq=\"Semiannually\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/2*$R37)),IF(payfreq=\"Quarterly\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/4*$R37)),IF(payfreq=\"Monthly\",IF(P37=\"\",\"\",IF(P37=\"Total\",SUM($T$19:T36),Adj_Rate/12*$R37)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2087-07-01","2092-06-30",2092,{"$error":"#N/A"},{"$error":"#N/A"},null,"2087-07-01","2092-06-30",2092,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,19,{"$error":"#N/A"},{"$f":"+IF(AND(B38<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B38=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($S$19:S37),VLOOKUP($P38,$B$12:$L92,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate*$R38)),IF(payfreq=\"Semiannually\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/2*$R38)),IF(payfreq=\"Quarterly\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/4*$R38)),IF(payfreq=\"Monthly\",IF(P38=\"\",\"\",IF(P38=\"Total\",SUM($T$19:T37),Adj_Rate/12*$R38)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2092-07-01","2097-06-30",2097,{"$error":"#N/A"},{"$error":"#N/A"},null,"2092-07-01","2097-06-30",2097,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,20,{"$error":"#N/A"},{"$f":"+IF(AND(B39<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B39=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($S$19:S38),VLOOKUP($P39,$B$12:$L93,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate*$R39)),IF(payfreq=\"Semiannually\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/2*$R39)),IF(payfreq=\"Quarterly\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/4*$R39)),IF(payfreq=\"Monthly\",IF(P39=\"\",\"\",IF(P39=\"Total\",SUM($T$19:T38),Adj_Rate/12*$R39)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2097-07-01","2102-06-30",2102,{"$error":"#N/A"},{"$error":"#N/A"},null,"2097-07-01","2102-06-30",2102,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,21,{"$error":"#N/A"},{"$f":"+IF(AND(B40<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B40=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($S$19:S39),VLOOKUP($P40,$B$12:$L94,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate*$R40)),IF(payfreq=\"Semiannually\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/2*$R40)),IF(payfreq=\"Quarterly\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/4*$R40)),IF(payfreq=\"Monthly\",IF(P40=\"\",\"\",IF(P40=\"Total\",SUM($T$19:T39),Adj_Rate/12*$R40)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2102-07-01","2107-06-30",2107,{"$error":"#N/A"},{"$error":"#N/A"},null,"2102-07-01","2107-06-30",2107,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,22,{"$error":"#N/A"},{"$f":"+IF(AND(B41<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B41=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($S$19:S40),VLOOKUP($P41,$B$12:$L95,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate*$R41)),IF(payfreq=\"Semiannually\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/2*$R41)),IF(payfreq=\"Quarterly\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/4*$R41)),IF(payfreq=\"Monthly\",IF(P41=\"\",\"\",IF(P41=\"Total\",SUM($T$19:T40),Adj_Rate/12*$R41)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z40)+5,MONTH(Z40),DAY(Z40))","v":"2107-07-01"},"2112-06-30",2112,{"$error":"#N/A"},{"$error":"#N/A"},null,"2107-07-01","2112-06-30",2112,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,23,{"$error":"#N/A"},{"$f":"+IF(AND(B42<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B42=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($S$19:S41),VLOOKUP($P42,$B$12:$L96,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate*$R42)),IF(payfreq=\"Semiannually\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/2*$R42)),IF(payfreq=\"Quarterly\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/4*$R42)),IF(payfreq=\"Monthly\",IF(P42=\"\",\"\",IF(P42=\"Total\",SUM($T$19:T41),Adj_Rate/12*$R42)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2112-07-01","2117-06-30",2117,{"$error":"#N/A"},{"$error":"#N/A"},null,"2112-07-01","2117-06-30",2117,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,24,{"$error":"#N/A"},{"$f":"+IF(AND(B43<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B43=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($S$19:S42),VLOOKUP($P43,$B$12:$L97,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate*$R43)),IF(payfreq=\"Semiannually\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/2*$R43)),IF(payfreq=\"Quarterly\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/4*$R43)),IF(payfreq=\"Monthly\",IF(P43=\"\",\"\",IF(P43=\"Total\",SUM($T$19:T42),Adj_Rate/12*$R43)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z42)+5,MONTH(Z42),DAY(Z42))","v":"2117-07-01"},{"$f":"DATE(YEAR(AA42)+5,MONTH(AA42),DAY(AA42))","v":"2122-06-30"},{"$f":"+YEAR(AA43)","v":2122},{"$error":"#N/A"},{"$error":"#N/A"},null,"2117-07-01","2122-06-30",2122,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,25,{"$error":"#N/A"},{"$f":"+IF(AND(B44<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B44=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($S$19:S43),VLOOKUP($P44,$B$12:$L98,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate*$R44)),IF(payfreq=\"Semiannually\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/2*$R44)),IF(payfreq=\"Quarterly\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/4*$R44)),IF(payfreq=\"Monthly\",IF(P44=\"\",\"\",IF(P44=\"Total\",SUM($T$19:T43),Adj_Rate/12*$R44)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z43)+5,MONTH(Z43),DAY(Z43))","v":"2122-07-01"},{"$f":"DATE(YEAR(AA43)+5,MONTH(AA43),DAY(AA43))","v":"2127-06-30"},2127,{"$error":"#N/A"},{"$error":"#N/A"},null,"2122-07-01","2127-06-30",2127,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,26,{"$error":"#N/A"},{"$f":"+IF(AND(B45<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B45=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($S$19:S44),VLOOKUP($P45,$B$12:$L99,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate*$R45)),IF(payfreq=\"Semiannually\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/2*$R45)),IF(payfreq=\"Quarterly\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/4*$R45)),IF(payfreq=\"Monthly\",IF(P45=\"\",\"\",IF(P45=\"Total\",SUM($T$19:T44),Adj_Rate/12*$R45)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z44)+5,MONTH(Z44),DAY(Z44))","v":"2127-07-01"},{"$f":"DATE(YEAR(AA44)+5,MONTH(AA44),DAY(AA44))","v":"2132-06-30"},2132,{"$error":"#N/A"},{"$error":"#N/A"},null,"2127-07-01","2132-06-30",2132,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,27,{"$error":"#N/A"},{"$f":"+IF(AND(B46<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B46=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($S$19:S45),VLOOKUP($P46,$B$12:$L100,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate*$R46)),IF(payfreq=\"Semiannually\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/2*$R46)),IF(payfreq=\"Quarterly\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/4*$R46)),IF(payfreq=\"Monthly\",IF(P46=\"\",\"\",IF(P46=\"Total\",SUM($T$19:T45),Adj_Rate/12*$R46)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z45)+5,MONTH(Z45),DAY(Z45))","v":"2132-07-01"},{"$f":"DATE(YEAR(AA45)+5,MONTH(AA45),DAY(AA45))","v":"2137-06-30"},2137,{"$error":"#N/A"},{"$error":"#N/A"},null,"2132-07-01","2137-06-30",2137,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,28,{"$error":"#N/A"},{"$f":"+IF(AND(B47<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B47=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($S$19:S46),VLOOKUP($P47,$B$12:$L101,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate*$R47)),IF(payfreq=\"Semiannually\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/2*$R47)),IF(payfreq=\"Quarterly\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/4*$R47)),IF(payfreq=\"Monthly\",IF(P47=\"\",\"\",IF(P47=\"Total\",SUM($T$19:T46),Adj_Rate/12*$R47)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z46)+5,MONTH(Z46),DAY(Z46))","v":"2137-07-01"},{"$f":"DATE(YEAR(AA46)+5,MONTH(AA46),DAY(AA46))","v":"2142-06-30"},2142,{"$error":"#N/A"},{"$error":"#N/A"},null,"2137-07-01","2142-06-30",2142,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,29,{"$error":"#N/A"},{"$f":"+IF(AND(B48<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B48=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($S$19:S47),VLOOKUP($P48,$B$12:$L102,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate*$R48)),IF(payfreq=\"Semiannually\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/2*$R48)),IF(payfreq=\"Quarterly\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/4*$R48)),IF(payfreq=\"Monthly\",IF(P48=\"\",\"\",IF(P48=\"Total\",SUM($T$19:T47),Adj_Rate/12*$R48)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"DATE(YEAR(Z47)+5,MONTH(Z47),DAY(Z47))","v":"2142-07-01"},{"$f":"DATE(YEAR(AA47)+5,MONTH(AA47),DAY(AA47))","v":"2147-06-30"},{"$f":"+YEAR(AA48)","v":2147},{"$error":"#N/A"},{"$error":"#N/A"},null,"2142-07-01","2147-06-30",{"$f":"+YEAR(AG48)","v":2147},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,30,{"$error":"#N/A"},{"$f":"+IF(AND(B49<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B49=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($S$19:S48),VLOOKUP($P49,$B$12:$L103,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate*$R49)),IF(payfreq=\"Semiannually\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/2*$R49)),IF(payfreq=\"Quarterly\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/4*$R49)),IF(payfreq=\"Monthly\",IF(P49=\"\",\"\",IF(P49=\"Total\",SUM($T$19:T48),Adj_Rate/12*$R49)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2147-07-01","2152-06-30",{"$f":"+YEAR(AA49)","v":2152},{"$error":"#N/A"},{"$error":"#N/A"},null,"2147-07-01","2152-06-30",{"$f":"+YEAR(AG49)","v":2152},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,31,{"$error":"#N/A"},{"$f":"+IF(AND(B50<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B50=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($S$19:S49),VLOOKUP($P50,$B$12:$L104,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate*$R50)),IF(payfreq=\"Semiannually\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/2*$R50)),IF(payfreq=\"Quarterly\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/4*$R50)),IF(payfreq=\"Monthly\",IF(P50=\"\",\"\",IF(P50=\"Total\",SUM($T$19:T49),Adj_Rate/12*$R50)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2152-07-01","2157-06-30",2157,{"$error":"#N/A"},{"$error":"#N/A"},null,"2152-07-01","2157-06-30",2157,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,32,{"$error":"#N/A"},{"$f":"+IF(AND(B51<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B51=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($S$19:S50),VLOOKUP($P51,$B$12:$L105,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate*$R51)),IF(payfreq=\"Semiannually\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/2*$R51)),IF(payfreq=\"Quarterly\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/4*$R51)),IF(payfreq=\"Monthly\",IF(P51=\"\",\"\",IF(P51=\"Total\",SUM($T$19:T50),Adj_Rate/12*$R51)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2157-07-01","2162-06-30",2162,{"$error":"#N/A"},{"$error":"#N/A"},null,"2157-07-01","2162-06-30",2162,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,33,{"$error":"#N/A"},{"$f":"+IF(AND(B52<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B52=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($S$19:S51),VLOOKUP($P52,$B$12:$L106,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate*$R52)),IF(payfreq=\"Semiannually\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/2*$R52)),IF(payfreq=\"Quarterly\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/4*$R52)),IF(payfreq=\"Monthly\",IF(P52=\"\",\"\",IF(P52=\"Total\",SUM($T$19:T51),Adj_Rate/12*$R52)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2162-07-01","2167-06-30",2167,{"$error":"#N/A"},{"$error":"#N/A"},null,"2162-07-01","2167-06-30",2167,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,34,{"$error":"#N/A"},{"$f":"+IF(AND(B53<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B53=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($S$19:S52),VLOOKUP($P53,$B$12:$L107,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate*$R53)),IF(payfreq=\"Semiannually\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/2*$R53)),IF(payfreq=\"Quarterly\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/4*$R53)),IF(payfreq=\"Monthly\",IF(P53=\"\",\"\",IF(P53=\"Total\",SUM($T$19:T52),Adj_Rate/12*$R53)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2167-07-01","2172-06-30",2172,{"$error":"#N/A"},{"$error":"#N/A"},null,"2167-07-01","2172-06-30",2172,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,35,{"$error":"#N/A"},{"$f":"+IF(AND(B54<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B54=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($S$19:S53),VLOOKUP($P54,$B$12:$L108,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate*$R54)),IF(payfreq=\"Semiannually\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/2*$R54)),IF(payfreq=\"Quarterly\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/4*$R54)),IF(payfreq=\"Monthly\",IF(P54=\"\",\"\",IF(P54=\"Total\",SUM($T$19:T53),Adj_Rate/12*$R54)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2172-07-01","2177-06-30",2177,{"$error":"#N/A"},{"$error":"#N/A"},null,"2172-07-01","2177-06-30",2177,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,36,{"$error":"#N/A"},{"$f":"+IF(AND(B55<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B55=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($S$19:S54),VLOOKUP($P55,$B$12:$L109,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate*$R55)),IF(payfreq=\"Semiannually\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/2*$R55)),IF(payfreq=\"Quarterly\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/4*$R55)),IF(payfreq=\"Monthly\",IF(P55=\"\",\"\",IF(P55=\"Total\",SUM($T$19:T54),Adj_Rate/12*$R55)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2177-07-01","2182-06-30",2182,{"$error":"#N/A"},{"$error":"#N/A"},null,"2177-07-01","2182-06-30",2182,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,37,{"$error":"#N/A"},{"$f":"+IF(AND(B56<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B56=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($S$19:S55),VLOOKUP($P56,$B$12:$L110,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate*$R56)),IF(payfreq=\"Semiannually\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/2*$R56)),IF(payfreq=\"Quarterly\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/4*$R56)),IF(payfreq=\"Monthly\",IF(P56=\"\",\"\",IF(P56=\"Total\",SUM($T$19:T55),Adj_Rate/12*$R56)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2182-07-01","2187-06-30",2187,{"$error":"#N/A"},{"$error":"#N/A"},null,"2182-07-01","2187-06-30",2187,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,38,{"$error":"#N/A"},{"$f":"+IF(AND(B57<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B57=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($S$19:S56),VLOOKUP($P57,$B$12:$L111,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate*$R57)),IF(payfreq=\"Semiannually\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/2*$R57)),IF(payfreq=\"Quarterly\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/4*$R57)),IF(payfreq=\"Monthly\",IF(P57=\"\",\"\",IF(P57=\"Total\",SUM($T$19:T56),Adj_Rate/12*$R57)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2187-07-01","2192-06-30",2192,{"$error":"#N/A"},{"$error":"#N/A"},null,"2187-07-01","2192-06-30",2192,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,39,{"$error":"#N/A"},{"$f":"+IF(AND(B58<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B58=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($S$19:S57),VLOOKUP($P58,$B$12:$L112,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate*$R58)),IF(payfreq=\"Semiannually\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/2*$R58)),IF(payfreq=\"Quarterly\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/4*$R58)),IF(payfreq=\"Monthly\",IF(P58=\"\",\"\",IF(P58=\"Total\",SUM($T$19:T57),Adj_Rate/12*$R58)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2192-07-01","2197-06-30",2197,{"$error":"#N/A"},{"$error":"#N/A"},null,"2192-07-01","2197-06-30",2197,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,40,{"$error":"#N/A"},{"$f":"+IF(AND(B59<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B59=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($S$19:S58),VLOOKUP($P59,$B$12:$L113,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate*$R59)),IF(payfreq=\"Semiannually\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/2*$R59)),IF(payfreq=\"Quarterly\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/4*$R59)),IF(payfreq=\"Monthly\",IF(P59=\"\",\"\",IF(P59=\"Total\",SUM($T$19:T58),Adj_Rate/12*$R59)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2197-07-01","2202-06-30",2202,{"$error":"#N/A"},{"$error":"#N/A"},null,"2197-07-01","2202-06-30",2202,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,41,{"$error":"#N/A"},{"$f":"+IF(AND(B60<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B60=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($S$19:S59),VLOOKUP($P60,$B$12:$L114,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate*$R60)),IF(payfreq=\"Semiannually\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/2*$R60)),IF(payfreq=\"Quarterly\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/4*$R60)),IF(payfreq=\"Monthly\",IF(P60=\"\",\"\",IF(P60=\"Total\",SUM($T$19:T59),Adj_Rate/12*$R60)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2202-07-01","2207-06-30",2207,{"$error":"#N/A"},{"$error":"#N/A"},null,"2202-07-01","2207-06-30",2207,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,42,{"$error":"#N/A"},{"$f":"+IF(AND(B61<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B61=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($S$19:S60),VLOOKUP($P61,$B$12:$L115,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate*$R61)),IF(payfreq=\"Semiannually\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/2*$R61)),IF(payfreq=\"Quarterly\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/4*$R61)),IF(payfreq=\"Monthly\",IF(P61=\"\",\"\",IF(P61=\"Total\",SUM($T$19:T60),Adj_Rate/12*$R61)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2207-07-01","2212-06-30",2212,{"$error":"#N/A"},{"$error":"#N/A"},null,"2207-07-01","2212-06-30",2212,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,43,{"$error":"#N/A"},{"$f":"+IF(AND(B62<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B62=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($S$19:S61),VLOOKUP($P62,$B$12:$L116,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate*$R62)),IF(payfreq=\"Semiannually\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/2*$R62)),IF(payfreq=\"Quarterly\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/4*$R62)),IF(payfreq=\"Monthly\",IF(P62=\"\",\"\",IF(P62=\"Total\",SUM($T$19:T61),Adj_Rate/12*$R62)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2212-07-01","2217-06-30",2217,{"$error":"#N/A"},{"$error":"#N/A"},null,"2212-07-01","2217-06-30",2217,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,44,{"$error":"#N/A"},{"$f":"+IF(AND(B63<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B63=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($S$19:S62),VLOOKUP($P63,$B$12:$L117,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate*$R63)),IF(payfreq=\"Semiannually\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/2*$R63)),IF(payfreq=\"Quarterly\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/4*$R63)),IF(payfreq=\"Monthly\",IF(P63=\"\",\"\",IF(P63=\"Total\",SUM($T$19:T62),Adj_Rate/12*$R63)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2217-07-01","2222-06-30",2222,{"$error":"#N/A"},{"$error":"#N/A"},null,"2217-07-01","2222-06-30",2222,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,45,{"$error":"#N/A"},{"$f":"+IF(AND(B64<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B64=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($S$19:S63),VLOOKUP($P64,$B$12:$L118,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate*$R64)),IF(payfreq=\"Semiannually\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/2*$R64)),IF(payfreq=\"Quarterly\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/4*$R64)),IF(payfreq=\"Monthly\",IF(P64=\"\",\"\",IF(P64=\"Total\",SUM($T$19:T63),Adj_Rate/12*$R64)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2222-07-01","2227-06-30",2227,{"$error":"#N/A"},{"$error":"#N/A"},null,"2222-07-01","2227-06-30",2227,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,46,{"$error":"#N/A"},{"$f":"+IF(AND(B65<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B65=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($S$19:S64),VLOOKUP($P65,$B$12:$L119,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate*$R65)),IF(payfreq=\"Semiannually\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/2*$R65)),IF(payfreq=\"Quarterly\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/4*$R65)),IF(payfreq=\"Monthly\",IF(P65=\"\",\"\",IF(P65=\"Total\",SUM($T$19:T64),Adj_Rate/12*$R65)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2227-07-01","2232-06-30",{"$f":"+YEAR(AA65)","v":2232},{"$error":"#N/A"},{"$error":"#N/A"},null,"2227-07-01","2232-06-30",{"$f":"+YEAR(AG65)","v":2232},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,47,{"$error":"#N/A"},{"$f":"+IF(AND(B66<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B66=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($S$19:S65),VLOOKUP($P66,$B$12:$L120,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate*$R66)),IF(payfreq=\"Semiannually\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/2*$R66)),IF(payfreq=\"Quarterly\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/4*$R66)),IF(payfreq=\"Monthly\",IF(P66=\"\",\"\",IF(P66=\"Total\",SUM($T$19:T65),Adj_Rate/12*$R66)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,48,{"$error":"#N/A"},{"$f":"+IF(AND(B67<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B67=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($S$19:S66),VLOOKUP($P67,$B$12:$L121,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate*$R67)),IF(payfreq=\"Semiannually\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/2*$R67)),IF(payfreq=\"Quarterly\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/4*$R67)),IF(payfreq=\"Monthly\",IF(P67=\"\",\"\",IF(P67=\"Total\",SUM($T$19:T66),Adj_Rate/12*$R67)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,49,{"$error":"#N/A"},{"$f":"+IF(AND(B68<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B68=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($S$19:S67),VLOOKUP($P68,$B$12:$L122,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate*$R68)),IF(payfreq=\"Semiannually\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/2*$R68)),IF(payfreq=\"Quarterly\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/4*$R68)),IF(payfreq=\"Monthly\",IF(P68=\"\",\"\",IF(P68=\"Total\",SUM($T$19:T67),Adj_Rate/12*$R68)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,50,{"$error":"#N/A"},{"$f":"+IF(AND(B69<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B69=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($S$19:S68),VLOOKUP($P69,$B$12:$L123,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate*$R69)),IF(payfreq=\"Semiannually\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/2*$R69)),IF(payfreq=\"Quarterly\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/4*$R69)),IF(payfreq=\"Monthly\",IF(P69=\"\",\"\",IF(P69=\"Total\",SUM($T$19:T68),Adj_Rate/12*$R69)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,51,{"$error":"#N/A"},{"$f":"+IF(AND(B70<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B70=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($S$19:S69),VLOOKUP($P70,$B$12:$L124,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate*$R70)),IF(payfreq=\"Semiannually\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/2*$R70)),IF(payfreq=\"Quarterly\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/4*$R70)),IF(payfreq=\"Monthly\",IF(P70=\"\",\"\",IF(P70=\"Total\",SUM($T$19:T69),Adj_Rate/12*$R70)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,52,{"$error":"#N/A"},{"$f":"+IF(AND(B71<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B71=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($S$19:S70),VLOOKUP($P71,$B$12:$L125,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate*$R71)),IF(payfreq=\"Semiannually\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/2*$R71)),IF(payfreq=\"Quarterly\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/4*$R71)),IF(payfreq=\"Monthly\",IF(P71=\"\",\"\",IF(P71=\"Total\",SUM($T$19:T70),Adj_Rate/12*$R71)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,53,{"$error":"#N/A"},{"$f":"+IF(AND(B72<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B72=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($S$19:S71),VLOOKUP($P72,$B$12:$L126,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate*$R72)),IF(payfreq=\"Semiannually\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/2*$R72)),IF(payfreq=\"Quarterly\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/4*$R72)),IF(payfreq=\"Monthly\",IF(P72=\"\",\"\",IF(P72=\"Total\",SUM($T$19:T71),Adj_Rate/12*$R72)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,54,{"$error":"#N/A"},{"$f":"+IF(AND(B73<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B73=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($S$19:S72),VLOOKUP($P73,$B$12:$L127,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate*$R73)),IF(payfreq=\"Semiannually\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/2*$R73)),IF(payfreq=\"Quarterly\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/4*$R73)),IF(payfreq=\"Monthly\",IF(P73=\"\",\"\",IF(P73=\"Total\",SUM($T$19:T72),Adj_Rate/12*$R73)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,55,{"$error":"#N/A"},{"$f":"+IF(AND(B74<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B74=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($S$19:S73),VLOOKUP($P74,$B$12:$L128,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate*$R74)),IF(payfreq=\"Semiannually\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/2*$R74)),IF(payfreq=\"Quarterly\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/4*$R74)),IF(payfreq=\"Monthly\",IF(P74=\"\",\"\",IF(P74=\"Total\",SUM($T$19:T73),Adj_Rate/12*$R74)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,56,{"$error":"#N/A"},{"$f":"+IF(AND(B75<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B75=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($S$19:S74),VLOOKUP($P75,$B$12:$L129,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate*$R75)),IF(payfreq=\"Semiannually\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/2*$R75)),IF(payfreq=\"Quarterly\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/4*$R75)),IF(payfreq=\"Monthly\",IF(P75=\"\",\"\",IF(P75=\"Total\",SUM($T$19:T74),Adj_Rate/12*$R75)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,57,{"$error":"#N/A"},{"$f":"+IF(AND(B76<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B76=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($S$19:S75),VLOOKUP($P76,$B$12:$L130,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate*$R76)),IF(payfreq=\"Semiannually\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/2*$R76)),IF(payfreq=\"Quarterly\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/4*$R76)),IF(payfreq=\"Monthly\",IF(P76=\"\",\"\",IF(P76=\"Total\",SUM($T$19:T75),Adj_Rate/12*$R76)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,58,{"$error":"#N/A"},{"$f":"+IF(AND(B77<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B77=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($S$19:S76),VLOOKUP($P77,$B$12:$L131,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate*$R77)),IF(payfreq=\"Semiannually\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/2*$R77)),IF(payfreq=\"Quarterly\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/4*$R77)),IF(payfreq=\"Monthly\",IF(P77=\"\",\"\",IF(P77=\"Total\",SUM($T$19:T76),Adj_Rate/12*$R77)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,59,{"$error":"#N/A"},{"$f":"+IF(AND(B78<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B78=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($S$19:S77),VLOOKUP($P78,$B$12:$L132,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate*$R78)),IF(payfreq=\"Semiannually\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/2*$R78)),IF(payfreq=\"Quarterly\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/4*$R78)),IF(payfreq=\"Monthly\",IF(P78=\"\",\"\",IF(P78=\"Total\",SUM($T$19:T77),Adj_Rate/12*$R78)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,60,{"$error":"#N/A"},{"$f":"+IF(AND(B79<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B79=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($S$19:S78),VLOOKUP($P79,$B$12:$L133,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate*$R79)),IF(payfreq=\"Semiannually\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/2*$R79)),IF(payfreq=\"Quarterly\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/4*$R79)),IF(payfreq=\"Monthly\",IF(P79=\"\",\"\",IF(P79=\"Total\",SUM($T$19:T78),Adj_Rate/12*$R79)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,61,{"$error":"#N/A"},{"$f":"+IF(AND(B80<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B80=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($S$19:S79),VLOOKUP($P80,$B$12:$L134,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate*$R80)),IF(payfreq=\"Semiannually\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/2*$R80)),IF(payfreq=\"Quarterly\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/4*$R80)),IF(payfreq=\"Monthly\",IF(P80=\"\",\"\",IF(P80=\"Total\",SUM($T$19:T79),Adj_Rate/12*$R80)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,62,{"$error":"#N/A"},{"$f":"+IF(AND(B81<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B81=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($S$19:S80),VLOOKUP($P81,$B$12:$L135,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate*$R81)),IF(payfreq=\"Semiannually\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/2*$R81)),IF(payfreq=\"Quarterly\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/4*$R81)),IF(payfreq=\"Monthly\",IF(P81=\"\",\"\",IF(P81=\"Total\",SUM($T$19:T80),Adj_Rate/12*$R81)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,63,{"$error":"#N/A"},{"$f":"+IF(AND(B82<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B82=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($S$19:S81),VLOOKUP($P82,$B$12:$L136,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate*$R82)),IF(payfreq=\"Semiannually\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/2*$R82)),IF(payfreq=\"Quarterly\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/4*$R82)),IF(payfreq=\"Monthly\",IF(P82=\"\",\"\",IF(P82=\"Total\",SUM($T$19:T81),Adj_Rate/12*$R82)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,64,{"$error":"#N/A"},{"$f":"+IF(AND(B83<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B83=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate)^($B83),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/2)^($B83),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/4)^($B83),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B83<=term),$L83/(1+Adj_Rate/12)^($B83),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate)^($B83),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/2)^($B83),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/4)^($B83),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B83<=term),$L83/(1+Adj_Rate/12)^($B83),\"\"))))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($S$19:S82),VLOOKUP($P83,$B$12:$L137,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate*$R83)),IF(payfreq=\"Semiannually\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/2*$R83)),IF(payfreq=\"Quarterly\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/4*$R83)),IF(payfreq=\"Monthly\",IF(P83=\"\",\"\",IF(P83=\"Total\",SUM($T$19:T82),Adj_Rate/12*$R83)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,65,{"$error":"#N/A"},{"$f":"+IF(AND(B84<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B84=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D84:K84)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(P84=\"\",\"\",IF(P84=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q83)+1,MONTH(Q83),DAY(Q83)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q83),MONTH(Q83)+6,DAY(Q83)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q83),MONTH(Q83)+3,DAY(Q83)),IF(payfreq=\"Monthly\",DATE(YEAR(Q83),MONTH(Q83)+1,DAY(Q83))))))))","v":{"$error":"#N/A"}},{"$f":"IF(OR(P84=\"\",P84=\"Total\"),\"\",V83)","v":{"$error":"#N/A"}},{"$f":"IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($S$19:S83),VLOOKUP($P84,$B$12:$L138,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate*$R84)),IF(payfreq=\"Semiannually\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/2*$R84)),IF(payfreq=\"Quarterly\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/4*$R84)),IF(payfreq=\"Monthly\",IF(P84=\"\",\"\",IF(P84=\"Total\",SUM($T$19:T83),Adj_Rate/12*$R84)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S84=\"\",\"\",S84-T84)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P84=\"\",P84=\"Total\"),\"\",R84+T84-S84)","v":{"$error":"#N/A"}}]
[null,66,{"$f":"IF(Q85 <> \"\",Q85, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B85<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B85=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P84<term,P84+1,IF(P84=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($S$19:S84),VLOOKUP($P85,$B$12:$L139,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate*$R85)),IF(payfreq=\"Semiannually\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/2*$R85)),IF(payfreq=\"Quarterly\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/4*$R85)),IF(payfreq=\"Monthly\",IF(P85=\"\",\"\",IF(P85=\"Total\",SUM($T$19:T84),Adj_Rate/12*$R85)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,67,{"$error":"#N/A"},{"$f":"+IF(AND(B86<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B86=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($S$19:S85),VLOOKUP($P86,$B$12:$L140,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate*$R86)),IF(payfreq=\"Semiannually\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/2*$R86)),IF(payfreq=\"Quarterly\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/4*$R86)),IF(payfreq=\"Monthly\",IF(P86=\"\",\"\",IF(P86=\"Total\",SUM($T$19:T85),Adj_Rate/12*$R86)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,68,{"$error":"#N/A"},{"$f":"+IF(AND(B87<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B87=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($S$19:S86),VLOOKUP($P87,$B$12:$L141,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate*$R87)),IF(payfreq=\"Semiannually\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/2*$R87)),IF(payfreq=\"Quarterly\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/4*$R87)),IF(payfreq=\"Monthly\",IF(P87=\"\",\"\",IF(P87=\"Total\",SUM($T$19:T86),Adj_Rate/12*$R87)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,69,{"$error":"#N/A"},{"$f":"+IF(AND(B88<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B88=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($S$19:S87),VLOOKUP($P88,$B$12:$L142,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate*$R88)),IF(payfreq=\"Semiannually\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/2*$R88)),IF(payfreq=\"Quarterly\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/4*$R88)),IF(payfreq=\"Monthly\",IF(P88=\"\",\"\",IF(P88=\"Total\",SUM($T$19:T87),Adj_Rate/12*$R88)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,70,{"$error":"#N/A"},{"$f":"+IF(AND(B89<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B89=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($S$19:S88),VLOOKUP($P89,$B$12:$L143,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate*$R89)),IF(payfreq=\"Semiannually\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/2*$R89)),IF(payfreq=\"Quarterly\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/4*$R89)),IF(payfreq=\"Monthly\",IF(P89=\"\",\"\",IF(P89=\"Total\",SUM($T$19:T88),Adj_Rate/12*$R89)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,71,{"$error":"#N/A"},{"$f":"+IF(AND(B90<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B90=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($S$19:S89),VLOOKUP($P90,$B$12:$L144,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate*$R90)),IF(payfreq=\"Semiannually\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/2*$R90)),IF(payfreq=\"Quarterly\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/4*$R90)),IF(payfreq=\"Monthly\",IF(P90=\"\",\"\",IF(P90=\"Total\",SUM($T$19:T89),Adj_Rate/12*$R90)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,72,{"$error":"#N/A"},{"$f":"+IF(AND(B91<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B91=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($S$19:S90),VLOOKUP($P91,$B$12:$L145,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate*$R91)),IF(payfreq=\"Semiannually\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/2*$R91)),IF(payfreq=\"Quarterly\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/4*$R91)),IF(payfreq=\"Monthly\",IF(P91=\"\",\"\",IF(P91=\"Total\",SUM($T$19:T90),Adj_Rate/12*$R91)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,73,{"$error":"#N/A"},{"$f":"+IF(AND(B92<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B92=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($S$19:S91),VLOOKUP($P92,$B$12:$L146,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate*$R92)),IF(payfreq=\"Semiannually\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/2*$R92)),IF(payfreq=\"Quarterly\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/4*$R92)),IF(payfreq=\"Monthly\",IF(P92=\"\",\"\",IF(P92=\"Total\",SUM($T$19:T91),Adj_Rate/12*$R92)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,74,{"$error":"#N/A"},{"$f":"+IF(AND(B93<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B93=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($S$19:S92),VLOOKUP($P93,$B$12:$L147,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate*$R93)),IF(payfreq=\"Semiannually\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/2*$R93)),IF(payfreq=\"Quarterly\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/4*$R93)),IF(payfreq=\"Monthly\",IF(P93=\"\",\"\",IF(P93=\"Total\",SUM($T$19:T92),Adj_Rate/12*$R93)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,75,{"$error":"#N/A"},{"$f":"+IF(AND(B94<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B94=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($S$19:S93),VLOOKUP($P94,$B$12:$L148,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate*$R94)),IF(payfreq=\"Semiannually\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/2*$R94)),IF(payfreq=\"Quarterly\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/4*$R94)),IF(payfreq=\"Monthly\",IF(P94=\"\",\"\",IF(P94=\"Total\",SUM($T$19:T93),Adj_Rate/12*$R94)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,76,{"$error":"#N/A"},{"$f":"+IF(AND(B95<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B95=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($S$19:S94),VLOOKUP($P95,$B$12:$L149,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate*$R95)),IF(payfreq=\"Semiannually\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/2*$R95)),IF(payfreq=\"Quarterly\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/4*$R95)),IF(payfreq=\"Monthly\",IF(P95=\"\",\"\",IF(P95=\"Total\",SUM($T$19:T94),Adj_Rate/12*$R95)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,77,{"$error":"#N/A"},{"$f":"+IF(AND(B96<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B96=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($S$19:S95),VLOOKUP($P96,$B$12:$L150,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate*$R96)),IF(payfreq=\"Semiannually\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/2*$R96)),IF(payfreq=\"Quarterly\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/4*$R96)),IF(payfreq=\"Monthly\",IF(P96=\"\",\"\",IF(P96=\"Total\",SUM($T$19:T95),Adj_Rate/12*$R96)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,78,{"$error":"#N/A"},{"$f":"+IF(AND(B97<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B97=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($S$19:S96),VLOOKUP($P97,$B$12:$L151,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate*$R97)),IF(payfreq=\"Semiannually\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/2*$R97)),IF(payfreq=\"Quarterly\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/4*$R97)),IF(payfreq=\"Monthly\",IF(P97=\"\",\"\",IF(P97=\"Total\",SUM($T$19:T96),Adj_Rate/12*$R97)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,79,{"$error":"#N/A"},{"$f":"+IF(AND(B98<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B98=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($S$19:S97),VLOOKUP($P98,$B$12:$L152,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate*$R98)),IF(payfreq=\"Semiannually\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/2*$R98)),IF(payfreq=\"Quarterly\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/4*$R98)),IF(payfreq=\"Monthly\",IF(P98=\"\",\"\",IF(P98=\"Total\",SUM($T$19:T97),Adj_Rate/12*$R98)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,80,{"$error":"#N/A"},{"$f":"+IF(AND(B99<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B99=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($S$19:S98),VLOOKUP($P99,$B$12:$L153,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate*$R99)),IF(payfreq=\"Semiannually\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/2*$R99)),IF(payfreq=\"Quarterly\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/4*$R99)),IF(payfreq=\"Monthly\",IF(P99=\"\",\"\",IF(P99=\"Total\",SUM($T$19:T98),Adj_Rate/12*$R99)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,81,{"$error":"#N/A"},{"$f":"+IF(AND(B100<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B100=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($S$19:S99),VLOOKUP($P100,$B$12:$L154,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate*$R100)),IF(payfreq=\"Semiannually\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/2*$R100)),IF(payfreq=\"Quarterly\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/4*$R100)),IF(payfreq=\"Monthly\",IF(P100=\"\",\"\",IF(P100=\"Total\",SUM($T$19:T99),Adj_Rate/12*$R100)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,82,{"$error":"#N/A"},{"$f":"+IF(AND(B101<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B101=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($S$19:S100),VLOOKUP($P101,$B$12:$L155,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate*$R101)),IF(payfreq=\"Semiannually\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/2*$R101)),IF(payfreq=\"Quarterly\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/4*$R101)),IF(payfreq=\"Monthly\",IF(P101=\"\",\"\",IF(P101=\"Total\",SUM($T$19:T100),Adj_Rate/12*$R101)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,83,{"$error":"#N/A"},{"$f":"+IF(AND(B102<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B102=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($S$19:S101),VLOOKUP($P102,$B$12:$L156,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate*$R102)),IF(payfreq=\"Semiannually\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/2*$R102)),IF(payfreq=\"Quarterly\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/4*$R102)),IF(payfreq=\"Monthly\",IF(P102=\"\",\"\",IF(P102=\"Total\",SUM($T$19:T101),Adj_Rate/12*$R102)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,84,{"$error":"#N/A"},{"$f":"+IF(AND(B103<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B103=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($S$19:S102),VLOOKUP($P103,$B$12:$L157,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate*$R103)),IF(payfreq=\"Semiannually\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/2*$R103)),IF(payfreq=\"Quarterly\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/4*$R103)),IF(payfreq=\"Monthly\",IF(P103=\"\",\"\",IF(P103=\"Total\",SUM($T$19:T102),Adj_Rate/12*$R103)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,85,{"$error":"#N/A"},{"$f":"+IF(AND(B104<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B104=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($S$19:S103),VLOOKUP($P104,$B$12:$L158,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate*$R104)),IF(payfreq=\"Semiannually\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/2*$R104)),IF(payfreq=\"Quarterly\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/4*$R104)),IF(payfreq=\"Monthly\",IF(P104=\"\",\"\",IF(P104=\"Total\",SUM($T$19:T103),Adj_Rate/12*$R104)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,86,{"$error":"#N/A"},{"$f":"+IF(AND(B105<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B105=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($S$19:S104),VLOOKUP($P105,$B$12:$L159,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate*$R105)),IF(payfreq=\"Semiannually\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/2*$R105)),IF(payfreq=\"Quarterly\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/4*$R105)),IF(payfreq=\"Monthly\",IF(P105=\"\",\"\",IF(P105=\"Total\",SUM($T$19:T104),Adj_Rate/12*$R105)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,87,{"$error":"#N/A"},{"$f":"+IF(AND(B106<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B106=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($S$19:S105),VLOOKUP($P106,$B$12:$L160,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate*$R106)),IF(payfreq=\"Semiannually\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/2*$R106)),IF(payfreq=\"Quarterly\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/4*$R106)),IF(payfreq=\"Monthly\",IF(P106=\"\",\"\",IF(P106=\"Total\",SUM($T$19:T105),Adj_Rate/12*$R106)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,88,{"$error":"#N/A"},{"$f":"+IF(AND(B107<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B107=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($S$19:S106),VLOOKUP($P107,$B$12:$L161,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate*$R107)),IF(payfreq=\"Semiannually\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/2*$R107)),IF(payfreq=\"Quarterly\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/4*$R107)),IF(payfreq=\"Monthly\",IF(P107=\"\",\"\",IF(P107=\"Total\",SUM($T$19:T106),Adj_Rate/12*$R107)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,89,{"$error":"#N/A"},{"$f":"+IF(AND(B108<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B108=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($S$19:S107),VLOOKUP($P108,$B$12:$L162,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate*$R108)),IF(payfreq=\"Semiannually\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/2*$R108)),IF(payfreq=\"Quarterly\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/4*$R108)),IF(payfreq=\"Monthly\",IF(P108=\"\",\"\",IF(P108=\"Total\",SUM($T$19:T107),Adj_Rate/12*$R108)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,90,{"$error":"#N/A"},{"$f":"+IF(AND(B109<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B109=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($S$19:S108),VLOOKUP($P109,$B$12:$L163,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate*$R109)),IF(payfreq=\"Semiannually\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/2*$R109)),IF(payfreq=\"Quarterly\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/4*$R109)),IF(payfreq=\"Monthly\",IF(P109=\"\",\"\",IF(P109=\"Total\",SUM($T$19:T108),Adj_Rate/12*$R109)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,91,{"$error":"#N/A"},{"$f":"+IF(AND(B110<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B110=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($S$19:S109),VLOOKUP($P110,$B$12:$L164,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate*$R110)),IF(payfreq=\"Semiannually\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/2*$R110)),IF(payfreq=\"Quarterly\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/4*$R110)),IF(payfreq=\"Monthly\",IF(P110=\"\",\"\",IF(P110=\"Total\",SUM($T$19:T109),Adj_Rate/12*$R110)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,92,{"$error":"#N/A"},{"$f":"+IF(AND(B111<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B111=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($S$19:S110),VLOOKUP($P111,$B$12:$L165,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate*$R111)),IF(payfreq=\"Semiannually\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/2*$R111)),IF(payfreq=\"Quarterly\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/4*$R111)),IF(payfreq=\"Monthly\",IF(P111=\"\",\"\",IF(P111=\"Total\",SUM($T$19:T110),Adj_Rate/12*$R111)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,93,{"$error":"#N/A"},{"$f":"+IF(AND(B112<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B112=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($S$19:S111),VLOOKUP($P112,$B$12:$L166,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate*$R112)),IF(payfreq=\"Semiannually\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/2*$R112)),IF(payfreq=\"Quarterly\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/4*$R112)),IF(payfreq=\"Monthly\",IF(P112=\"\",\"\",IF(P112=\"Total\",SUM($T$19:T111),Adj_Rate/12*$R112)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,94,{"$error":"#N/A"},{"$f":"+IF(AND(B113<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B113=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($S$19:S112),VLOOKUP($P113,$B$12:$L167,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate*$R113)),IF(payfreq=\"Semiannually\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/2*$R113)),IF(payfreq=\"Quarterly\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/4*$R113)),IF(payfreq=\"Monthly\",IF(P113=\"\",\"\",IF(P113=\"Total\",SUM($T$19:T112),Adj_Rate/12*$R113)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,95,{"$error":"#N/A"},{"$f":"+IF(AND(B114<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B114=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($S$19:S113),VLOOKUP($P114,$B$12:$L168,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate*$R114)),IF(payfreq=\"Semiannually\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/2*$R114)),IF(payfreq=\"Quarterly\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/4*$R114)),IF(payfreq=\"Monthly\",IF(P114=\"\",\"\",IF(P114=\"Total\",SUM($T$19:T113),Adj_Rate/12*$R114)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,96,{"$error":"#N/A"},{"$f":"+IF(AND(B115<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B115=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($S$19:S114),VLOOKUP($P115,$B$12:$L169,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate*$R115)),IF(payfreq=\"Semiannually\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/2*$R115)),IF(payfreq=\"Quarterly\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/4*$R115)),IF(payfreq=\"Monthly\",IF(P115=\"\",\"\",IF(P115=\"Total\",SUM($T$19:T114),Adj_Rate/12*$R115)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,97,{"$error":"#N/A"},{"$f":"+IF(AND(B116<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B116=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($S$19:S115),VLOOKUP($P116,$B$12:$L170,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate*$R116)),IF(payfreq=\"Semiannually\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/2*$R116)),IF(payfreq=\"Quarterly\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/4*$R116)),IF(payfreq=\"Monthly\",IF(P116=\"\",\"\",IF(P116=\"Total\",SUM($T$19:T115),Adj_Rate/12*$R116)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,98,{"$error":"#N/A"},{"$f":"+IF(AND(B117<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B117=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($S$19:S116),VLOOKUP($P117,$B$12:$L171,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate*$R117)),IF(payfreq=\"Semiannually\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/2*$R117)),IF(payfreq=\"Quarterly\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/4*$R117)),IF(payfreq=\"Monthly\",IF(P117=\"\",\"\",IF(P117=\"Total\",SUM($T$19:T116),Adj_Rate/12*$R117)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,99,{"$error":"#N/A"},{"$f":"+IF(AND(B118<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B118=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($S$19:S117),VLOOKUP($P118,$B$12:$L172,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate*$R118)),IF(payfreq=\"Semiannually\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/2*$R118)),IF(payfreq=\"Quarterly\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/4*$R118)),IF(payfreq=\"Monthly\",IF(P118=\"\",\"\",IF(P118=\"Total\",SUM($T$19:T117),Adj_Rate/12*$R118)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,100,{"$error":"#N/A"},{"$f":"+IF(AND(B119<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B119=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($S$19:S118),VLOOKUP($P119,$B$12:$L173,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate*$R119)),IF(payfreq=\"Semiannually\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/2*$R119)),IF(payfreq=\"Quarterly\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/4*$R119)),IF(payfreq=\"Monthly\",IF(P119=\"\",\"\",IF(P119=\"Total\",SUM($T$19:T118),Adj_Rate/12*$R119)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,101,{"$error":"#N/A"},{"$f":"+IF(AND(B120<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B120=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($S$19:S119),VLOOKUP($P120,$B$12:$L174,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate*$R120)),IF(payfreq=\"Semiannually\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/2*$R120)),IF(payfreq=\"Quarterly\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/4*$R120)),IF(payfreq=\"Monthly\",IF(P120=\"\",\"\",IF(P120=\"Total\",SUM($T$19:T119),Adj_Rate/12*$R120)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,102,{"$error":"#N/A"},{"$f":"+IF(AND(B121<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B121=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($S$19:S120),VLOOKUP($P121,$B$12:$L175,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate*$R121)),IF(payfreq=\"Semiannually\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/2*$R121)),IF(payfreq=\"Quarterly\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/4*$R121)),IF(payfreq=\"Monthly\",IF(P121=\"\",\"\",IF(P121=\"Total\",SUM($T$19:T120),Adj_Rate/12*$R121)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,103,{"$error":"#N/A"},{"$f":"+IF(AND(B122<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B122=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($S$19:S121),VLOOKUP($P122,$B$12:$L176,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate*$R122)),IF(payfreq=\"Semiannually\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/2*$R122)),IF(payfreq=\"Quarterly\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/4*$R122)),IF(payfreq=\"Monthly\",IF(P122=\"\",\"\",IF(P122=\"Total\",SUM($T$19:T121),Adj_Rate/12*$R122)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,104,{"$error":"#N/A"},{"$f":"+IF(AND(B123<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B123=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($S$19:S122),VLOOKUP($P123,$B$12:$L177,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate*$R123)),IF(payfreq=\"Semiannually\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/2*$R123)),IF(payfreq=\"Quarterly\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/4*$R123)),IF(payfreq=\"Monthly\",IF(P123=\"\",\"\",IF(P123=\"Total\",SUM($T$19:T122),Adj_Rate/12*$R123)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,105,{"$error":"#N/A"},{"$f":"+IF(AND(B124<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B124=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($S$19:S123),VLOOKUP($P124,$B$12:$L178,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate*$R124)),IF(payfreq=\"Semiannually\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/2*$R124)),IF(payfreq=\"Quarterly\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/4*$R124)),IF(payfreq=\"Monthly\",IF(P124=\"\",\"\",IF(P124=\"Total\",SUM($T$19:T123),Adj_Rate/12*$R124)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,106,{"$error":"#N/A"},{"$f":"+IF(AND(B125<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B125=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($S$19:S124),VLOOKUP($P125,$B$12:$L179,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate*$R125)),IF(payfreq=\"Semiannually\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/2*$R125)),IF(payfreq=\"Quarterly\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/4*$R125)),IF(payfreq=\"Monthly\",IF(P125=\"\",\"\",IF(P125=\"Total\",SUM($T$19:T124),Adj_Rate/12*$R125)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,107,{"$error":"#N/A"},{"$f":"+IF(AND(B126<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B126=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($S$19:S125),VLOOKUP($P126,$B$12:$L180,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate*$R126)),IF(payfreq=\"Semiannually\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/2*$R126)),IF(payfreq=\"Quarterly\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/4*$R126)),IF(payfreq=\"Monthly\",IF(P126=\"\",\"\",IF(P126=\"Total\",SUM($T$19:T125),Adj_Rate/12*$R126)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,108,{"$error":"#N/A"},{"$f":"+IF(AND(B127<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B127=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($S$19:S126),VLOOKUP($P127,$B$12:$L181,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate*$R127)),IF(payfreq=\"Semiannually\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/2*$R127)),IF(payfreq=\"Quarterly\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/4*$R127)),IF(payfreq=\"Monthly\",IF(P127=\"\",\"\",IF(P127=\"Total\",SUM($T$19:T126),Adj_Rate/12*$R127)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,109,{"$error":"#N/A"},{"$f":"+IF(AND(B128<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B128=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($S$19:S127),VLOOKUP($P128,$B$12:$L182,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate*$R128)),IF(payfreq=\"Semiannually\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/2*$R128)),IF(payfreq=\"Quarterly\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/4*$R128)),IF(payfreq=\"Monthly\",IF(P128=\"\",\"\",IF(P128=\"Total\",SUM($T$19:T127),Adj_Rate/12*$R128)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,110,{"$error":"#N/A"},{"$f":"+IF(AND(B129<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B129=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($S$19:S128),VLOOKUP($P129,$B$12:$L183,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate*$R129)),IF(payfreq=\"Semiannually\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/2*$R129)),IF(payfreq=\"Quarterly\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/4*$R129)),IF(payfreq=\"Monthly\",IF(P129=\"\",\"\",IF(P129=\"Total\",SUM($T$19:T128),Adj_Rate/12*$R129)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,111,{"$error":"#N/A"},{"$f":"+IF(AND(B130<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B130=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($S$19:S129),VLOOKUP($P130,$B$12:$L184,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate*$R130)),IF(payfreq=\"Semiannually\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/2*$R130)),IF(payfreq=\"Quarterly\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/4*$R130)),IF(payfreq=\"Monthly\",IF(P130=\"\",\"\",IF(P130=\"Total\",SUM($T$19:T129),Adj_Rate/12*$R130)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,112,{"$error":"#N/A"},{"$f":"+IF(AND(B131<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B131=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($S$19:S130),VLOOKUP($P131,$B$12:$L185,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate*$R131)),IF(payfreq=\"Semiannually\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/2*$R131)),IF(payfreq=\"Quarterly\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/4*$R131)),IF(payfreq=\"Monthly\",IF(P131=\"\",\"\",IF(P131=\"Total\",SUM($T$19:T130),Adj_Rate/12*$R131)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,113,{"$error":"#N/A"},{"$f":"+IF(AND(B132<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B132=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($S$19:S131),VLOOKUP($P132,$B$12:$L186,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate*$R132)),IF(payfreq=\"Semiannually\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/2*$R132)),IF(payfreq=\"Quarterly\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/4*$R132)),IF(payfreq=\"Monthly\",IF(P132=\"\",\"\",IF(P132=\"Total\",SUM($T$19:T131),Adj_Rate/12*$R132)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,114,{"$error":"#N/A"},{"$f":"+IF(AND(B133<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B133=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($S$19:S132),VLOOKUP($P133,$B$12:$L187,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate*$R133)),IF(payfreq=\"Semiannually\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/2*$R133)),IF(payfreq=\"Quarterly\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/4*$R133)),IF(payfreq=\"Monthly\",IF(P133=\"\",\"\",IF(P133=\"Total\",SUM($T$19:T132),Adj_Rate/12*$R133)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,115,{"$error":"#N/A"},{"$f":"+IF(AND(B134<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B134=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($S$19:S133),VLOOKUP($P134,$B$12:$L188,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate*$R134)),IF(payfreq=\"Semiannually\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/2*$R134)),IF(payfreq=\"Quarterly\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/4*$R134)),IF(payfreq=\"Monthly\",IF(P134=\"\",\"\",IF(P134=\"Total\",SUM($T$19:T133),Adj_Rate/12*$R134)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,116,{"$error":"#N/A"},{"$f":"+IF(AND(B135<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B135=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($S$19:S134),VLOOKUP($P135,$B$12:$L189,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate*$R135)),IF(payfreq=\"Semiannually\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/2*$R135)),IF(payfreq=\"Quarterly\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/4*$R135)),IF(payfreq=\"Monthly\",IF(P135=\"\",\"\",IF(P135=\"Total\",SUM($T$19:T134),Adj_Rate/12*$R135)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,117,{"$error":"#N/A"},{"$f":"+IF(AND(B136<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B136=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($S$19:S135),VLOOKUP($P136,$B$12:$L190,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate*$R136)),IF(payfreq=\"Semiannually\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/2*$R136)),IF(payfreq=\"Quarterly\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/4*$R136)),IF(payfreq=\"Monthly\",IF(P136=\"\",\"\",IF(P136=\"Total\",SUM($T$19:T135),Adj_Rate/12*$R136)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,118,{"$error":"#N/A"},{"$f":"+IF(AND(B137<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B137=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($S$19:S136),VLOOKUP($P137,$B$12:$L191,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate*$R137)),IF(payfreq=\"Semiannually\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/2*$R137)),IF(payfreq=\"Quarterly\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/4*$R137)),IF(payfreq=\"Monthly\",IF(P137=\"\",\"\",IF(P137=\"Total\",SUM($T$19:T136),Adj_Rate/12*$R137)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,119,{"$error":"#N/A"},{"$f":"+IF(AND(B138<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B138=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($S$19:S137),VLOOKUP($P138,$B$12:$L192,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate*$R138)),IF(payfreq=\"Semiannually\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/2*$R138)),IF(payfreq=\"Quarterly\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/4*$R138)),IF(payfreq=\"Monthly\",IF(P138=\"\",\"\",IF(P138=\"Total\",SUM($T$19:T137),Adj_Rate/12*$R138)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,120,{"$error":"#N/A"},{"$f":"+IF(AND(B139<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B139=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($S$19:S138),VLOOKUP($P139,$B$12:$L193,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate*$R139)),IF(payfreq=\"Semiannually\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/2*$R139)),IF(payfreq=\"Quarterly\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/4*$R139)),IF(payfreq=\"Monthly\",IF(P139=\"\",\"\",IF(P139=\"Total\",SUM($T$19:T138),Adj_Rate/12*$R139)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,121,{"$error":"#N/A"},{"$f":"+IF(AND(B140<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B140=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($S$19:S139),VLOOKUP($P140,$B$12:$L194,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate*$R140)),IF(payfreq=\"Semiannually\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/2*$R140)),IF(payfreq=\"Quarterly\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/4*$R140)),IF(payfreq=\"Monthly\",IF(P140=\"\",\"\",IF(P140=\"Total\",SUM($T$19:T139),Adj_Rate/12*$R140)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,122,{"$error":"#N/A"},{"$f":"+IF(AND(B141<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B141=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($S$19:S140),VLOOKUP($P141,$B$12:$L195,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate*$R141)),IF(payfreq=\"Semiannually\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/2*$R141)),IF(payfreq=\"Quarterly\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/4*$R141)),IF(payfreq=\"Monthly\",IF(P141=\"\",\"\",IF(P141=\"Total\",SUM($T$19:T140),Adj_Rate/12*$R141)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,123,{"$error":"#N/A"},{"$f":"+IF(AND(B142<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B142=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($S$19:S141),VLOOKUP($P142,$B$12:$L196,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate*$R142)),IF(payfreq=\"Semiannually\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/2*$R142)),IF(payfreq=\"Quarterly\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/4*$R142)),IF(payfreq=\"Monthly\",IF(P142=\"\",\"\",IF(P142=\"Total\",SUM($T$19:T141),Adj_Rate/12*$R142)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,124,{"$error":"#N/A"},{"$f":"+IF(AND(B143<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B143=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($S$19:S142),VLOOKUP($P143,$B$12:$L197,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate*$R143)),IF(payfreq=\"Semiannually\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/2*$R143)),IF(payfreq=\"Quarterly\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/4*$R143)),IF(payfreq=\"Monthly\",IF(P143=\"\",\"\",IF(P143=\"Total\",SUM($T$19:T142),Adj_Rate/12*$R143)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,125,{"$error":"#N/A"},{"$f":"+IF(AND(B144<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B144=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($S$19:S143),VLOOKUP($P144,$B$12:$L198,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate*$R144)),IF(payfreq=\"Semiannually\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/2*$R144)),IF(payfreq=\"Quarterly\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/4*$R144)),IF(payfreq=\"Monthly\",IF(P144=\"\",\"\",IF(P144=\"Total\",SUM($T$19:T143),Adj_Rate/12*$R144)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,126,{"$error":"#N/A"},{"$f":"+IF(AND(B145<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B145=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($S$19:S144),VLOOKUP($P145,$B$12:$L199,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate*$R145)),IF(payfreq=\"Semiannually\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/2*$R145)),IF(payfreq=\"Quarterly\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/4*$R145)),IF(payfreq=\"Monthly\",IF(P145=\"\",\"\",IF(P145=\"Total\",SUM($T$19:T144),Adj_Rate/12*$R145)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,127,{"$error":"#N/A"},{"$f":"+IF(AND(B146<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B146=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($S$19:S145),VLOOKUP($P146,$B$12:$L200,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate*$R146)),IF(payfreq=\"Semiannually\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/2*$R146)),IF(payfreq=\"Quarterly\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/4*$R146)),IF(payfreq=\"Monthly\",IF(P146=\"\",\"\",IF(P146=\"Total\",SUM($T$19:T145),Adj_Rate/12*$R146)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,128,{"$error":"#N/A"},{"$f":"+IF(AND(B147<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B147=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate)^($B147),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/2)^($B147),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/4)^($B147),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B147<=term),$L147/(1+Adj_Rate/12)^($B147),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate)^($B147),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/2)^($B147),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/4)^($B147),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B147<=term),$L147/(1+Adj_Rate/12)^($B147),\"\"))))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($S$19:S146),VLOOKUP($P147,$B$12:$L201,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate*$R147)),IF(payfreq=\"Semiannually\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/2*$R147)),IF(payfreq=\"Quarterly\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/4*$R147)),IF(payfreq=\"Monthly\",IF(P147=\"\",\"\",IF(P147=\"Total\",SUM($T$19:T146),Adj_Rate/12*$R147)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,129,{"$error":"#N/A"},{"$f":"+IF(AND(B148<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B148=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D148:K148)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$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":{"$error":"#N/A"}},{"$f":"IF(OR(P148=\"\",P148=\"Total\"),\"\",V147)","v":{"$error":"#N/A"}},{"$f":"IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($S$19:S147),VLOOKUP($P148,$B$12:$L202,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate*$R148)),IF(payfreq=\"Semiannually\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/2*$R148)),IF(payfreq=\"Quarterly\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/4*$R148)),IF(payfreq=\"Monthly\",IF(P148=\"\",\"\",IF(P148=\"Total\",SUM($T$19:T147),Adj_Rate/12*$R148)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S148=\"\",\"\",S148-T148)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P148=\"\",P148=\"Total\"),\"\",R148+T148-S148)","v":{"$error":"#N/A"}}]
[null,130,{"$f":"IF(Q149 <> \"\",Q149, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B149<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B149=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P148<term,P148+1,IF(P148=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($S$19:S148),VLOOKUP($P149,$B$12:$L203,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate*$R149)),IF(payfreq=\"Semiannually\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/2*$R149)),IF(payfreq=\"Quarterly\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/4*$R149)),IF(payfreq=\"Monthly\",IF(P149=\"\",\"\",IF(P149=\"Total\",SUM($T$19:T148),Adj_Rate/12*$R149)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,131,{"$error":"#N/A"},{"$f":"+IF(AND(B150<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B150=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($S$19:S149),VLOOKUP($P150,$B$12:$L204,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate*$R150)),IF(payfreq=\"Semiannually\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/2*$R150)),IF(payfreq=\"Quarterly\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/4*$R150)),IF(payfreq=\"Monthly\",IF(P150=\"\",\"\",IF(P150=\"Total\",SUM($T$19:T149),Adj_Rate/12*$R150)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,132,{"$error":"#N/A"},{"$f":"+IF(AND(B151<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B151=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($S$19:S150),VLOOKUP($P151,$B$12:$L205,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate*$R151)),IF(payfreq=\"Semiannually\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/2*$R151)),IF(payfreq=\"Quarterly\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/4*$R151)),IF(payfreq=\"Monthly\",IF(P151=\"\",\"\",IF(P151=\"Total\",SUM($T$19:T150),Adj_Rate/12*$R151)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,133,{"$error":"#N/A"},{"$f":"+IF(AND(B152<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B152=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($S$19:S151),VLOOKUP($P152,$B$12:$L206,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate*$R152)),IF(payfreq=\"Semiannually\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/2*$R152)),IF(payfreq=\"Quarterly\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/4*$R152)),IF(payfreq=\"Monthly\",IF(P152=\"\",\"\",IF(P152=\"Total\",SUM($T$19:T151),Adj_Rate/12*$R152)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,134,{"$error":"#N/A"},{"$f":"+IF(AND(B153<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B153=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($S$19:S152),VLOOKUP($P153,$B$12:$L207,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate*$R153)),IF(payfreq=\"Semiannually\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/2*$R153)),IF(payfreq=\"Quarterly\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/4*$R153)),IF(payfreq=\"Monthly\",IF(P153=\"\",\"\",IF(P153=\"Total\",SUM($T$19:T152),Adj_Rate/12*$R153)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,135,{"$error":"#N/A"},{"$f":"+IF(AND(B154<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B154=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($S$19:S153),VLOOKUP($P154,$B$12:$L208,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate*$R154)),IF(payfreq=\"Semiannually\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/2*$R154)),IF(payfreq=\"Quarterly\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/4*$R154)),IF(payfreq=\"Monthly\",IF(P154=\"\",\"\",IF(P154=\"Total\",SUM($T$19:T153),Adj_Rate/12*$R154)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,136,{"$error":"#N/A"},{"$f":"+IF(AND(B155<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B155=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($S$19:S154),VLOOKUP($P155,$B$12:$L209,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate*$R155)),IF(payfreq=\"Semiannually\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/2*$R155)),IF(payfreq=\"Quarterly\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/4*$R155)),IF(payfreq=\"Monthly\",IF(P155=\"\",\"\",IF(P155=\"Total\",SUM($T$19:T154),Adj_Rate/12*$R155)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,137,{"$error":"#N/A"},{"$f":"+IF(AND(B156<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B156=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($S$19:S155),VLOOKUP($P156,$B$12:$L210,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate*$R156)),IF(payfreq=\"Semiannually\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/2*$R156)),IF(payfreq=\"Quarterly\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/4*$R156)),IF(payfreq=\"Monthly\",IF(P156=\"\",\"\",IF(P156=\"Total\",SUM($T$19:T155),Adj_Rate/12*$R156)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,138,{"$error":"#N/A"},{"$f":"+IF(AND(B157<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B157=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($S$19:S156),VLOOKUP($P157,$B$12:$L211,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate*$R157)),IF(payfreq=\"Semiannually\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/2*$R157)),IF(payfreq=\"Quarterly\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/4*$R157)),IF(payfreq=\"Monthly\",IF(P157=\"\",\"\",IF(P157=\"Total\",SUM($T$19:T156),Adj_Rate/12*$R157)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,139,{"$error":"#N/A"},{"$f":"+IF(AND(B158<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B158=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($S$19:S157),VLOOKUP($P158,$B$12:$L212,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate*$R158)),IF(payfreq=\"Semiannually\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/2*$R158)),IF(payfreq=\"Quarterly\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/4*$R158)),IF(payfreq=\"Monthly\",IF(P158=\"\",\"\",IF(P158=\"Total\",SUM($T$19:T157),Adj_Rate/12*$R158)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,140,{"$error":"#N/A"},{"$f":"+IF(AND(B159<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B159=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($S$19:S158),VLOOKUP($P159,$B$12:$L213,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate*$R159)),IF(payfreq=\"Semiannually\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/2*$R159)),IF(payfreq=\"Quarterly\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/4*$R159)),IF(payfreq=\"Monthly\",IF(P159=\"\",\"\",IF(P159=\"Total\",SUM($T$19:T158),Adj_Rate/12*$R159)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,141,{"$error":"#N/A"},{"$f":"+IF(AND(B160<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B160=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($S$19:S159),VLOOKUP($P160,$B$12:$L214,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate*$R160)),IF(payfreq=\"Semiannually\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/2*$R160)),IF(payfreq=\"Quarterly\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/4*$R160)),IF(payfreq=\"Monthly\",IF(P160=\"\",\"\",IF(P160=\"Total\",SUM($T$19:T159),Adj_Rate/12*$R160)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,142,{"$error":"#N/A"},{"$f":"+IF(AND(B161<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B161=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($S$19:S160),VLOOKUP($P161,$B$12:$L215,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate*$R161)),IF(payfreq=\"Semiannually\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/2*$R161)),IF(payfreq=\"Quarterly\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/4*$R161)),IF(payfreq=\"Monthly\",IF(P161=\"\",\"\",IF(P161=\"Total\",SUM($T$19:T160),Adj_Rate/12*$R161)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,143,{"$error":"#N/A"},{"$f":"+IF(AND(B162<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B162=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($S$19:S161),VLOOKUP($P162,$B$12:$L216,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate*$R162)),IF(payfreq=\"Semiannually\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/2*$R162)),IF(payfreq=\"Quarterly\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/4*$R162)),IF(payfreq=\"Monthly\",IF(P162=\"\",\"\",IF(P162=\"Total\",SUM($T$19:T161),Adj_Rate/12*$R162)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,144,{"$error":"#N/A"},{"$f":"+IF(AND(B163<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B163=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($S$19:S162),VLOOKUP($P163,$B$12:$L217,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate*$R163)),IF(payfreq=\"Semiannually\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/2*$R163)),IF(payfreq=\"Quarterly\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/4*$R163)),IF(payfreq=\"Monthly\",IF(P163=\"\",\"\",IF(P163=\"Total\",SUM($T$19:T162),Adj_Rate/12*$R163)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,145,{"$error":"#N/A"},{"$f":"+IF(AND(B164<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B164=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($S$19:S163),VLOOKUP($P164,$B$12:$L218,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate*$R164)),IF(payfreq=\"Semiannually\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/2*$R164)),IF(payfreq=\"Quarterly\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/4*$R164)),IF(payfreq=\"Monthly\",IF(P164=\"\",\"\",IF(P164=\"Total\",SUM($T$19:T163),Adj_Rate/12*$R164)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,146,{"$error":"#N/A"},{"$f":"+IF(AND(B165<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B165=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($S$19:S164),VLOOKUP($P165,$B$12:$L219,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate*$R165)),IF(payfreq=\"Semiannually\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/2*$R165)),IF(payfreq=\"Quarterly\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/4*$R165)),IF(payfreq=\"Monthly\",IF(P165=\"\",\"\",IF(P165=\"Total\",SUM($T$19:T164),Adj_Rate/12*$R165)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,147,{"$error":"#N/A"},{"$f":"+IF(AND(B166<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B166=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($S$19:S165),VLOOKUP($P166,$B$12:$L220,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate*$R166)),IF(payfreq=\"Semiannually\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/2*$R166)),IF(payfreq=\"Quarterly\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/4*$R166)),IF(payfreq=\"Monthly\",IF(P166=\"\",\"\",IF(P166=\"Total\",SUM($T$19:T165),Adj_Rate/12*$R166)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,148,{"$error":"#N/A"},{"$f":"+IF(AND(B167<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B167=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($S$19:S166),VLOOKUP($P167,$B$12:$L221,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate*$R167)),IF(payfreq=\"Semiannually\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/2*$R167)),IF(payfreq=\"Quarterly\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/4*$R167)),IF(payfreq=\"Monthly\",IF(P167=\"\",\"\",IF(P167=\"Total\",SUM($T$19:T166),Adj_Rate/12*$R167)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,149,{"$error":"#N/A"},{"$f":"+IF(AND(B168<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B168=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($S$19:S167),VLOOKUP($P168,$B$12:$L222,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate*$R168)),IF(payfreq=\"Semiannually\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/2*$R168)),IF(payfreq=\"Quarterly\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/4*$R168)),IF(payfreq=\"Monthly\",IF(P168=\"\",\"\",IF(P168=\"Total\",SUM($T$19:T167),Adj_Rate/12*$R168)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,150,{"$error":"#N/A"},{"$f":"+IF(AND(B169<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B169=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($S$19:S168),VLOOKUP($P169,$B$12:$L223,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate*$R169)),IF(payfreq=\"Semiannually\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/2*$R169)),IF(payfreq=\"Quarterly\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/4*$R169)),IF(payfreq=\"Monthly\",IF(P169=\"\",\"\",IF(P169=\"Total\",SUM($T$19:T168),Adj_Rate/12*$R169)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,151,{"$error":"#N/A"},{"$f":"+IF(AND(B170<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B170=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($S$19:S169),VLOOKUP($P170,$B$12:$L224,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate*$R170)),IF(payfreq=\"Semiannually\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/2*$R170)),IF(payfreq=\"Quarterly\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/4*$R170)),IF(payfreq=\"Monthly\",IF(P170=\"\",\"\",IF(P170=\"Total\",SUM($T$19:T169),Adj_Rate/12*$R170)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,152,{"$error":"#N/A"},{"$f":"+IF(AND(B171<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B171=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($S$19:S170),VLOOKUP($P171,$B$12:$L225,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate*$R171)),IF(payfreq=\"Semiannually\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/2*$R171)),IF(payfreq=\"Quarterly\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/4*$R171)),IF(payfreq=\"Monthly\",IF(P171=\"\",\"\",IF(P171=\"Total\",SUM($T$19:T170),Adj_Rate/12*$R171)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,153,{"$error":"#N/A"},{"$f":"+IF(AND(B172<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B172=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($S$19:S171),VLOOKUP($P172,$B$12:$L226,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate*$R172)),IF(payfreq=\"Semiannually\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/2*$R172)),IF(payfreq=\"Quarterly\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/4*$R172)),IF(payfreq=\"Monthly\",IF(P172=\"\",\"\",IF(P172=\"Total\",SUM($T$19:T171),Adj_Rate/12*$R172)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,154,{"$error":"#N/A"},{"$f":"+IF(AND(B173<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B173=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($S$19:S172),VLOOKUP($P173,$B$12:$L227,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate*$R173)),IF(payfreq=\"Semiannually\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/2*$R173)),IF(payfreq=\"Quarterly\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/4*$R173)),IF(payfreq=\"Monthly\",IF(P173=\"\",\"\",IF(P173=\"Total\",SUM($T$19:T172),Adj_Rate/12*$R173)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,155,{"$error":"#N/A"},{"$f":"+IF(AND(B174<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B174=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($S$19:S173),VLOOKUP($P174,$B$12:$L228,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate*$R174)),IF(payfreq=\"Semiannually\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/2*$R174)),IF(payfreq=\"Quarterly\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/4*$R174)),IF(payfreq=\"Monthly\",IF(P174=\"\",\"\",IF(P174=\"Total\",SUM($T$19:T173),Adj_Rate/12*$R174)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,156,{"$error":"#N/A"},{"$f":"+IF(AND(B175<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B175=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($S$19:S174),VLOOKUP($P175,$B$12:$L229,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate*$R175)),IF(payfreq=\"Semiannually\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/2*$R175)),IF(payfreq=\"Quarterly\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/4*$R175)),IF(payfreq=\"Monthly\",IF(P175=\"\",\"\",IF(P175=\"Total\",SUM($T$19:T174),Adj_Rate/12*$R175)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,157,{"$error":"#N/A"},{"$f":"+IF(AND(B176<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B176=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($S$19:S175),VLOOKUP($P176,$B$12:$L230,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate*$R176)),IF(payfreq=\"Semiannually\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/2*$R176)),IF(payfreq=\"Quarterly\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/4*$R176)),IF(payfreq=\"Monthly\",IF(P176=\"\",\"\",IF(P176=\"Total\",SUM($T$19:T175),Adj_Rate/12*$R176)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,158,{"$error":"#N/A"},{"$f":"+IF(AND(B177<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B177=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($S$19:S176),VLOOKUP($P177,$B$12:$L231,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate*$R177)),IF(payfreq=\"Semiannually\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/2*$R177)),IF(payfreq=\"Quarterly\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/4*$R177)),IF(payfreq=\"Monthly\",IF(P177=\"\",\"\",IF(P177=\"Total\",SUM($T$19:T176),Adj_Rate/12*$R177)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,159,{"$error":"#N/A"},{"$f":"+IF(AND(B178<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B178=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($S$19:S177),VLOOKUP($P178,$B$12:$L232,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate*$R178)),IF(payfreq=\"Semiannually\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/2*$R178)),IF(payfreq=\"Quarterly\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/4*$R178)),IF(payfreq=\"Monthly\",IF(P178=\"\",\"\",IF(P178=\"Total\",SUM($T$19:T177),Adj_Rate/12*$R178)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,160,{"$error":"#N/A"},{"$f":"+IF(AND(B179<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B179=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($S$19:S178),VLOOKUP($P179,$B$12:$L233,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate*$R179)),IF(payfreq=\"Semiannually\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/2*$R179)),IF(payfreq=\"Quarterly\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/4*$R179)),IF(payfreq=\"Monthly\",IF(P179=\"\",\"\",IF(P179=\"Total\",SUM($T$19:T178),Adj_Rate/12*$R179)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,161,{"$error":"#N/A"},{"$f":"+IF(AND(B180<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B180=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($S$19:S179),VLOOKUP($P180,$B$12:$L234,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate*$R180)),IF(payfreq=\"Semiannually\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/2*$R180)),IF(payfreq=\"Quarterly\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/4*$R180)),IF(payfreq=\"Monthly\",IF(P180=\"\",\"\",IF(P180=\"Total\",SUM($T$19:T179),Adj_Rate/12*$R180)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,162,{"$error":"#N/A"},{"$f":"+IF(AND(B181<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B181=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($S$19:S180),VLOOKUP($P181,$B$12:$L235,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate*$R181)),IF(payfreq=\"Semiannually\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/2*$R181)),IF(payfreq=\"Quarterly\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/4*$R181)),IF(payfreq=\"Monthly\",IF(P181=\"\",\"\",IF(P181=\"Total\",SUM($T$19:T180),Adj_Rate/12*$R181)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,163,{"$error":"#N/A"},{"$f":"+IF(AND(B182<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B182=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($S$19:S181),VLOOKUP($P182,$B$12:$L236,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate*$R182)),IF(payfreq=\"Semiannually\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/2*$R182)),IF(payfreq=\"Quarterly\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/4*$R182)),IF(payfreq=\"Monthly\",IF(P182=\"\",\"\",IF(P182=\"Total\",SUM($T$19:T181),Adj_Rate/12*$R182)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,164,{"$error":"#N/A"},{"$f":"+IF(AND(B183<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B183=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($S$19:S182),VLOOKUP($P183,$B$12:$L237,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate*$R183)),IF(payfreq=\"Semiannually\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/2*$R183)),IF(payfreq=\"Quarterly\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/4*$R183)),IF(payfreq=\"Monthly\",IF(P183=\"\",\"\",IF(P183=\"Total\",SUM($T$19:T182),Adj_Rate/12*$R183)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,165,{"$error":"#N/A"},{"$f":"+IF(AND(B184<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B184=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($S$19:S183),VLOOKUP($P184,$B$12:$L238,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate*$R184)),IF(payfreq=\"Semiannually\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/2*$R184)),IF(payfreq=\"Quarterly\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/4*$R184)),IF(payfreq=\"Monthly\",IF(P184=\"\",\"\",IF(P184=\"Total\",SUM($T$19:T183),Adj_Rate/12*$R184)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,166,{"$error":"#N/A"},{"$f":"+IF(AND(B185<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B185=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($S$19:S184),VLOOKUP($P185,$B$12:$L239,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate*$R185)),IF(payfreq=\"Semiannually\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/2*$R185)),IF(payfreq=\"Quarterly\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/4*$R185)),IF(payfreq=\"Monthly\",IF(P185=\"\",\"\",IF(P185=\"Total\",SUM($T$19:T184),Adj_Rate/12*$R185)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,167,{"$error":"#N/A"},{"$f":"+IF(AND(B186<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B186=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($S$19:S185),VLOOKUP($P186,$B$12:$L240,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate*$R186)),IF(payfreq=\"Semiannually\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/2*$R186)),IF(payfreq=\"Quarterly\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/4*$R186)),IF(payfreq=\"Monthly\",IF(P186=\"\",\"\",IF(P186=\"Total\",SUM($T$19:T185),Adj_Rate/12*$R186)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,168,{"$error":"#N/A"},{"$f":"+IF(AND(B187<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B187=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($S$19:S186),VLOOKUP($P187,$B$12:$L241,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate*$R187)),IF(payfreq=\"Semiannually\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/2*$R187)),IF(payfreq=\"Quarterly\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/4*$R187)),IF(payfreq=\"Monthly\",IF(P187=\"\",\"\",IF(P187=\"Total\",SUM($T$19:T186),Adj_Rate/12*$R187)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,169,{"$error":"#N/A"},{"$f":"+IF(AND(B188<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B188=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($S$19:S187),VLOOKUP($P188,$B$12:$L242,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate*$R188)),IF(payfreq=\"Semiannually\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/2*$R188)),IF(payfreq=\"Quarterly\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/4*$R188)),IF(payfreq=\"Monthly\",IF(P188=\"\",\"\",IF(P188=\"Total\",SUM($T$19:T187),Adj_Rate/12*$R188)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,170,{"$error":"#N/A"},{"$f":"+IF(AND(B189<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B189=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($S$19:S188),VLOOKUP($P189,$B$12:$L243,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate*$R189)),IF(payfreq=\"Semiannually\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/2*$R189)),IF(payfreq=\"Quarterly\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/4*$R189)),IF(payfreq=\"Monthly\",IF(P189=\"\",\"\",IF(P189=\"Total\",SUM($T$19:T188),Adj_Rate/12*$R189)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,171,{"$error":"#N/A"},{"$f":"+IF(AND(B190<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B190=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($S$19:S189),VLOOKUP($P190,$B$12:$L244,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate*$R190)),IF(payfreq=\"Semiannually\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/2*$R190)),IF(payfreq=\"Quarterly\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/4*$R190)),IF(payfreq=\"Monthly\",IF(P190=\"\",\"\",IF(P190=\"Total\",SUM($T$19:T189),Adj_Rate/12*$R190)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,172,{"$error":"#N/A"},{"$f":"+IF(AND(B191<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B191=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($S$19:S190),VLOOKUP($P191,$B$12:$L245,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate*$R191)),IF(payfreq=\"Semiannually\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/2*$R191)),IF(payfreq=\"Quarterly\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/4*$R191)),IF(payfreq=\"Monthly\",IF(P191=\"\",\"\",IF(P191=\"Total\",SUM($T$19:T190),Adj_Rate/12*$R191)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,173,{"$error":"#N/A"},{"$f":"+IF(AND(B192<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B192=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($S$19:S191),VLOOKUP($P192,$B$12:$L246,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate*$R192)),IF(payfreq=\"Semiannually\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/2*$R192)),IF(payfreq=\"Quarterly\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/4*$R192)),IF(payfreq=\"Monthly\",IF(P192=\"\",\"\",IF(P192=\"Total\",SUM($T$19:T191),Adj_Rate/12*$R192)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,174,{"$error":"#N/A"},{"$f":"+IF(AND(B193<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B193=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($S$19:S192),VLOOKUP($P193,$B$12:$L247,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate*$R193)),IF(payfreq=\"Semiannually\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/2*$R193)),IF(payfreq=\"Quarterly\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/4*$R193)),IF(payfreq=\"Monthly\",IF(P193=\"\",\"\",IF(P193=\"Total\",SUM($T$19:T192),Adj_Rate/12*$R193)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,175,{"$error":"#N/A"},{"$f":"+IF(AND(B194<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B194=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($S$19:S193),VLOOKUP($P194,$B$12:$L248,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate*$R194)),IF(payfreq=\"Semiannually\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/2*$R194)),IF(payfreq=\"Quarterly\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/4*$R194)),IF(payfreq=\"Monthly\",IF(P194=\"\",\"\",IF(P194=\"Total\",SUM($T$19:T193),Adj_Rate/12*$R194)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,176,{"$error":"#N/A"},{"$f":"+IF(AND(B195<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B195=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($S$19:S194),VLOOKUP($P195,$B$12:$L249,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate*$R195)),IF(payfreq=\"Semiannually\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/2*$R195)),IF(payfreq=\"Quarterly\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/4*$R195)),IF(payfreq=\"Monthly\",IF(P195=\"\",\"\",IF(P195=\"Total\",SUM($T$19:T194),Adj_Rate/12*$R195)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,177,{"$error":"#N/A"},{"$f":"+IF(AND(B196<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B196=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($S$19:S195),VLOOKUP($P196,$B$12:$L250,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate*$R196)),IF(payfreq=\"Semiannually\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/2*$R196)),IF(payfreq=\"Quarterly\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/4*$R196)),IF(payfreq=\"Monthly\",IF(P196=\"\",\"\",IF(P196=\"Total\",SUM($T$19:T195),Adj_Rate/12*$R196)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,178,{"$error":"#N/A"},{"$f":"+IF(AND(B197<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B197=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($S$19:S196),VLOOKUP($P197,$B$12:$L251,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate*$R197)),IF(payfreq=\"Semiannually\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/2*$R197)),IF(payfreq=\"Quarterly\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/4*$R197)),IF(payfreq=\"Monthly\",IF(P197=\"\",\"\",IF(P197=\"Total\",SUM($T$19:T196),Adj_Rate/12*$R197)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,179,{"$error":"#N/A"},{"$f":"+IF(AND(B198<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B198=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($S$19:S197),VLOOKUP($P198,$B$12:$L252,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate*$R198)),IF(payfreq=\"Semiannually\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/2*$R198)),IF(payfreq=\"Quarterly\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/4*$R198)),IF(payfreq=\"Monthly\",IF(P198=\"\",\"\",IF(P198=\"Total\",SUM($T$19:T197),Adj_Rate/12*$R198)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,180,{"$error":"#N/A"},{"$f":"+IF(AND(B199<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B199=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($S$19:S198),VLOOKUP($P199,$B$12:$L253,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate*$R199)),IF(payfreq=\"Semiannually\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/2*$R199)),IF(payfreq=\"Quarterly\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/4*$R199)),IF(payfreq=\"Monthly\",IF(P199=\"\",\"\",IF(P199=\"Total\",SUM($T$19:T198),Adj_Rate/12*$R199)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,181,{"$error":"#N/A"},{"$f":"+IF(AND(B200<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B200=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($S$19:S199),VLOOKUP($P200,$B$12:$L254,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate*$R200)),IF(payfreq=\"Semiannually\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/2*$R200)),IF(payfreq=\"Quarterly\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/4*$R200)),IF(payfreq=\"Monthly\",IF(P200=\"\",\"\",IF(P200=\"Total\",SUM($T$19:T199),Adj_Rate/12*$R200)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,182,{"$error":"#N/A"},{"$f":"+IF(AND(B201<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B201=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($S$19:S200),VLOOKUP($P201,$B$12:$L255,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate*$R201)),IF(payfreq=\"Semiannually\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/2*$R201)),IF(payfreq=\"Quarterly\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/4*$R201)),IF(payfreq=\"Monthly\",IF(P201=\"\",\"\",IF(P201=\"Total\",SUM($T$19:T200),Adj_Rate/12*$R201)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,183,{"$error":"#N/A"},{"$f":"+IF(AND(B202<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B202=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($S$19:S201),VLOOKUP($P202,$B$12:$L256,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate*$R202)),IF(payfreq=\"Semiannually\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/2*$R202)),IF(payfreq=\"Quarterly\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/4*$R202)),IF(payfreq=\"Monthly\",IF(P202=\"\",\"\",IF(P202=\"Total\",SUM($T$19:T201),Adj_Rate/12*$R202)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,184,{"$error":"#N/A"},{"$f":"+IF(AND(B203<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B203=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($S$19:S202),VLOOKUP($P203,$B$12:$L257,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate*$R203)),IF(payfreq=\"Semiannually\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/2*$R203)),IF(payfreq=\"Quarterly\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/4*$R203)),IF(payfreq=\"Monthly\",IF(P203=\"\",\"\",IF(P203=\"Total\",SUM($T$19:T202),Adj_Rate/12*$R203)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,185,{"$error":"#N/A"},{"$f":"+IF(AND(B204<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B204=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($S$19:S203),VLOOKUP($P204,$B$12:$L258,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate*$R204)),IF(payfreq=\"Semiannually\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/2*$R204)),IF(payfreq=\"Quarterly\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/4*$R204)),IF(payfreq=\"Monthly\",IF(P204=\"\",\"\",IF(P204=\"Total\",SUM($T$19:T203),Adj_Rate/12*$R204)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,186,{"$error":"#N/A"},{"$f":"+IF(AND(B205<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B205=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($S$19:S204),VLOOKUP($P205,$B$12:$L259,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate*$R205)),IF(payfreq=\"Semiannually\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/2*$R205)),IF(payfreq=\"Quarterly\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/4*$R205)),IF(payfreq=\"Monthly\",IF(P205=\"\",\"\",IF(P205=\"Total\",SUM($T$19:T204),Adj_Rate/12*$R205)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,187,{"$error":"#N/A"},{"$f":"+IF(AND(B206<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B206=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($S$19:S205),VLOOKUP($P206,$B$12:$L260,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate*$R206)),IF(payfreq=\"Semiannually\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/2*$R206)),IF(payfreq=\"Quarterly\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/4*$R206)),IF(payfreq=\"Monthly\",IF(P206=\"\",\"\",IF(P206=\"Total\",SUM($T$19:T205),Adj_Rate/12*$R206)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,188,{"$error":"#N/A"},{"$f":"+IF(AND(B207<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B207=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($S$19:S206),VLOOKUP($P207,$B$12:$L261,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate*$R207)),IF(payfreq=\"Semiannually\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/2*$R207)),IF(payfreq=\"Quarterly\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/4*$R207)),IF(payfreq=\"Monthly\",IF(P207=\"\",\"\",IF(P207=\"Total\",SUM($T$19:T206),Adj_Rate/12*$R207)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,189,{"$error":"#N/A"},{"$f":"+IF(AND(B208<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B208=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($S$19:S207),VLOOKUP($P208,$B$12:$L262,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate*$R208)),IF(payfreq=\"Semiannually\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/2*$R208)),IF(payfreq=\"Quarterly\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/4*$R208)),IF(payfreq=\"Monthly\",IF(P208=\"\",\"\",IF(P208=\"Total\",SUM($T$19:T207),Adj_Rate/12*$R208)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,190,{"$error":"#N/A"},{"$f":"+IF(AND(B209<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B209=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($S$19:S208),VLOOKUP($P209,$B$12:$L263,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate*$R209)),IF(payfreq=\"Semiannually\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/2*$R209)),IF(payfreq=\"Quarterly\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/4*$R209)),IF(payfreq=\"Monthly\",IF(P209=\"\",\"\",IF(P209=\"Total\",SUM($T$19:T208),Adj_Rate/12*$R209)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,191,{"$error":"#N/A"},{"$f":"+IF(AND(B210<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B210=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($S$19:S209),VLOOKUP($P210,$B$12:$L264,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate*$R210)),IF(payfreq=\"Semiannually\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/2*$R210)),IF(payfreq=\"Quarterly\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/4*$R210)),IF(payfreq=\"Monthly\",IF(P210=\"\",\"\",IF(P210=\"Total\",SUM($T$19:T209),Adj_Rate/12*$R210)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,192,{"$error":"#N/A"},{"$f":"+IF(AND(B211<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B211=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate)^($B211),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/2)^($B211),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/4)^($B211),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B211<=term),$L211/(1+Adj_Rate/12)^($B211),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate)^($B211),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/2)^($B211),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/4)^($B211),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B211<=term),$L211/(1+Adj_Rate/12)^($B211),\"\"))))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($S$19:S210),VLOOKUP($P211,$B$12:$L265,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate*$R211)),IF(payfreq=\"Semiannually\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/2*$R211)),IF(payfreq=\"Quarterly\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/4*$R211)),IF(payfreq=\"Monthly\",IF(P211=\"\",\"\",IF(P211=\"Total\",SUM($T$19:T210),Adj_Rate/12*$R211)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,193,{"$error":"#N/A"},{"$f":"+IF(AND(B212<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B212=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D212:K212)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$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":{"$error":"#N/A"}},{"$f":"IF(OR(P212=\"\",P212=\"Total\"),\"\",V211)","v":{"$error":"#N/A"}},{"$f":"IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($S$19:S211),VLOOKUP($P212,$B$12:$L266,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate*$R212)),IF(payfreq=\"Semiannually\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/2*$R212)),IF(payfreq=\"Quarterly\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/4*$R212)),IF(payfreq=\"Monthly\",IF(P212=\"\",\"\",IF(P212=\"Total\",SUM($T$19:T211),Adj_Rate/12*$R212)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S212=\"\",\"\",S212-T212)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P212=\"\",P212=\"Total\"),\"\",R212+T212-S212)","v":{"$error":"#N/A"}}]
[null,194,{"$f":"IF(Q213 <> \"\",Q213, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B213<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B213=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P212<term,P212+1,IF(P212=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($S$19:S212),VLOOKUP($P213,$B$12:$L267,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate*$R213)),IF(payfreq=\"Semiannually\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/2*$R213)),IF(payfreq=\"Quarterly\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/4*$R213)),IF(payfreq=\"Monthly\",IF(P213=\"\",\"\",IF(P213=\"Total\",SUM($T$19:T212),Adj_Rate/12*$R213)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,195,{"$error":"#N/A"},{"$f":"+IF(AND(B214<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B214=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($S$19:S213),VLOOKUP($P214,$B$12:$L268,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate*$R214)),IF(payfreq=\"Semiannually\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/2*$R214)),IF(payfreq=\"Quarterly\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/4*$R214)),IF(payfreq=\"Monthly\",IF(P214=\"\",\"\",IF(P214=\"Total\",SUM($T$19:T213),Adj_Rate/12*$R214)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,196,{"$error":"#N/A"},{"$f":"+IF(AND(B215<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B215=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($S$19:S214),VLOOKUP($P215,$B$12:$L269,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate*$R215)),IF(payfreq=\"Semiannually\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/2*$R215)),IF(payfreq=\"Quarterly\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/4*$R215)),IF(payfreq=\"Monthly\",IF(P215=\"\",\"\",IF(P215=\"Total\",SUM($T$19:T214),Adj_Rate/12*$R215)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,197,{"$error":"#N/A"},{"$f":"+IF(AND(B216<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B216=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($S$19:S215),VLOOKUP($P216,$B$12:$L270,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate*$R216)),IF(payfreq=\"Semiannually\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/2*$R216)),IF(payfreq=\"Quarterly\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/4*$R216)),IF(payfreq=\"Monthly\",IF(P216=\"\",\"\",IF(P216=\"Total\",SUM($T$19:T215),Adj_Rate/12*$R216)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,198,{"$error":"#N/A"},{"$f":"+IF(AND(B217<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B217=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($S$19:S216),VLOOKUP($P217,$B$12:$L271,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate*$R217)),IF(payfreq=\"Semiannually\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/2*$R217)),IF(payfreq=\"Quarterly\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/4*$R217)),IF(payfreq=\"Monthly\",IF(P217=\"\",\"\",IF(P217=\"Total\",SUM($T$19:T216),Adj_Rate/12*$R217)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,199,{"$error":"#N/A"},{"$f":"+IF(AND(B218<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B218=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($S$19:S217),VLOOKUP($P218,$B$12:$L272,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate*$R218)),IF(payfreq=\"Semiannually\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/2*$R218)),IF(payfreq=\"Quarterly\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/4*$R218)),IF(payfreq=\"Monthly\",IF(P218=\"\",\"\",IF(P218=\"Total\",SUM($T$19:T217),Adj_Rate/12*$R218)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,200,{"$error":"#N/A"},{"$f":"+IF(AND(B219<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B219=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($S$19:S218),VLOOKUP($P219,$B$12:$L273,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate*$R219)),IF(payfreq=\"Semiannually\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/2*$R219)),IF(payfreq=\"Quarterly\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/4*$R219)),IF(payfreq=\"Monthly\",IF(P219=\"\",\"\",IF(P219=\"Total\",SUM($T$19:T218),Adj_Rate/12*$R219)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,201,{"$error":"#N/A"},{"$f":"+IF(AND(B220<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B220=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($S$19:S219),VLOOKUP($P220,$B$12:$L274,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate*$R220)),IF(payfreq=\"Semiannually\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/2*$R220)),IF(payfreq=\"Quarterly\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/4*$R220)),IF(payfreq=\"Monthly\",IF(P220=\"\",\"\",IF(P220=\"Total\",SUM($T$19:T219),Adj_Rate/12*$R220)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,202,{"$error":"#N/A"},{"$f":"+IF(AND(B221<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B221=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($S$19:S220),VLOOKUP($P221,$B$12:$L275,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate*$R221)),IF(payfreq=\"Semiannually\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/2*$R221)),IF(payfreq=\"Quarterly\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/4*$R221)),IF(payfreq=\"Monthly\",IF(P221=\"\",\"\",IF(P221=\"Total\",SUM($T$19:T220),Adj_Rate/12*$R221)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,203,{"$error":"#N/A"},{"$f":"+IF(AND(B222<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B222=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($S$19:S221),VLOOKUP($P222,$B$12:$L276,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate*$R222)),IF(payfreq=\"Semiannually\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/2*$R222)),IF(payfreq=\"Quarterly\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/4*$R222)),IF(payfreq=\"Monthly\",IF(P222=\"\",\"\",IF(P222=\"Total\",SUM($T$19:T221),Adj_Rate/12*$R222)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,204,{"$error":"#N/A"},{"$f":"+IF(AND(B223<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B223=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($S$19:S222),VLOOKUP($P223,$B$12:$L277,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate*$R223)),IF(payfreq=\"Semiannually\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/2*$R223)),IF(payfreq=\"Quarterly\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/4*$R223)),IF(payfreq=\"Monthly\",IF(P223=\"\",\"\",IF(P223=\"Total\",SUM($T$19:T222),Adj_Rate/12*$R223)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,205,{"$error":"#N/A"},{"$f":"+IF(AND(B224<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B224=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($S$19:S223),VLOOKUP($P224,$B$12:$L278,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate*$R224)),IF(payfreq=\"Semiannually\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/2*$R224)),IF(payfreq=\"Quarterly\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/4*$R224)),IF(payfreq=\"Monthly\",IF(P224=\"\",\"\",IF(P224=\"Total\",SUM($T$19:T223),Adj_Rate/12*$R224)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,206,{"$error":"#N/A"},{"$f":"+IF(AND(B225<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B225=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($S$19:S224),VLOOKUP($P225,$B$12:$L279,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate*$R225)),IF(payfreq=\"Semiannually\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/2*$R225)),IF(payfreq=\"Quarterly\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/4*$R225)),IF(payfreq=\"Monthly\",IF(P225=\"\",\"\",IF(P225=\"Total\",SUM($T$19:T224),Adj_Rate/12*$R225)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,207,{"$error":"#N/A"},{"$f":"+IF(AND(B226<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B226=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($S$19:S225),VLOOKUP($P226,$B$12:$L280,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate*$R226)),IF(payfreq=\"Semiannually\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/2*$R226)),IF(payfreq=\"Quarterly\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/4*$R226)),IF(payfreq=\"Monthly\",IF(P226=\"\",\"\",IF(P226=\"Total\",SUM($T$19:T225),Adj_Rate/12*$R226)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,208,{"$error":"#N/A"},{"$f":"+IF(AND(B227<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B227=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($S$19:S226),VLOOKUP($P227,$B$12:$L281,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate*$R227)),IF(payfreq=\"Semiannually\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/2*$R227)),IF(payfreq=\"Quarterly\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/4*$R227)),IF(payfreq=\"Monthly\",IF(P227=\"\",\"\",IF(P227=\"Total\",SUM($T$19:T226),Adj_Rate/12*$R227)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,209,{"$error":"#N/A"},{"$f":"+IF(AND(B228<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B228=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($S$19:S227),VLOOKUP($P228,$B$12:$L282,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate*$R228)),IF(payfreq=\"Semiannually\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/2*$R228)),IF(payfreq=\"Quarterly\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/4*$R228)),IF(payfreq=\"Monthly\",IF(P228=\"\",\"\",IF(P228=\"Total\",SUM($T$19:T227),Adj_Rate/12*$R228)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,210,{"$error":"#N/A"},{"$f":"+IF(AND(B229<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B229=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($S$19:S228),VLOOKUP($P229,$B$12:$L283,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate*$R229)),IF(payfreq=\"Semiannually\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/2*$R229)),IF(payfreq=\"Quarterly\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/4*$R229)),IF(payfreq=\"Monthly\",IF(P229=\"\",\"\",IF(P229=\"Total\",SUM($T$19:T228),Adj_Rate/12*$R229)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,211,{"$error":"#N/A"},{"$f":"+IF(AND(B230<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B230=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($S$19:S229),VLOOKUP($P230,$B$12:$L284,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate*$R230)),IF(payfreq=\"Semiannually\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/2*$R230)),IF(payfreq=\"Quarterly\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/4*$R230)),IF(payfreq=\"Monthly\",IF(P230=\"\",\"\",IF(P230=\"Total\",SUM($T$19:T229),Adj_Rate/12*$R230)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,212,{"$error":"#N/A"},{"$f":"+IF(AND(B231<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B231=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($S$19:S230),VLOOKUP($P231,$B$12:$L285,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate*$R231)),IF(payfreq=\"Semiannually\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/2*$R231)),IF(payfreq=\"Quarterly\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/4*$R231)),IF(payfreq=\"Monthly\",IF(P231=\"\",\"\",IF(P231=\"Total\",SUM($T$19:T230),Adj_Rate/12*$R231)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,213,{"$error":"#N/A"},{"$f":"+IF(AND(B232<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B232=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($S$19:S231),VLOOKUP($P232,$B$12:$L286,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate*$R232)),IF(payfreq=\"Semiannually\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/2*$R232)),IF(payfreq=\"Quarterly\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/4*$R232)),IF(payfreq=\"Monthly\",IF(P232=\"\",\"\",IF(P232=\"Total\",SUM($T$19:T231),Adj_Rate/12*$R232)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,214,{"$error":"#N/A"},{"$f":"+IF(AND(B233<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B233=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($S$19:S232),VLOOKUP($P233,$B$12:$L287,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate*$R233)),IF(payfreq=\"Semiannually\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/2*$R233)),IF(payfreq=\"Quarterly\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/4*$R233)),IF(payfreq=\"Monthly\",IF(P233=\"\",\"\",IF(P233=\"Total\",SUM($T$19:T232),Adj_Rate/12*$R233)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,215,{"$error":"#N/A"},{"$f":"+IF(AND(B234<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B234=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($S$19:S233),VLOOKUP($P234,$B$12:$L288,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate*$R234)),IF(payfreq=\"Semiannually\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/2*$R234)),IF(payfreq=\"Quarterly\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/4*$R234)),IF(payfreq=\"Monthly\",IF(P234=\"\",\"\",IF(P234=\"Total\",SUM($T$19:T233),Adj_Rate/12*$R234)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,216,{"$error":"#N/A"},{"$f":"+IF(AND(B235<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B235=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($S$19:S234),VLOOKUP($P235,$B$12:$L289,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate*$R235)),IF(payfreq=\"Semiannually\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/2*$R235)),IF(payfreq=\"Quarterly\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/4*$R235)),IF(payfreq=\"Monthly\",IF(P235=\"\",\"\",IF(P235=\"Total\",SUM($T$19:T234),Adj_Rate/12*$R235)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,217,{"$error":"#N/A"},{"$f":"+IF(AND(B236<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B236=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($S$19:S235),VLOOKUP($P236,$B$12:$L290,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate*$R236)),IF(payfreq=\"Semiannually\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/2*$R236)),IF(payfreq=\"Quarterly\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/4*$R236)),IF(payfreq=\"Monthly\",IF(P236=\"\",\"\",IF(P236=\"Total\",SUM($T$19:T235),Adj_Rate/12*$R236)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,218,{"$error":"#N/A"},{"$f":"+IF(AND(B237<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B237=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($S$19:S236),VLOOKUP($P237,$B$12:$L291,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate*$R237)),IF(payfreq=\"Semiannually\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/2*$R237)),IF(payfreq=\"Quarterly\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/4*$R237)),IF(payfreq=\"Monthly\",IF(P237=\"\",\"\",IF(P237=\"Total\",SUM($T$19:T236),Adj_Rate/12*$R237)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,219,{"$error":"#N/A"},{"$f":"+IF(AND(B238<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B238=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($S$19:S237),VLOOKUP($P238,$B$12:$L292,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate*$R238)),IF(payfreq=\"Semiannually\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/2*$R238)),IF(payfreq=\"Quarterly\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/4*$R238)),IF(payfreq=\"Monthly\",IF(P238=\"\",\"\",IF(P238=\"Total\",SUM($T$19:T237),Adj_Rate/12*$R238)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,220,{"$error":"#N/A"},{"$f":"+IF(AND(B239<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B239=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($S$19:S238),VLOOKUP($P239,$B$12:$L293,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate*$R239)),IF(payfreq=\"Semiannually\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/2*$R239)),IF(payfreq=\"Quarterly\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/4*$R239)),IF(payfreq=\"Monthly\",IF(P239=\"\",\"\",IF(P239=\"Total\",SUM($T$19:T238),Adj_Rate/12*$R239)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,221,{"$error":"#N/A"},{"$f":"+IF(AND(B240<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B240=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($S$19:S239),VLOOKUP($P240,$B$12:$L294,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate*$R240)),IF(payfreq=\"Semiannually\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/2*$R240)),IF(payfreq=\"Quarterly\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/4*$R240)),IF(payfreq=\"Monthly\",IF(P240=\"\",\"\",IF(P240=\"Total\",SUM($T$19:T239),Adj_Rate/12*$R240)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,222,{"$error":"#N/A"},{"$f":"+IF(AND(B241<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B241=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($S$19:S240),VLOOKUP($P241,$B$12:$L295,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate*$R241)),IF(payfreq=\"Semiannually\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/2*$R241)),IF(payfreq=\"Quarterly\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/4*$R241)),IF(payfreq=\"Monthly\",IF(P241=\"\",\"\",IF(P241=\"Total\",SUM($T$19:T240),Adj_Rate/12*$R241)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,223,{"$error":"#N/A"},{"$f":"+IF(AND(B242<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B242=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($S$19:S241),VLOOKUP($P242,$B$12:$L296,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate*$R242)),IF(payfreq=\"Semiannually\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/2*$R242)),IF(payfreq=\"Quarterly\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/4*$R242)),IF(payfreq=\"Monthly\",IF(P242=\"\",\"\",IF(P242=\"Total\",SUM($T$19:T241),Adj_Rate/12*$R242)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,224,{"$error":"#N/A"},{"$f":"+IF(AND(B243<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B243=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($S$19:S242),VLOOKUP($P243,$B$12:$L297,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate*$R243)),IF(payfreq=\"Semiannually\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/2*$R243)),IF(payfreq=\"Quarterly\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/4*$R243)),IF(payfreq=\"Monthly\",IF(P243=\"\",\"\",IF(P243=\"Total\",SUM($T$19:T242),Adj_Rate/12*$R243)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,225,{"$error":"#N/A"},{"$f":"+IF(AND(B244<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B244=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($S$19:S243),VLOOKUP($P244,$B$12:$L298,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate*$R244)),IF(payfreq=\"Semiannually\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/2*$R244)),IF(payfreq=\"Quarterly\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/4*$R244)),IF(payfreq=\"Monthly\",IF(P244=\"\",\"\",IF(P244=\"Total\",SUM($T$19:T243),Adj_Rate/12*$R244)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,226,{"$error":"#N/A"},{"$f":"+IF(AND(B245<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B245=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($S$19:S244),VLOOKUP($P245,$B$12:$L299,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate*$R245)),IF(payfreq=\"Semiannually\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/2*$R245)),IF(payfreq=\"Quarterly\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/4*$R245)),IF(payfreq=\"Monthly\",IF(P245=\"\",\"\",IF(P245=\"Total\",SUM($T$19:T244),Adj_Rate/12*$R245)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,227,{"$error":"#N/A"},{"$f":"+IF(AND(B246<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B246=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($S$19:S245),VLOOKUP($P246,$B$12:$L300,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate*$R246)),IF(payfreq=\"Semiannually\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/2*$R246)),IF(payfreq=\"Quarterly\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/4*$R246)),IF(payfreq=\"Monthly\",IF(P246=\"\",\"\",IF(P246=\"Total\",SUM($T$19:T245),Adj_Rate/12*$R246)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,228,{"$error":"#N/A"},{"$f":"+IF(AND(B247<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B247=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($S$19:S246),VLOOKUP($P247,$B$12:$L301,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate*$R247)),IF(payfreq=\"Semiannually\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/2*$R247)),IF(payfreq=\"Quarterly\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/4*$R247)),IF(payfreq=\"Monthly\",IF(P247=\"\",\"\",IF(P247=\"Total\",SUM($T$19:T246),Adj_Rate/12*$R247)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,229,{"$error":"#N/A"},{"$f":"+IF(AND(B248<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B248=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($S$19:S247),VLOOKUP($P248,$B$12:$L302,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate*$R248)),IF(payfreq=\"Semiannually\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/2*$R248)),IF(payfreq=\"Quarterly\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/4*$R248)),IF(payfreq=\"Monthly\",IF(P248=\"\",\"\",IF(P248=\"Total\",SUM($T$19:T247),Adj_Rate/12*$R248)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,230,{"$error":"#N/A"},{"$f":"+IF(AND(B249<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B249=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($S$19:S248),VLOOKUP($P249,$B$12:$L303,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate*$R249)),IF(payfreq=\"Semiannually\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/2*$R249)),IF(payfreq=\"Quarterly\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/4*$R249)),IF(payfreq=\"Monthly\",IF(P249=\"\",\"\",IF(P249=\"Total\",SUM($T$19:T248),Adj_Rate/12*$R249)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,231,{"$error":"#N/A"},{"$f":"+IF(AND(B250<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B250=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($S$19:S249),VLOOKUP($P250,$B$12:$L304,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate*$R250)),IF(payfreq=\"Semiannually\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/2*$R250)),IF(payfreq=\"Quarterly\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/4*$R250)),IF(payfreq=\"Monthly\",IF(P250=\"\",\"\",IF(P250=\"Total\",SUM($T$19:T249),Adj_Rate/12*$R250)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,232,{"$error":"#N/A"},{"$f":"+IF(AND(B251<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B251=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($S$19:S250),VLOOKUP($P251,$B$12:$L305,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate*$R251)),IF(payfreq=\"Semiannually\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/2*$R251)),IF(payfreq=\"Quarterly\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/4*$R251)),IF(payfreq=\"Monthly\",IF(P251=\"\",\"\",IF(P251=\"Total\",SUM($T$19:T250),Adj_Rate/12*$R251)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,233,{"$error":"#N/A"},{"$f":"+IF(AND(B252<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B252=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($S$19:S251),VLOOKUP($P252,$B$12:$L306,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate*$R252)),IF(payfreq=\"Semiannually\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/2*$R252)),IF(payfreq=\"Quarterly\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/4*$R252)),IF(payfreq=\"Monthly\",IF(P252=\"\",\"\",IF(P252=\"Total\",SUM($T$19:T251),Adj_Rate/12*$R252)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,234,{"$error":"#N/A"},{"$f":"+IF(AND(B253<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B253=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($S$19:S252),VLOOKUP($P253,$B$12:$L307,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate*$R253)),IF(payfreq=\"Semiannually\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/2*$R253)),IF(payfreq=\"Quarterly\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/4*$R253)),IF(payfreq=\"Monthly\",IF(P253=\"\",\"\",IF(P253=\"Total\",SUM($T$19:T252),Adj_Rate/12*$R253)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,235,{"$error":"#N/A"},{"$f":"+IF(AND(B254<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B254=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($S$19:S253),VLOOKUP($P254,$B$12:$L308,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate*$R254)),IF(payfreq=\"Semiannually\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/2*$R254)),IF(payfreq=\"Quarterly\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/4*$R254)),IF(payfreq=\"Monthly\",IF(P254=\"\",\"\",IF(P254=\"Total\",SUM($T$19:T253),Adj_Rate/12*$R254)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,236,{"$error":"#N/A"},{"$f":"+IF(AND(B255<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B255=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($S$19:S254),VLOOKUP($P255,$B$12:$L309,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate*$R255)),IF(payfreq=\"Semiannually\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/2*$R255)),IF(payfreq=\"Quarterly\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/4*$R255)),IF(payfreq=\"Monthly\",IF(P255=\"\",\"\",IF(P255=\"Total\",SUM($T$19:T254),Adj_Rate/12*$R255)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,237,{"$error":"#N/A"},{"$f":"+IF(AND(B256<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B256=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($S$19:S255),VLOOKUP($P256,$B$12:$L310,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate*$R256)),IF(payfreq=\"Semiannually\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/2*$R256)),IF(payfreq=\"Quarterly\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/4*$R256)),IF(payfreq=\"Monthly\",IF(P256=\"\",\"\",IF(P256=\"Total\",SUM($T$19:T255),Adj_Rate/12*$R256)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,238,{"$error":"#N/A"},{"$f":"+IF(AND(B257<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B257=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($S$19:S256),VLOOKUP($P257,$B$12:$L311,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate*$R257)),IF(payfreq=\"Semiannually\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/2*$R257)),IF(payfreq=\"Quarterly\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/4*$R257)),IF(payfreq=\"Monthly\",IF(P257=\"\",\"\",IF(P257=\"Total\",SUM($T$19:T256),Adj_Rate/12*$R257)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,239,{"$error":"#N/A"},{"$f":"+IF(AND(B258<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B258=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($S$19:S257),VLOOKUP($P258,$B$12:$L312,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate*$R258)),IF(payfreq=\"Semiannually\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/2*$R258)),IF(payfreq=\"Quarterly\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/4*$R258)),IF(payfreq=\"Monthly\",IF(P258=\"\",\"\",IF(P258=\"Total\",SUM($T$19:T257),Adj_Rate/12*$R258)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,240,{"$error":"#N/A"},{"$f":"+IF(AND(B259<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B259=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($S$19:S258),VLOOKUP($P259,$B$12:$L313,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate*$R259)),IF(payfreq=\"Semiannually\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/2*$R259)),IF(payfreq=\"Quarterly\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/4*$R259)),IF(payfreq=\"Monthly\",IF(P259=\"\",\"\",IF(P259=\"Total\",SUM($T$19:T258),Adj_Rate/12*$R259)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,241,{"$error":"#N/A"},{"$f":"+IF(AND(B260<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B260=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($S$19:S259),VLOOKUP($P260,$B$12:$L314,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate*$R260)),IF(payfreq=\"Semiannually\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/2*$R260)),IF(payfreq=\"Quarterly\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/4*$R260)),IF(payfreq=\"Monthly\",IF(P260=\"\",\"\",IF(P260=\"Total\",SUM($T$19:T259),Adj_Rate/12*$R260)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,242,{"$error":"#N/A"},{"$f":"+IF(AND(B261<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B261=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($S$19:S260),VLOOKUP($P261,$B$12:$L315,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate*$R261)),IF(payfreq=\"Semiannually\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/2*$R261)),IF(payfreq=\"Quarterly\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/4*$R261)),IF(payfreq=\"Monthly\",IF(P261=\"\",\"\",IF(P261=\"Total\",SUM($T$19:T260),Adj_Rate/12*$R261)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,243,{"$error":"#N/A"},{"$f":"+IF(AND(B262<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B262=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($S$19:S261),VLOOKUP($P262,$B$12:$L316,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate*$R262)),IF(payfreq=\"Semiannually\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/2*$R262)),IF(payfreq=\"Quarterly\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/4*$R262)),IF(payfreq=\"Monthly\",IF(P262=\"\",\"\",IF(P262=\"Total\",SUM($T$19:T261),Adj_Rate/12*$R262)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,244,{"$error":"#N/A"},{"$f":"+IF(AND(B263<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B263=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($S$19:S262),VLOOKUP($P263,$B$12:$L317,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate*$R263)),IF(payfreq=\"Semiannually\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/2*$R263)),IF(payfreq=\"Quarterly\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/4*$R263)),IF(payfreq=\"Monthly\",IF(P263=\"\",\"\",IF(P263=\"Total\",SUM($T$19:T262),Adj_Rate/12*$R263)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,245,{"$error":"#N/A"},{"$f":"+IF(AND(B264<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B264=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($S$19:S263),VLOOKUP($P264,$B$12:$L318,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate*$R264)),IF(payfreq=\"Semiannually\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/2*$R264)),IF(payfreq=\"Quarterly\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/4*$R264)),IF(payfreq=\"Monthly\",IF(P264=\"\",\"\",IF(P264=\"Total\",SUM($T$19:T263),Adj_Rate/12*$R264)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,246,{"$error":"#N/A"},{"$f":"+IF(AND(B265<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B265=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($S$19:S264),VLOOKUP($P265,$B$12:$L319,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate*$R265)),IF(payfreq=\"Semiannually\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/2*$R265)),IF(payfreq=\"Quarterly\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/4*$R265)),IF(payfreq=\"Monthly\",IF(P265=\"\",\"\",IF(P265=\"Total\",SUM($T$19:T264),Adj_Rate/12*$R265)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,247,{"$error":"#N/A"},{"$f":"+IF(AND(B266<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B266=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($S$19:S265),VLOOKUP($P266,$B$12:$L320,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate*$R266)),IF(payfreq=\"Semiannually\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/2*$R266)),IF(payfreq=\"Quarterly\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/4*$R266)),IF(payfreq=\"Monthly\",IF(P266=\"\",\"\",IF(P266=\"Total\",SUM($T$19:T265),Adj_Rate/12*$R266)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,248,{"$error":"#N/A"},{"$f":"+IF(AND(B267<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B267=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($S$19:S266),VLOOKUP($P267,$B$12:$L321,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate*$R267)),IF(payfreq=\"Semiannually\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/2*$R267)),IF(payfreq=\"Quarterly\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/4*$R267)),IF(payfreq=\"Monthly\",IF(P267=\"\",\"\",IF(P267=\"Total\",SUM($T$19:T266),Adj_Rate/12*$R267)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,249,{"$error":"#N/A"},{"$f":"+IF(AND(B268<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B268=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($S$19:S267),VLOOKUP($P268,$B$12:$L322,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate*$R268)),IF(payfreq=\"Semiannually\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/2*$R268)),IF(payfreq=\"Quarterly\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/4*$R268)),IF(payfreq=\"Monthly\",IF(P268=\"\",\"\",IF(P268=\"Total\",SUM($T$19:T267),Adj_Rate/12*$R268)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,250,{"$error":"#N/A"},{"$f":"+IF(AND(B269<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B269=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($S$19:S268),VLOOKUP($P269,$B$12:$L323,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate*$R269)),IF(payfreq=\"Semiannually\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/2*$R269)),IF(payfreq=\"Quarterly\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/4*$R269)),IF(payfreq=\"Monthly\",IF(P269=\"\",\"\",IF(P269=\"Total\",SUM($T$19:T268),Adj_Rate/12*$R269)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,251,{"$error":"#N/A"},{"$f":"+IF(AND(B270<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B270=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($S$19:S269),VLOOKUP($P270,$B$12:$L324,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate*$R270)),IF(payfreq=\"Semiannually\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/2*$R270)),IF(payfreq=\"Quarterly\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/4*$R270)),IF(payfreq=\"Monthly\",IF(P270=\"\",\"\",IF(P270=\"Total\",SUM($T$19:T269),Adj_Rate/12*$R270)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,252,{"$error":"#N/A"},{"$f":"+IF(AND(B271<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B271=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($S$19:S270),VLOOKUP($P271,$B$12:$L325,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate*$R271)),IF(payfreq=\"Semiannually\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/2*$R271)),IF(payfreq=\"Quarterly\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/4*$R271)),IF(payfreq=\"Monthly\",IF(P271=\"\",\"\",IF(P271=\"Total\",SUM($T$19:T270),Adj_Rate/12*$R271)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,253,{"$error":"#N/A"},{"$f":"+IF(AND(B272<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B272=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($S$19:S271),VLOOKUP($P272,$B$12:$L326,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate*$R272)),IF(payfreq=\"Semiannually\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/2*$R272)),IF(payfreq=\"Quarterly\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/4*$R272)),IF(payfreq=\"Monthly\",IF(P272=\"\",\"\",IF(P272=\"Total\",SUM($T$19:T271),Adj_Rate/12*$R272)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,254,{"$error":"#N/A"},{"$f":"+IF(AND(B273<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B273=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($S$19:S272),VLOOKUP($P273,$B$12:$L327,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate*$R273)),IF(payfreq=\"Semiannually\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/2*$R273)),IF(payfreq=\"Quarterly\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/4*$R273)),IF(payfreq=\"Monthly\",IF(P273=\"\",\"\",IF(P273=\"Total\",SUM($T$19:T272),Adj_Rate/12*$R273)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,255,{"$error":"#N/A"},{"$f":"+IF(AND(B274<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B274=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($S$19:S273),VLOOKUP($P274,$B$12:$L328,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate*$R274)),IF(payfreq=\"Semiannually\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/2*$R274)),IF(payfreq=\"Quarterly\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/4*$R274)),IF(payfreq=\"Monthly\",IF(P274=\"\",\"\",IF(P274=\"Total\",SUM($T$19:T273),Adj_Rate/12*$R274)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,256,{"$error":"#N/A"},{"$f":"+IF(AND(B275<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B275=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate)^($B275),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/2)^($B275),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/4)^($B275),IF(AND(payfreq=\"Monthly\",pmt_timing=\"End\",$B275<=term),$L275/(1+Adj_Rate/12)^($B275),\"\"))))","v":{"$error":"#N/A"}},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate)^($B275),IF(AND(payfreq=\"Semiannually\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/2)^($B275),IF(AND(payfreq=\"Quarterly\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/4)^($B275),IF(AND(payfreq=\"Monthly\",pmt_timing=\"Beginning\",$B275<=term),$L275/(1+Adj_Rate/12)^($B275),\"\"))))","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($S$19:S274),VLOOKUP($P275,$B$12:$L329,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate*$R275)),IF(payfreq=\"Semiannually\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/2*$R275)),IF(payfreq=\"Quarterly\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/4*$R275)),IF(payfreq=\"Monthly\",IF(P275=\"\",\"\",IF(P275=\"Total\",SUM($T$19:T274),Adj_Rate/12*$R275)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,257,{"$error":"#N/A"},{"$f":"+IF(AND(B276<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B276=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D276:K276)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$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":{"$error":"#N/A"}},{"$f":"IF(OR(P276=\"\",P276=\"Total\"),\"\",V275)","v":{"$error":"#N/A"}},{"$f":"IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($S$19:S275),VLOOKUP($P276,$B$12:$L330,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate*$R276)),IF(payfreq=\"Semiannually\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/2*$R276)),IF(payfreq=\"Quarterly\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/4*$R276)),IF(payfreq=\"Monthly\",IF(P276=\"\",\"\",IF(P276=\"Total\",SUM($T$19:T275),Adj_Rate/12*$R276)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S276=\"\",\"\",S276-T276)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P276=\"\",P276=\"Total\"),\"\",R276+T276-S276)","v":{"$error":"#N/A"}}]
[null,258,{"$f":"IF(Q277 <> \"\",Q277, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B277<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B277=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P276<term,P276+1,IF(P276=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($S$19:S276),VLOOKUP($P277,$B$12:$L331,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate*$R277)),IF(payfreq=\"Semiannually\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/2*$R277)),IF(payfreq=\"Quarterly\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/4*$R277)),IF(payfreq=\"Monthly\",IF(P277=\"\",\"\",IF(P277=\"Total\",SUM($T$19:T276),Adj_Rate/12*$R277)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,259,{"$error":"#N/A"},{"$f":"+IF(AND(B278<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B278=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($S$19:S277),VLOOKUP($P278,$B$12:$L332,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate*$R278)),IF(payfreq=\"Semiannually\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/2*$R278)),IF(payfreq=\"Quarterly\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/4*$R278)),IF(payfreq=\"Monthly\",IF(P278=\"\",\"\",IF(P278=\"Total\",SUM($T$19:T277),Adj_Rate/12*$R278)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,260,{"$error":"#N/A"},{"$f":"+IF(AND(B279<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B279=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($S$19:S278),VLOOKUP($P279,$B$12:$L333,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate*$R279)),IF(payfreq=\"Semiannually\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/2*$R279)),IF(payfreq=\"Quarterly\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/4*$R279)),IF(payfreq=\"Monthly\",IF(P279=\"\",\"\",IF(P279=\"Total\",SUM($T$19:T278),Adj_Rate/12*$R279)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,261,{"$error":"#N/A"},{"$f":"+IF(AND(B280<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B280=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($S$19:S279),VLOOKUP($P280,$B$12:$L334,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate*$R280)),IF(payfreq=\"Semiannually\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/2*$R280)),IF(payfreq=\"Quarterly\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/4*$R280)),IF(payfreq=\"Monthly\",IF(P280=\"\",\"\",IF(P280=\"Total\",SUM($T$19:T279),Adj_Rate/12*$R280)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,262,{"$error":"#N/A"},{"$f":"+IF(AND(B281<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B281=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($S$19:S280),VLOOKUP($P281,$B$12:$L335,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate*$R281)),IF(payfreq=\"Semiannually\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/2*$R281)),IF(payfreq=\"Quarterly\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/4*$R281)),IF(payfreq=\"Monthly\",IF(P281=\"\",\"\",IF(P281=\"Total\",SUM($T$19:T280),Adj_Rate/12*$R281)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,263,{"$error":"#N/A"},{"$f":"+IF(AND(B282<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B282=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($S$19:S281),VLOOKUP($P282,$B$12:$L336,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate*$R282)),IF(payfreq=\"Semiannually\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/2*$R282)),IF(payfreq=\"Quarterly\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/4*$R282)),IF(payfreq=\"Monthly\",IF(P282=\"\",\"\",IF(P282=\"Total\",SUM($T$19:T281),Adj_Rate/12*$R282)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,264,{"$error":"#N/A"},{"$f":"+IF(AND(B283<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B283=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($S$19:S282),VLOOKUP($P283,$B$12:$L337,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate*$R283)),IF(payfreq=\"Semiannually\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/2*$R283)),IF(payfreq=\"Quarterly\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/4*$R283)),IF(payfreq=\"Monthly\",IF(P283=\"\",\"\",IF(P283=\"Total\",SUM($T$19:T282),Adj_Rate/12*$R283)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,265,{"$error":"#N/A"},{"$f":"+IF(AND(B284<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B284=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($S$19:S283),VLOOKUP($P284,$B$12:$L338,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate*$R284)),IF(payfreq=\"Semiannually\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/2*$R284)),IF(payfreq=\"Quarterly\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/4*$R284)),IF(payfreq=\"Monthly\",IF(P284=\"\",\"\",IF(P284=\"Total\",SUM($T$19:T283),Adj_Rate/12*$R284)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,266,{"$error":"#N/A"},{"$f":"+IF(AND(B285<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B285=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($S$19:S284),VLOOKUP($P285,$B$12:$L339,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate*$R285)),IF(payfreq=\"Semiannually\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/2*$R285)),IF(payfreq=\"Quarterly\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/4*$R285)),IF(payfreq=\"Monthly\",IF(P285=\"\",\"\",IF(P285=\"Total\",SUM($T$19:T284),Adj_Rate/12*$R285)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,267,{"$error":"#N/A"},{"$f":"+IF(AND(B286<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B286=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($S$19:S285),VLOOKUP($P286,$B$12:$L340,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate*$R286)),IF(payfreq=\"Semiannually\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/2*$R286)),IF(payfreq=\"Quarterly\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/4*$R286)),IF(payfreq=\"Monthly\",IF(P286=\"\",\"\",IF(P286=\"Total\",SUM($T$19:T285),Adj_Rate/12*$R286)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,268,{"$error":"#N/A"},{"$f":"+IF(AND(B287<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B287=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($S$19:S286),VLOOKUP($P287,$B$12:$L341,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate*$R287)),IF(payfreq=\"Semiannually\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/2*$R287)),IF(payfreq=\"Quarterly\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/4*$R287)),IF(payfreq=\"Monthly\",IF(P287=\"\",\"\",IF(P287=\"Total\",SUM($T$19:T286),Adj_Rate/12*$R287)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,269,{"$error":"#N/A"},{"$f":"+IF(AND(B288<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B288=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($S$19:S287),VLOOKUP($P288,$B$12:$L342,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate*$R288)),IF(payfreq=\"Semiannually\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/2*$R288)),IF(payfreq=\"Quarterly\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/4*$R288)),IF(payfreq=\"Monthly\",IF(P288=\"\",\"\",IF(P288=\"Total\",SUM($T$19:T287),Adj_Rate/12*$R288)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,270,{"$error":"#N/A"},{"$f":"+IF(AND(B289<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B289=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($S$19:S288),VLOOKUP($P289,$B$12:$L343,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate*$R289)),IF(payfreq=\"Semiannually\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/2*$R289)),IF(payfreq=\"Quarterly\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/4*$R289)),IF(payfreq=\"Monthly\",IF(P289=\"\",\"\",IF(P289=\"Total\",SUM($T$19:T288),Adj_Rate/12*$R289)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,271,{"$error":"#N/A"},{"$f":"+IF(AND(B290<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B290=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($S$19:S289),VLOOKUP($P290,$B$12:$L344,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate*$R290)),IF(payfreq=\"Semiannually\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/2*$R290)),IF(payfreq=\"Quarterly\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/4*$R290)),IF(payfreq=\"Monthly\",IF(P290=\"\",\"\",IF(P290=\"Total\",SUM($T$19:T289),Adj_Rate/12*$R290)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,272,{"$error":"#N/A"},{"$f":"+IF(AND(B291<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B291=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($S$19:S290),VLOOKUP($P291,$B$12:$L345,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate*$R291)),IF(payfreq=\"Semiannually\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/2*$R291)),IF(payfreq=\"Quarterly\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/4*$R291)),IF(payfreq=\"Monthly\",IF(P291=\"\",\"\",IF(P291=\"Total\",SUM($T$19:T290),Adj_Rate/12*$R291)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,273,{"$error":"#N/A"},{"$f":"+IF(AND(B292<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B292=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($S$19:S291),VLOOKUP($P292,$B$12:$L346,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate*$R292)),IF(payfreq=\"Semiannually\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/2*$R292)),IF(payfreq=\"Quarterly\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/4*$R292)),IF(payfreq=\"Monthly\",IF(P292=\"\",\"\",IF(P292=\"Total\",SUM($T$19:T291),Adj_Rate/12*$R292)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,274,{"$error":"#N/A"},{"$f":"+IF(AND(B293<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B293=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($S$19:S292),VLOOKUP($P293,$B$12:$L347,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate*$R293)),IF(payfreq=\"Semiannually\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/2*$R293)),IF(payfreq=\"Quarterly\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/4*$R293)),IF(payfreq=\"Monthly\",IF(P293=\"\",\"\",IF(P293=\"Total\",SUM($T$19:T292),Adj_Rate/12*$R293)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,275,{"$error":"#N/A"},{"$f":"+IF(AND(B294<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B294=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($S$19:S293),VLOOKUP($P294,$B$12:$L348,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate*$R294)),IF(payfreq=\"Semiannually\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/2*$R294)),IF(payfreq=\"Quarterly\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/4*$R294)),IF(payfreq=\"Monthly\",IF(P294=\"\",\"\",IF(P294=\"Total\",SUM($T$19:T293),Adj_Rate/12*$R294)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,276,{"$error":"#N/A"},{"$f":"+IF(AND(B295<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B295=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($S$19:S294),VLOOKUP($P295,$B$12:$L349,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate*$R295)),IF(payfreq=\"Semiannually\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/2*$R295)),IF(payfreq=\"Quarterly\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/4*$R295)),IF(payfreq=\"Monthly\",IF(P295=\"\",\"\",IF(P295=\"Total\",SUM($T$19:T294),Adj_Rate/12*$R295)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,277,{"$error":"#N/A"},{"$f":"+IF(AND(B296<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B296=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($S$19:S295),VLOOKUP($P296,$B$12:$L350,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate*$R296)),IF(payfreq=\"Semiannually\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/2*$R296)),IF(payfreq=\"Quarterly\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/4*$R296)),IF(payfreq=\"Monthly\",IF(P296=\"\",\"\",IF(P296=\"Total\",SUM($T$19:T295),Adj_Rate/12*$R296)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,278,{"$error":"#N/A"},{"$f":"+IF(AND(B297<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B297=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($S$19:S296),VLOOKUP($P297,$B$12:$L351,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate*$R297)),IF(payfreq=\"Semiannually\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/2*$R297)),IF(payfreq=\"Quarterly\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/4*$R297)),IF(payfreq=\"Monthly\",IF(P297=\"\",\"\",IF(P297=\"Total\",SUM($T$19:T296),Adj_Rate/12*$R297)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,279,{"$error":"#N/A"},{"$f":"+IF(AND(B298<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B298=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($S$19:S297),VLOOKUP($P298,$B$12:$L352,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate*$R298)),IF(payfreq=\"Semiannually\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/2*$R298)),IF(payfreq=\"Quarterly\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/4*$R298)),IF(payfreq=\"Monthly\",IF(P298=\"\",\"\",IF(P298=\"Total\",SUM($T$19:T297),Adj_Rate/12*$R298)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,280,{"$error":"#N/A"},{"$f":"+IF(AND(B299<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B299=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($S$19:S298),VLOOKUP($P299,$B$12:$L353,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate*$R299)),IF(payfreq=\"Semiannually\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/2*$R299)),IF(payfreq=\"Quarterly\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/4*$R299)),IF(payfreq=\"Monthly\",IF(P299=\"\",\"\",IF(P299=\"Total\",SUM($T$19:T298),Adj_Rate/12*$R299)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,281,{"$error":"#N/A"},{"$f":"+IF(AND(B300<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B300=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($S$19:S299),VLOOKUP($P300,$B$12:$L354,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate*$R300)),IF(payfreq=\"Semiannually\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/2*$R300)),IF(payfreq=\"Quarterly\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/4*$R300)),IF(payfreq=\"Monthly\",IF(P300=\"\",\"\",IF(P300=\"Total\",SUM($T$19:T299),Adj_Rate/12*$R300)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,282,{"$error":"#N/A"},{"$f":"+IF(AND(B301<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B301=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($S$19:S300),VLOOKUP($P301,$B$12:$L355,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate*$R301)),IF(payfreq=\"Semiannually\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/2*$R301)),IF(payfreq=\"Quarterly\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/4*$R301)),IF(payfreq=\"Monthly\",IF(P301=\"\",\"\",IF(P301=\"Total\",SUM($T$19:T300),Adj_Rate/12*$R301)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,283,{"$error":"#N/A"},{"$f":"+IF(AND(B302<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B302=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($S$19:S301),VLOOKUP($P302,$B$12:$L356,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate*$R302)),IF(payfreq=\"Semiannually\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/2*$R302)),IF(payfreq=\"Quarterly\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/4*$R302)),IF(payfreq=\"Monthly\",IF(P302=\"\",\"\",IF(P302=\"Total\",SUM($T$19:T301),Adj_Rate/12*$R302)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,284,{"$error":"#N/A"},{"$f":"+IF(AND(B303<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B303=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($S$19:S302),VLOOKUP($P303,$B$12:$L357,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate*$R303)),IF(payfreq=\"Semiannually\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/2*$R303)),IF(payfreq=\"Quarterly\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/4*$R303)),IF(payfreq=\"Monthly\",IF(P303=\"\",\"\",IF(P303=\"Total\",SUM($T$19:T302),Adj_Rate/12*$R303)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,285,{"$error":"#N/A"},{"$f":"+IF(AND(B304<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B304=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($S$19:S303),VLOOKUP($P304,$B$12:$L358,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate*$R304)),IF(payfreq=\"Semiannually\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/2*$R304)),IF(payfreq=\"Quarterly\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/4*$R304)),IF(payfreq=\"Monthly\",IF(P304=\"\",\"\",IF(P304=\"Total\",SUM($T$19:T303),Adj_Rate/12*$R304)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,286,{"$error":"#N/A"},{"$f":"+IF(AND(B305<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B305=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($S$19:S304),VLOOKUP($P305,$B$12:$L359,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate*$R305)),IF(payfreq=\"Semiannually\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/2*$R305)),IF(payfreq=\"Quarterly\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/4*$R305)),IF(payfreq=\"Monthly\",IF(P305=\"\",\"\",IF(P305=\"Total\",SUM($T$19:T304),Adj_Rate/12*$R305)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,287,{"$error":"#N/A"},{"$f":"+IF(AND(B306<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B306=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($S$19:S305),VLOOKUP($P306,$B$12:$L360,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate*$R306)),IF(payfreq=\"Semiannually\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/2*$R306)),IF(payfreq=\"Quarterly\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/4*$R306)),IF(payfreq=\"Monthly\",IF(P306=\"\",\"\",IF(P306=\"Total\",SUM($T$19:T305),Adj_Rate/12*$R306)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,288,{"$error":"#N/A"},{"$f":"+IF(AND(B307<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B307=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($S$19:S306),VLOOKUP($P307,$B$12:$L361,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate*$R307)),IF(payfreq=\"Semiannually\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/2*$R307)),IF(payfreq=\"Quarterly\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/4*$R307)),IF(payfreq=\"Monthly\",IF(P307=\"\",\"\",IF(P307=\"Total\",SUM($T$19:T306),Adj_Rate/12*$R307)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,289,{"$error":"#N/A"},{"$f":"+IF(AND(B308<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B308=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($S$19:S307),VLOOKUP($P308,$B$12:$L362,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate*$R308)),IF(payfreq=\"Semiannually\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/2*$R308)),IF(payfreq=\"Quarterly\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/4*$R308)),IF(payfreq=\"Monthly\",IF(P308=\"\",\"\",IF(P308=\"Total\",SUM($T$19:T307),Adj_Rate/12*$R308)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,290,{"$error":"#N/A"},{"$f":"+IF(AND(B309<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B309=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($S$19:S308),VLOOKUP($P309,$B$12:$L363,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate*$R309)),IF(payfreq=\"Semiannually\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/2*$R309)),IF(payfreq=\"Quarterly\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/4*$R309)),IF(payfreq=\"Monthly\",IF(P309=\"\",\"\",IF(P309=\"Total\",SUM($T$19:T308),Adj_Rate/12*$R309)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,291,{"$error":"#N/A"},{"$f":"+IF(AND(B310<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B310=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($S$19:S309),VLOOKUP($P310,$B$12:$L364,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate*$R310)),IF(payfreq=\"Semiannually\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/2*$R310)),IF(payfreq=\"Quarterly\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/4*$R310)),IF(payfreq=\"Monthly\",IF(P310=\"\",\"\",IF(P310=\"Total\",SUM($T$19:T309),Adj_Rate/12*$R310)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,292,{"$error":"#N/A"},{"$f":"+IF(AND(B311<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B311=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($S$19:S310),VLOOKUP($P311,$B$12:$L365,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate*$R311)),IF(payfreq=\"Semiannually\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/2*$R311)),IF(payfreq=\"Quarterly\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/4*$R311)),IF(payfreq=\"Monthly\",IF(P311=\"\",\"\",IF(P311=\"Total\",SUM($T$19:T310),Adj_Rate/12*$R311)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,293,{"$error":"#N/A"},{"$f":"+IF(AND(B312<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B312=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($S$19:S311),VLOOKUP($P312,$B$12:$L366,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate*$R312)),IF(payfreq=\"Semiannually\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/2*$R312)),IF(payfreq=\"Quarterly\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/4*$R312)),IF(payfreq=\"Monthly\",IF(P312=\"\",\"\",IF(P312=\"Total\",SUM($T$19:T311),Adj_Rate/12*$R312)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,294,{"$error":"#N/A"},{"$f":"+IF(AND(B313<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B313=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($S$19:S312),VLOOKUP($P313,$B$12:$L367,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate*$R313)),IF(payfreq=\"Semiannually\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/2*$R313)),IF(payfreq=\"Quarterly\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/4*$R313)),IF(payfreq=\"Monthly\",IF(P313=\"\",\"\",IF(P313=\"Total\",SUM($T$19:T312),Adj_Rate/12*$R313)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,295,{"$error":"#N/A"},{"$f":"+IF(AND(B314<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B314=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($S$19:S313),VLOOKUP($P314,$B$12:$L368,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate*$R314)),IF(payfreq=\"Semiannually\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/2*$R314)),IF(payfreq=\"Quarterly\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/4*$R314)),IF(payfreq=\"Monthly\",IF(P314=\"\",\"\",IF(P314=\"Total\",SUM($T$19:T313),Adj_Rate/12*$R314)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,296,{"$error":"#N/A"},{"$f":"+IF(AND(B315<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B315=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($S$19:S314),VLOOKUP($P315,$B$12:$L369,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate*$R315)),IF(payfreq=\"Semiannually\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/2*$R315)),IF(payfreq=\"Quarterly\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/4*$R315)),IF(payfreq=\"Monthly\",IF(P315=\"\",\"\",IF(P315=\"Total\",SUM($T$19:T314),Adj_Rate/12*$R315)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,297,{"$error":"#N/A"},{"$f":"+IF(AND(B316<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B316=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($S$19:S315),VLOOKUP($P316,$B$12:$L370,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate*$R316)),IF(payfreq=\"Semiannually\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/2*$R316)),IF(payfreq=\"Quarterly\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/4*$R316)),IF(payfreq=\"Monthly\",IF(P316=\"\",\"\",IF(P316=\"Total\",SUM($T$19:T315),Adj_Rate/12*$R316)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,298,{"$error":"#N/A"},{"$f":"+IF(AND(B317<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B317=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($S$19:S316),VLOOKUP($P317,$B$12:$L371,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate*$R317)),IF(payfreq=\"Semiannually\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/2*$R317)),IF(payfreq=\"Quarterly\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/4*$R317)),IF(payfreq=\"Monthly\",IF(P317=\"\",\"\",IF(P317=\"Total\",SUM($T$19:T316),Adj_Rate/12*$R317)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,299,{"$error":"#N/A"},{"$f":"+IF(AND(B318<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B318=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($S$19:S317),VLOOKUP($P318,$B$12:$L372,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate*$R318)),IF(payfreq=\"Semiannually\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/2*$R318)),IF(payfreq=\"Quarterly\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/4*$R318)),IF(payfreq=\"Monthly\",IF(P318=\"\",\"\",IF(P318=\"Total\",SUM($T$19:T317),Adj_Rate/12*$R318)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,300,{"$error":"#N/A"},{"$f":"+IF(AND(B319<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B319=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($S$19:S318),VLOOKUP($P319,$B$12:$L373,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate*$R319)),IF(payfreq=\"Semiannually\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/2*$R319)),IF(payfreq=\"Quarterly\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/4*$R319)),IF(payfreq=\"Monthly\",IF(P319=\"\",\"\",IF(P319=\"Total\",SUM($T$19:T318),Adj_Rate/12*$R319)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,301,{"$error":"#N/A"},{"$f":"+IF(AND(B320<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B320=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($S$19:S319),VLOOKUP($P320,$B$12:$L374,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate*$R320)),IF(payfreq=\"Semiannually\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/2*$R320)),IF(payfreq=\"Quarterly\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/4*$R320)),IF(payfreq=\"Monthly\",IF(P320=\"\",\"\",IF(P320=\"Total\",SUM($T$19:T319),Adj_Rate/12*$R320)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,302,{"$error":"#N/A"},{"$f":"+IF(AND(B321<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B321=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($S$19:S320),VLOOKUP($P321,$B$12:$L375,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate*$R321)),IF(payfreq=\"Semiannually\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/2*$R321)),IF(payfreq=\"Quarterly\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/4*$R321)),IF(payfreq=\"Monthly\",IF(P321=\"\",\"\",IF(P321=\"Total\",SUM($T$19:T320),Adj_Rate/12*$R321)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,303,{"$error":"#N/A"},{"$f":"+IF(AND(B322<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B322=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($S$19:S321),VLOOKUP($P322,$B$12:$L376,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate*$R322)),IF(payfreq=\"Semiannually\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/2*$R322)),IF(payfreq=\"Quarterly\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/4*$R322)),IF(payfreq=\"Monthly\",IF(P322=\"\",\"\",IF(P322=\"Total\",SUM($T$19:T321),Adj_Rate/12*$R322)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,304,{"$error":"#N/A"},{"$f":"+IF(AND(B323<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B323=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($S$19:S322),VLOOKUP($P323,$B$12:$L377,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate*$R323)),IF(payfreq=\"Semiannually\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/2*$R323)),IF(payfreq=\"Quarterly\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/4*$R323)),IF(payfreq=\"Monthly\",IF(P323=\"\",\"\",IF(P323=\"Total\",SUM($T$19:T322),Adj_Rate/12*$R323)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,305,{"$error":"#N/A"},{"$f":"+IF(AND(B324<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B324=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($S$19:S323),VLOOKUP($P324,$B$12:$L378,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate*$R324)),IF(payfreq=\"Semiannually\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/2*$R324)),IF(payfreq=\"Quarterly\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/4*$R324)),IF(payfreq=\"Monthly\",IF(P324=\"\",\"\",IF(P324=\"Total\",SUM($T$19:T323),Adj_Rate/12*$R324)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,306,{"$error":"#N/A"},{"$f":"+IF(AND(B325<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B325=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($S$19:S324),VLOOKUP($P325,$B$12:$L379,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate*$R325)),IF(payfreq=\"Semiannually\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/2*$R325)),IF(payfreq=\"Quarterly\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/4*$R325)),IF(payfreq=\"Monthly\",IF(P325=\"\",\"\",IF(P325=\"Total\",SUM($T$19:T324),Adj_Rate/12*$R325)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,307,{"$error":"#N/A"},{"$f":"+IF(AND(B326<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B326=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($S$19:S325),VLOOKUP($P326,$B$12:$L380,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate*$R326)),IF(payfreq=\"Semiannually\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/2*$R326)),IF(payfreq=\"Quarterly\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/4*$R326)),IF(payfreq=\"Monthly\",IF(P326=\"\",\"\",IF(P326=\"Total\",SUM($T$19:T325),Adj_Rate/12*$R326)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,308,{"$error":"#N/A"},{"$f":"+IF(AND(B327<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B327=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($S$19:S326),VLOOKUP($P327,$B$12:$L381,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate*$R327)),IF(payfreq=\"Semiannually\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/2*$R327)),IF(payfreq=\"Quarterly\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/4*$R327)),IF(payfreq=\"Monthly\",IF(P327=\"\",\"\",IF(P327=\"Total\",SUM($T$19:T326),Adj_Rate/12*$R327)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,309,{"$error":"#N/A"},{"$f":"+IF(AND(B328<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B328=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($S$19:S327),VLOOKUP($P328,$B$12:$L382,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate*$R328)),IF(payfreq=\"Semiannually\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/2*$R328)),IF(payfreq=\"Quarterly\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/4*$R328)),IF(payfreq=\"Monthly\",IF(P328=\"\",\"\",IF(P328=\"Total\",SUM($T$19:T327),Adj_Rate/12*$R328)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,310,{"$error":"#N/A"},{"$f":"+IF(AND(B329<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B329=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($S$19:S328),VLOOKUP($P329,$B$12:$L383,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate*$R329)),IF(payfreq=\"Semiannually\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/2*$R329)),IF(payfreq=\"Quarterly\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/4*$R329)),IF(payfreq=\"Monthly\",IF(P329=\"\",\"\",IF(P329=\"Total\",SUM($T$19:T328),Adj_Rate/12*$R329)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,311,{"$error":"#N/A"},{"$f":"+IF(AND(B330<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B330=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($S$19:S329),VLOOKUP($P330,$B$12:$L384,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate*$R330)),IF(payfreq=\"Semiannually\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/2*$R330)),IF(payfreq=\"Quarterly\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/4*$R330)),IF(payfreq=\"Monthly\",IF(P330=\"\",\"\",IF(P330=\"Total\",SUM($T$19:T329),Adj_Rate/12*$R330)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,312,{"$error":"#N/A"},{"$f":"+IF(AND(B331<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B331=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($S$19:S330),VLOOKUP($P331,$B$12:$L385,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate*$R331)),IF(payfreq=\"Semiannually\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/2*$R331)),IF(payfreq=\"Quarterly\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/4*$R331)),IF(payfreq=\"Monthly\",IF(P331=\"\",\"\",IF(P331=\"Total\",SUM($T$19:T330),Adj_Rate/12*$R331)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,313,{"$error":"#N/A"},{"$f":"+IF(AND(B332<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B332=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($S$19:S331),VLOOKUP($P332,$B$12:$L386,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate*$R332)),IF(payfreq=\"Semiannually\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/2*$R332)),IF(payfreq=\"Quarterly\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/4*$R332)),IF(payfreq=\"Monthly\",IF(P332=\"\",\"\",IF(P332=\"Total\",SUM($T$19:T331),Adj_Rate/12*$R332)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,314,{"$error":"#N/A"},{"$f":"+IF(AND(B333<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B333=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($S$19:S332),VLOOKUP($P333,$B$12:$L387,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate*$R333)),IF(payfreq=\"Semiannually\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/2*$R333)),IF(payfreq=\"Quarterly\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/4*$R333)),IF(payfreq=\"Monthly\",IF(P333=\"\",\"\",IF(P333=\"Total\",SUM($T$19:T332),Adj_Rate/12*$R333)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,315,{"$error":"#N/A"},{"$f":"+IF(AND(B334<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B334=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($S$19:S333),VLOOKUP($P334,$B$12:$L388,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate*$R334)),IF(payfreq=\"Semiannually\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/2*$R334)),IF(payfreq=\"Quarterly\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/4*$R334)),IF(payfreq=\"Monthly\",IF(P334=\"\",\"\",IF(P334=\"Total\",SUM($T$19:T333),Adj_Rate/12*$R334)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,316,{"$error":"#N/A"},{"$f":"+IF(AND(B335<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B335=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($S$19:S334),VLOOKUP($P335,$B$12:$L389,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate*$R335)),IF(payfreq=\"Semiannually\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/2*$R335)),IF(payfreq=\"Quarterly\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/4*$R335)),IF(payfreq=\"Monthly\",IF(P335=\"\",\"\",IF(P335=\"Total\",SUM($T$19:T334),Adj_Rate/12*$R335)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,317,{"$error":"#N/A"},{"$f":"+IF(AND(B336<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B336=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($S$19:S335),VLOOKUP($P336,$B$12:$L390,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate*$R336)),IF(payfreq=\"Semiannually\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/2*$R336)),IF(payfreq=\"Quarterly\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/4*$R336)),IF(payfreq=\"Monthly\",IF(P336=\"\",\"\",IF(P336=\"Total\",SUM($T$19:T335),Adj_Rate/12*$R336)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,318,{"$error":"#N/A"},{"$f":"+IF(AND(B337<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B337=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($S$19:S336),VLOOKUP($P337,$B$12:$L391,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate*$R337)),IF(payfreq=\"Semiannually\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/2*$R337)),IF(payfreq=\"Quarterly\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/4*$R337)),IF(payfreq=\"Monthly\",IF(P337=\"\",\"\",IF(P337=\"Total\",SUM($T$19:T336),Adj_Rate/12*$R337)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"IF(B337<term,B337+1,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(AND(B338<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B338=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(pmt_timing=\"End\",IF($B338>term, \"\",$L338/(1+Adj_Rate/12)^B338),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($S$19:S337),VLOOKUP($P338,$B$12:$L392,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate*$R338)),IF(payfreq=\"Semiannually\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/2*$R338)),IF(payfreq=\"Quarterly\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/4*$R338)),IF(payfreq=\"Monthly\",IF(P338=\"\",\"\",IF(P338=\"Total\",SUM($T$19:T337),Adj_Rate/12*$R338)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"IF(B338<term,B338+1,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(AND(B339<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B339=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$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":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($S$19:S338),VLOOKUP($P339,$B$12:$L393,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate*$R339)),IF(payfreq=\"Semiannually\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/2*$R339)),IF(payfreq=\"Quarterly\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/4*$R339)),IF(payfreq=\"Monthly\",IF(P339=\"\",\"\",IF(P339=\"Total\",SUM($T$19:T338),Adj_Rate/12*$R339)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B340<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B340=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D340:K340)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$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":{"$error":"#N/A"}},{"$f":"IF(OR(P340=\"\",P340=\"Total\"),\"\",V339)","v":{"$error":"#N/A"}},{"$f":"IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($S$19:S339),VLOOKUP($P340,$B$12:$L394,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate*$R340)),IF(payfreq=\"Semiannually\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/2*$R340)),IF(payfreq=\"Quarterly\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/4*$R340)),IF(payfreq=\"Monthly\",IF(P340=\"\",\"\",IF(P340=\"Total\",SUM($T$19:T339),Adj_Rate/12*$R340)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S340=\"\",\"\",S340-T340)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P340=\"\",P340=\"Total\"),\"\",R340+T340-S340)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B340<term,B340+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q341 <> \"\",Q341, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B341<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B341=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P340<term,P340+1,IF(P340=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($S$19:S340),VLOOKUP($P341,$B$12:$L395,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate*$R341)),IF(payfreq=\"Semiannually\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/2*$R341)),IF(payfreq=\"Quarterly\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/4*$R341)),IF(payfreq=\"Monthly\",IF(P341=\"\",\"\",IF(P341=\"Total\",SUM($T$19:T340),Adj_Rate/12*$R341)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B342<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B342=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($S$19:S341),VLOOKUP($P342,$B$12:$L396,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate*$R342)),IF(payfreq=\"Semiannually\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/2*$R342)),IF(payfreq=\"Quarterly\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/4*$R342)),IF(payfreq=\"Monthly\",IF(P342=\"\",\"\",IF(P342=\"Total\",SUM($T$19:T341),Adj_Rate/12*$R342)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B343<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B343=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($S$19:S342),VLOOKUP($P343,$B$12:$L397,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate*$R343)),IF(payfreq=\"Semiannually\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/2*$R343)),IF(payfreq=\"Quarterly\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/4*$R343)),IF(payfreq=\"Monthly\",IF(P343=\"\",\"\",IF(P343=\"Total\",SUM($T$19:T342),Adj_Rate/12*$R343)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B344<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B344=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($S$19:S343),VLOOKUP($P344,$B$12:$L398,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate*$R344)),IF(payfreq=\"Semiannually\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/2*$R344)),IF(payfreq=\"Quarterly\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/4*$R344)),IF(payfreq=\"Monthly\",IF(P344=\"\",\"\",IF(P344=\"Total\",SUM($T$19:T343),Adj_Rate/12*$R344)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B345<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B345=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($S$19:S344),VLOOKUP($P345,$B$12:$L399,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate*$R345)),IF(payfreq=\"Semiannually\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/2*$R345)),IF(payfreq=\"Quarterly\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/4*$R345)),IF(payfreq=\"Monthly\",IF(P345=\"\",\"\",IF(P345=\"Total\",SUM($T$19:T344),Adj_Rate/12*$R345)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B346<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B346=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($S$19:S345),VLOOKUP($P346,$B$12:$L400,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate*$R346)),IF(payfreq=\"Semiannually\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/2*$R346)),IF(payfreq=\"Quarterly\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/4*$R346)),IF(payfreq=\"Monthly\",IF(P346=\"\",\"\",IF(P346=\"Total\",SUM($T$19:T345),Adj_Rate/12*$R346)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B347<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B347=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($S$19:S346),VLOOKUP($P347,$B$12:$L401,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate*$R347)),IF(payfreq=\"Semiannually\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/2*$R347)),IF(payfreq=\"Quarterly\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/4*$R347)),IF(payfreq=\"Monthly\",IF(P347=\"\",\"\",IF(P347=\"Total\",SUM($T$19:T346),Adj_Rate/12*$R347)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B348<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B348=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($S$19:S347),VLOOKUP($P348,$B$12:$L402,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate*$R348)),IF(payfreq=\"Semiannually\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/2*$R348)),IF(payfreq=\"Quarterly\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/4*$R348)),IF(payfreq=\"Monthly\",IF(P348=\"\",\"\",IF(P348=\"Total\",SUM($T$19:T347),Adj_Rate/12*$R348)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B349<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B349=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($S$19:S348),VLOOKUP($P349,$B$12:$L403,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate*$R349)),IF(payfreq=\"Semiannually\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/2*$R349)),IF(payfreq=\"Quarterly\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/4*$R349)),IF(payfreq=\"Monthly\",IF(P349=\"\",\"\",IF(P349=\"Total\",SUM($T$19:T348),Adj_Rate/12*$R349)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B350<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B350=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($S$19:S349),VLOOKUP($P350,$B$12:$L404,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate*$R350)),IF(payfreq=\"Semiannually\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/2*$R350)),IF(payfreq=\"Quarterly\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/4*$R350)),IF(payfreq=\"Monthly\",IF(P350=\"\",\"\",IF(P350=\"Total\",SUM($T$19:T349),Adj_Rate/12*$R350)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B351<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B351=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($S$19:S350),VLOOKUP($P351,$B$12:$L405,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate*$R351)),IF(payfreq=\"Semiannually\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/2*$R351)),IF(payfreq=\"Quarterly\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/4*$R351)),IF(payfreq=\"Monthly\",IF(P351=\"\",\"\",IF(P351=\"Total\",SUM($T$19:T350),Adj_Rate/12*$R351)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B352<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B352=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($S$19:S351),VLOOKUP($P352,$B$12:$L406,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate*$R352)),IF(payfreq=\"Semiannually\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/2*$R352)),IF(payfreq=\"Quarterly\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/4*$R352)),IF(payfreq=\"Monthly\",IF(P352=\"\",\"\",IF(P352=\"Total\",SUM($T$19:T351),Adj_Rate/12*$R352)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B353<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B353=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($S$19:S352),VLOOKUP($P353,$B$12:$L407,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate*$R353)),IF(payfreq=\"Semiannually\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/2*$R353)),IF(payfreq=\"Quarterly\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/4*$R353)),IF(payfreq=\"Monthly\",IF(P353=\"\",\"\",IF(P353=\"Total\",SUM($T$19:T352),Adj_Rate/12*$R353)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B354<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B354=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($S$19:S353),VLOOKUP($P354,$B$12:$L408,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate*$R354)),IF(payfreq=\"Semiannually\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/2*$R354)),IF(payfreq=\"Quarterly\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/4*$R354)),IF(payfreq=\"Monthly\",IF(P354=\"\",\"\",IF(P354=\"Total\",SUM($T$19:T353),Adj_Rate/12*$R354)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B355<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B355=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($S$19:S354),VLOOKUP($P355,$B$12:$L409,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate*$R355)),IF(payfreq=\"Semiannually\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/2*$R355)),IF(payfreq=\"Quarterly\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/4*$R355)),IF(payfreq=\"Monthly\",IF(P355=\"\",\"\",IF(P355=\"Total\",SUM($T$19:T354),Adj_Rate/12*$R355)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B356<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B356=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($S$19:S355),VLOOKUP($P356,$B$12:$L410,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate*$R356)),IF(payfreq=\"Semiannually\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/2*$R356)),IF(payfreq=\"Quarterly\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/4*$R356)),IF(payfreq=\"Monthly\",IF(P356=\"\",\"\",IF(P356=\"Total\",SUM($T$19:T355),Adj_Rate/12*$R356)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B357<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B357=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($S$19:S356),VLOOKUP($P357,$B$12:$L411,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate*$R357)),IF(payfreq=\"Semiannually\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/2*$R357)),IF(payfreq=\"Quarterly\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/4*$R357)),IF(payfreq=\"Monthly\",IF(P357=\"\",\"\",IF(P357=\"Total\",SUM($T$19:T356),Adj_Rate/12*$R357)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B358<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B358=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($S$19:S357),VLOOKUP($P358,$B$12:$L412,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate*$R358)),IF(payfreq=\"Semiannually\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/2*$R358)),IF(payfreq=\"Quarterly\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/4*$R358)),IF(payfreq=\"Monthly\",IF(P358=\"\",\"\",IF(P358=\"Total\",SUM($T$19:T357),Adj_Rate/12*$R358)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B359<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B359=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($S$19:S358),VLOOKUP($P359,$B$12:$L413,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate*$R359)),IF(payfreq=\"Semiannually\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/2*$R359)),IF(payfreq=\"Quarterly\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/4*$R359)),IF(payfreq=\"Monthly\",IF(P359=\"\",\"\",IF(P359=\"Total\",SUM($T$19:T358),Adj_Rate/12*$R359)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B360<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B360=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($S$19:S359),VLOOKUP($P360,$B$12:$L414,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate*$R360)),IF(payfreq=\"Semiannually\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/2*$R360)),IF(payfreq=\"Quarterly\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/4*$R360)),IF(payfreq=\"Monthly\",IF(P360=\"\",\"\",IF(P360=\"Total\",SUM($T$19:T359),Adj_Rate/12*$R360)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B361<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B361=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($S$19:S360),VLOOKUP($P361,$B$12:$L415,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate*$R361)),IF(payfreq=\"Semiannually\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/2*$R361)),IF(payfreq=\"Quarterly\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/4*$R361)),IF(payfreq=\"Monthly\",IF(P361=\"\",\"\",IF(P361=\"Total\",SUM($T$19:T360),Adj_Rate/12*$R361)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B362<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B362=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($S$19:S361),VLOOKUP($P362,$B$12:$L416,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate*$R362)),IF(payfreq=\"Semiannually\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/2*$R362)),IF(payfreq=\"Quarterly\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/4*$R362)),IF(payfreq=\"Monthly\",IF(P362=\"\",\"\",IF(P362=\"Total\",SUM($T$19:T361),Adj_Rate/12*$R362)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B363<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B363=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($S$19:S362),VLOOKUP($P363,$B$12:$L417,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate*$R363)),IF(payfreq=\"Semiannually\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/2*$R363)),IF(payfreq=\"Quarterly\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/4*$R363)),IF(payfreq=\"Monthly\",IF(P363=\"\",\"\",IF(P363=\"Total\",SUM($T$19:T362),Adj_Rate/12*$R363)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B364<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B364=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($S$19:S363),VLOOKUP($P364,$B$12:$L418,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate*$R364)),IF(payfreq=\"Semiannually\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/2*$R364)),IF(payfreq=\"Quarterly\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/4*$R364)),IF(payfreq=\"Monthly\",IF(P364=\"\",\"\",IF(P364=\"Total\",SUM($T$19:T363),Adj_Rate/12*$R364)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B365<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B365=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($S$19:S364),VLOOKUP($P365,$B$12:$L419,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate*$R365)),IF(payfreq=\"Semiannually\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/2*$R365)),IF(payfreq=\"Quarterly\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/4*$R365)),IF(payfreq=\"Monthly\",IF(P365=\"\",\"\",IF(P365=\"Total\",SUM($T$19:T364),Adj_Rate/12*$R365)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B366<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B366=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($S$19:S365),VLOOKUP($P366,$B$12:$L420,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate*$R366)),IF(payfreq=\"Semiannually\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/2*$R366)),IF(payfreq=\"Quarterly\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/4*$R366)),IF(payfreq=\"Monthly\",IF(P366=\"\",\"\",IF(P366=\"Total\",SUM($T$19:T365),Adj_Rate/12*$R366)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B367<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B367=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($S$19:S366),VLOOKUP($P367,$B$12:$L421,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate*$R367)),IF(payfreq=\"Semiannually\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/2*$R367)),IF(payfreq=\"Quarterly\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/4*$R367)),IF(payfreq=\"Monthly\",IF(P367=\"\",\"\",IF(P367=\"Total\",SUM($T$19:T366),Adj_Rate/12*$R367)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B368<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B368=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($S$19:S367),VLOOKUP($P368,$B$12:$L422,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate*$R368)),IF(payfreq=\"Semiannually\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/2*$R368)),IF(payfreq=\"Quarterly\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/4*$R368)),IF(payfreq=\"Monthly\",IF(P368=\"\",\"\",IF(P368=\"Total\",SUM($T$19:T367),Adj_Rate/12*$R368)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B369<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B369=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($S$19:S368),VLOOKUP($P369,$B$12:$L423,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate*$R369)),IF(payfreq=\"Semiannually\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/2*$R369)),IF(payfreq=\"Quarterly\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/4*$R369)),IF(payfreq=\"Monthly\",IF(P369=\"\",\"\",IF(P369=\"Total\",SUM($T$19:T368),Adj_Rate/12*$R369)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B370<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B370=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($S$19:S369),VLOOKUP($P370,$B$12:$L424,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate*$R370)),IF(payfreq=\"Semiannually\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/2*$R370)),IF(payfreq=\"Quarterly\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/4*$R370)),IF(payfreq=\"Monthly\",IF(P370=\"\",\"\",IF(P370=\"Total\",SUM($T$19:T369),Adj_Rate/12*$R370)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B371<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B371=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($S$19:S370),VLOOKUP($P371,$B$12:$L425,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate*$R371)),IF(payfreq=\"Semiannually\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/2*$R371)),IF(payfreq=\"Quarterly\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/4*$R371)),IF(payfreq=\"Monthly\",IF(P371=\"\",\"\",IF(P371=\"Total\",SUM($T$19:T370),Adj_Rate/12*$R371)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B372<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B372=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($S$19:S371),VLOOKUP($P372,$B$12:$L426,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate*$R372)),IF(payfreq=\"Semiannually\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/2*$R372)),IF(payfreq=\"Quarterly\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/4*$R372)),IF(payfreq=\"Monthly\",IF(P372=\"\",\"\",IF(P372=\"Total\",SUM($T$19:T371),Adj_Rate/12*$R372)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B373<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B373=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($S$19:S372),VLOOKUP($P373,$B$12:$L427,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate*$R373)),IF(payfreq=\"Semiannually\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/2*$R373)),IF(payfreq=\"Quarterly\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/4*$R373)),IF(payfreq=\"Monthly\",IF(P373=\"\",\"\",IF(P373=\"Total\",SUM($T$19:T372),Adj_Rate/12*$R373)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B374<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B374=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($S$19:S373),VLOOKUP($P374,$B$12:$L428,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate*$R374)),IF(payfreq=\"Semiannually\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/2*$R374)),IF(payfreq=\"Quarterly\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/4*$R374)),IF(payfreq=\"Monthly\",IF(P374=\"\",\"\",IF(P374=\"Total\",SUM($T$19:T373),Adj_Rate/12*$R374)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B375<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B375=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($S$19:S374),VLOOKUP($P375,$B$12:$L429,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate*$R375)),IF(payfreq=\"Semiannually\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/2*$R375)),IF(payfreq=\"Quarterly\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/4*$R375)),IF(payfreq=\"Monthly\",IF(P375=\"\",\"\",IF(P375=\"Total\",SUM($T$19:T374),Adj_Rate/12*$R375)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B376<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B376=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($S$19:S375),VLOOKUP($P376,$B$12:$L430,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate*$R376)),IF(payfreq=\"Semiannually\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/2*$R376)),IF(payfreq=\"Quarterly\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/4*$R376)),IF(payfreq=\"Monthly\",IF(P376=\"\",\"\",IF(P376=\"Total\",SUM($T$19:T375),Adj_Rate/12*$R376)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B377<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B377=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($S$19:S376),VLOOKUP($P377,$B$12:$L431,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate*$R377)),IF(payfreq=\"Semiannually\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/2*$R377)),IF(payfreq=\"Quarterly\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/4*$R377)),IF(payfreq=\"Monthly\",IF(P377=\"\",\"\",IF(P377=\"Total\",SUM($T$19:T376),Adj_Rate/12*$R377)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B378<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B378=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($S$19:S377),VLOOKUP($P378,$B$12:$L432,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate*$R378)),IF(payfreq=\"Semiannually\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/2*$R378)),IF(payfreq=\"Quarterly\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/4*$R378)),IF(payfreq=\"Monthly\",IF(P378=\"\",\"\",IF(P378=\"Total\",SUM($T$19:T377),Adj_Rate/12*$R378)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B379<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B379=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($S$19:S378),VLOOKUP($P379,$B$12:$L433,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate*$R379)),IF(payfreq=\"Semiannually\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/2*$R379)),IF(payfreq=\"Quarterly\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/4*$R379)),IF(payfreq=\"Monthly\",IF(P379=\"\",\"\",IF(P379=\"Total\",SUM($T$19:T378),Adj_Rate/12*$R379)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B380<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B380=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($S$19:S379),VLOOKUP($P380,$B$12:$L434,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate*$R380)),IF(payfreq=\"Semiannually\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/2*$R380)),IF(payfreq=\"Quarterly\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/4*$R380)),IF(payfreq=\"Monthly\",IF(P380=\"\",\"\",IF(P380=\"Total\",SUM($T$19:T379),Adj_Rate/12*$R380)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B381<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B381=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($S$19:S380),VLOOKUP($P381,$B$12:$L435,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate*$R381)),IF(payfreq=\"Semiannually\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/2*$R381)),IF(payfreq=\"Quarterly\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/4*$R381)),IF(payfreq=\"Monthly\",IF(P381=\"\",\"\",IF(P381=\"Total\",SUM($T$19:T380),Adj_Rate/12*$R381)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B382<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B382=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($S$19:S381),VLOOKUP($P382,$B$12:$L436,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate*$R382)),IF(payfreq=\"Semiannually\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/2*$R382)),IF(payfreq=\"Quarterly\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/4*$R382)),IF(payfreq=\"Monthly\",IF(P382=\"\",\"\",IF(P382=\"Total\",SUM($T$19:T381),Adj_Rate/12*$R382)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B383<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B383=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($S$19:S382),VLOOKUP($P383,$B$12:$L437,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate*$R383)),IF(payfreq=\"Semiannually\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/2*$R383)),IF(payfreq=\"Quarterly\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/4*$R383)),IF(payfreq=\"Monthly\",IF(P383=\"\",\"\",IF(P383=\"Total\",SUM($T$19:T382),Adj_Rate/12*$R383)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B384<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B384=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($S$19:S383),VLOOKUP($P384,$B$12:$L438,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate*$R384)),IF(payfreq=\"Semiannually\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/2*$R384)),IF(payfreq=\"Quarterly\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/4*$R384)),IF(payfreq=\"Monthly\",IF(P384=\"\",\"\",IF(P384=\"Total\",SUM($T$19:T383),Adj_Rate/12*$R384)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B385<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B385=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($S$19:S384),VLOOKUP($P385,$B$12:$L439,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate*$R385)),IF(payfreq=\"Semiannually\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/2*$R385)),IF(payfreq=\"Quarterly\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/4*$R385)),IF(payfreq=\"Monthly\",IF(P385=\"\",\"\",IF(P385=\"Total\",SUM($T$19:T384),Adj_Rate/12*$R385)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B386<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B386=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($S$19:S385),VLOOKUP($P386,$B$12:$L440,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate*$R386)),IF(payfreq=\"Semiannually\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/2*$R386)),IF(payfreq=\"Quarterly\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/4*$R386)),IF(payfreq=\"Monthly\",IF(P386=\"\",\"\",IF(P386=\"Total\",SUM($T$19:T385),Adj_Rate/12*$R386)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B387<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B387=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($S$19:S386),VLOOKUP($P387,$B$12:$L441,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate*$R387)),IF(payfreq=\"Semiannually\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/2*$R387)),IF(payfreq=\"Quarterly\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/4*$R387)),IF(payfreq=\"Monthly\",IF(P387=\"\",\"\",IF(P387=\"Total\",SUM($T$19:T386),Adj_Rate/12*$R387)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B388<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B388=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($S$19:S387),VLOOKUP($P388,$B$12:$L442,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate*$R388)),IF(payfreq=\"Semiannually\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/2*$R388)),IF(payfreq=\"Quarterly\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/4*$R388)),IF(payfreq=\"Monthly\",IF(P388=\"\",\"\",IF(P388=\"Total\",SUM($T$19:T387),Adj_Rate/12*$R388)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B389<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B389=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($S$19:S388),VLOOKUP($P389,$B$12:$L443,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate*$R389)),IF(payfreq=\"Semiannually\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/2*$R389)),IF(payfreq=\"Quarterly\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/4*$R389)),IF(payfreq=\"Monthly\",IF(P389=\"\",\"\",IF(P389=\"Total\",SUM($T$19:T388),Adj_Rate/12*$R389)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B390<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B390=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($S$19:S389),VLOOKUP($P390,$B$12:$L444,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate*$R390)),IF(payfreq=\"Semiannually\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/2*$R390)),IF(payfreq=\"Quarterly\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/4*$R390)),IF(payfreq=\"Monthly\",IF(P390=\"\",\"\",IF(P390=\"Total\",SUM($T$19:T389),Adj_Rate/12*$R390)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B391<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B391=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($S$19:S390),VLOOKUP($P391,$B$12:$L445,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate*$R391)),IF(payfreq=\"Semiannually\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/2*$R391)),IF(payfreq=\"Quarterly\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/4*$R391)),IF(payfreq=\"Monthly\",IF(P391=\"\",\"\",IF(P391=\"Total\",SUM($T$19:T390),Adj_Rate/12*$R391)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B392<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B392=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($S$19:S391),VLOOKUP($P392,$B$12:$L446,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate*$R392)),IF(payfreq=\"Semiannually\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/2*$R392)),IF(payfreq=\"Quarterly\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/4*$R392)),IF(payfreq=\"Monthly\",IF(P392=\"\",\"\",IF(P392=\"Total\",SUM($T$19:T391),Adj_Rate/12*$R392)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B393<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B393=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($S$19:S392),VLOOKUP($P393,$B$12:$L447,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate*$R393)),IF(payfreq=\"Semiannually\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/2*$R393)),IF(payfreq=\"Quarterly\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/4*$R393)),IF(payfreq=\"Monthly\",IF(P393=\"\",\"\",IF(P393=\"Total\",SUM($T$19:T392),Adj_Rate/12*$R393)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B394<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B394=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($S$19:S393),VLOOKUP($P394,$B$12:$L448,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate*$R394)),IF(payfreq=\"Semiannually\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/2*$R394)),IF(payfreq=\"Quarterly\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/4*$R394)),IF(payfreq=\"Monthly\",IF(P394=\"\",\"\",IF(P394=\"Total\",SUM($T$19:T393),Adj_Rate/12*$R394)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B395<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B395=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($S$19:S394),VLOOKUP($P395,$B$12:$L449,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate*$R395)),IF(payfreq=\"Semiannually\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/2*$R395)),IF(payfreq=\"Quarterly\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/4*$R395)),IF(payfreq=\"Monthly\",IF(P395=\"\",\"\",IF(P395=\"Total\",SUM($T$19:T394),Adj_Rate/12*$R395)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B396<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B396=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($S$19:S395),VLOOKUP($P396,$B$12:$L450,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate*$R396)),IF(payfreq=\"Semiannually\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/2*$R396)),IF(payfreq=\"Quarterly\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/4*$R396)),IF(payfreq=\"Monthly\",IF(P396=\"\",\"\",IF(P396=\"Total\",SUM($T$19:T395),Adj_Rate/12*$R396)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B397<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B397=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($S$19:S396),VLOOKUP($P397,$B$12:$L451,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate*$R397)),IF(payfreq=\"Semiannually\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/2*$R397)),IF(payfreq=\"Quarterly\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/4*$R397)),IF(payfreq=\"Monthly\",IF(P397=\"\",\"\",IF(P397=\"Total\",SUM($T$19:T396),Adj_Rate/12*$R397)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B398<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B398=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($S$19:S397),VLOOKUP($P398,$B$12:$L452,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate*$R398)),IF(payfreq=\"Semiannually\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/2*$R398)),IF(payfreq=\"Quarterly\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/4*$R398)),IF(payfreq=\"Monthly\",IF(P398=\"\",\"\",IF(P398=\"Total\",SUM($T$19:T397),Adj_Rate/12*$R398)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B399<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B399=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($S$19:S398),VLOOKUP($P399,$B$12:$L453,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate*$R399)),IF(payfreq=\"Semiannually\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/2*$R399)),IF(payfreq=\"Quarterly\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/4*$R399)),IF(payfreq=\"Monthly\",IF(P399=\"\",\"\",IF(P399=\"Total\",SUM($T$19:T398),Adj_Rate/12*$R399)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B400<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B400=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($S$19:S399),VLOOKUP($P400,$B$12:$L454,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate*$R400)),IF(payfreq=\"Semiannually\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/2*$R400)),IF(payfreq=\"Quarterly\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/4*$R400)),IF(payfreq=\"Monthly\",IF(P400=\"\",\"\",IF(P400=\"Total\",SUM($T$19:T399),Adj_Rate/12*$R400)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B401<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B401=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($S$19:S400),VLOOKUP($P401,$B$12:$L455,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate*$R401)),IF(payfreq=\"Semiannually\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/2*$R401)),IF(payfreq=\"Quarterly\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/4*$R401)),IF(payfreq=\"Monthly\",IF(P401=\"\",\"\",IF(P401=\"Total\",SUM($T$19:T400),Adj_Rate/12*$R401)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B402<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B402=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(pmt_timing=\"End\",IF($B402>term, \"\",$L402/(1+Adj_Rate/12)^B402),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($S$19:S401),VLOOKUP($P402,$B$12:$L456,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate*$R402)),IF(payfreq=\"Semiannually\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/2*$R402)),IF(payfreq=\"Quarterly\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/4*$R402)),IF(payfreq=\"Monthly\",IF(P402=\"\",\"\",IF(P402=\"Total\",SUM($T$19:T401),Adj_Rate/12*$R402)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B403<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B403=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$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":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($S$19:S402),VLOOKUP($P403,$B$12:$L457,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate*$R403)),IF(payfreq=\"Semiannually\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/2*$R403)),IF(payfreq=\"Quarterly\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/4*$R403)),IF(payfreq=\"Monthly\",IF(P403=\"\",\"\",IF(P403=\"Total\",SUM($T$19:T402),Adj_Rate/12*$R403)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B404<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B404=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D404:K404)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$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":{"$error":"#N/A"}},{"$f":"IF(OR(P404=\"\",P404=\"Total\"),\"\",V403)","v":{"$error":"#N/A"}},{"$f":"IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($S$19:S403),VLOOKUP($P404,$B$12:$L458,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate*$R404)),IF(payfreq=\"Semiannually\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/2*$R404)),IF(payfreq=\"Quarterly\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/4*$R404)),IF(payfreq=\"Monthly\",IF(P404=\"\",\"\",IF(P404=\"Total\",SUM($T$19:T403),Adj_Rate/12*$R404)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S404=\"\",\"\",S404-T404)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P404=\"\",P404=\"Total\"),\"\",R404+T404-S404)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B404<term,B404+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q405 <> \"\",Q405, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B405<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B405=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P404<term,P404+1,IF(P404=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($S$19:S404),VLOOKUP($P405,$B$12:$L459,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate*$R405)),IF(payfreq=\"Semiannually\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/2*$R405)),IF(payfreq=\"Quarterly\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/4*$R405)),IF(payfreq=\"Monthly\",IF(P405=\"\",\"\",IF(P405=\"Total\",SUM($T$19:T404),Adj_Rate/12*$R405)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B406<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B406=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($S$19:S405),VLOOKUP($P406,$B$12:$L460,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate*$R406)),IF(payfreq=\"Semiannually\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/2*$R406)),IF(payfreq=\"Quarterly\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/4*$R406)),IF(payfreq=\"Monthly\",IF(P406=\"\",\"\",IF(P406=\"Total\",SUM($T$19:T405),Adj_Rate/12*$R406)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B407<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B407=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($S$19:S406),VLOOKUP($P407,$B$12:$L461,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate*$R407)),IF(payfreq=\"Semiannually\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/2*$R407)),IF(payfreq=\"Quarterly\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/4*$R407)),IF(payfreq=\"Monthly\",IF(P407=\"\",\"\",IF(P407=\"Total\",SUM($T$19:T406),Adj_Rate/12*$R407)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B408<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B408=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($S$19:S407),VLOOKUP($P408,$B$12:$L462,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate*$R408)),IF(payfreq=\"Semiannually\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/2*$R408)),IF(payfreq=\"Quarterly\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/4*$R408)),IF(payfreq=\"Monthly\",IF(P408=\"\",\"\",IF(P408=\"Total\",SUM($T$19:T407),Adj_Rate/12*$R408)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B409<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B409=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($S$19:S408),VLOOKUP($P409,$B$12:$L463,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate*$R409)),IF(payfreq=\"Semiannually\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/2*$R409)),IF(payfreq=\"Quarterly\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/4*$R409)),IF(payfreq=\"Monthly\",IF(P409=\"\",\"\",IF(P409=\"Total\",SUM($T$19:T408),Adj_Rate/12*$R409)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B410<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B410=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($S$19:S409),VLOOKUP($P410,$B$12:$L464,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate*$R410)),IF(payfreq=\"Semiannually\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/2*$R410)),IF(payfreq=\"Quarterly\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/4*$R410)),IF(payfreq=\"Monthly\",IF(P410=\"\",\"\",IF(P410=\"Total\",SUM($T$19:T409),Adj_Rate/12*$R410)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B411<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B411=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($S$19:S410),VLOOKUP($P411,$B$12:$L465,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate*$R411)),IF(payfreq=\"Semiannually\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/2*$R411)),IF(payfreq=\"Quarterly\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/4*$R411)),IF(payfreq=\"Monthly\",IF(P411=\"\",\"\",IF(P411=\"Total\",SUM($T$19:T410),Adj_Rate/12*$R411)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B412<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B412=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($S$19:S411),VLOOKUP($P412,$B$12:$L466,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate*$R412)),IF(payfreq=\"Semiannually\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/2*$R412)),IF(payfreq=\"Quarterly\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/4*$R412)),IF(payfreq=\"Monthly\",IF(P412=\"\",\"\",IF(P412=\"Total\",SUM($T$19:T411),Adj_Rate/12*$R412)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B413<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B413=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($S$19:S412),VLOOKUP($P413,$B$12:$L467,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate*$R413)),IF(payfreq=\"Semiannually\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/2*$R413)),IF(payfreq=\"Quarterly\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/4*$R413)),IF(payfreq=\"Monthly\",IF(P413=\"\",\"\",IF(P413=\"Total\",SUM($T$19:T412),Adj_Rate/12*$R413)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B414<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B414=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($S$19:S413),VLOOKUP($P414,$B$12:$L468,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate*$R414)),IF(payfreq=\"Semiannually\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/2*$R414)),IF(payfreq=\"Quarterly\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/4*$R414)),IF(payfreq=\"Monthly\",IF(P414=\"\",\"\",IF(P414=\"Total\",SUM($T$19:T413),Adj_Rate/12*$R414)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B415<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B415=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($S$19:S414),VLOOKUP($P415,$B$12:$L469,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate*$R415)),IF(payfreq=\"Semiannually\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/2*$R415)),IF(payfreq=\"Quarterly\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/4*$R415)),IF(payfreq=\"Monthly\",IF(P415=\"\",\"\",IF(P415=\"Total\",SUM($T$19:T414),Adj_Rate/12*$R415)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B416<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B416=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($S$19:S415),VLOOKUP($P416,$B$12:$L470,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate*$R416)),IF(payfreq=\"Semiannually\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/2*$R416)),IF(payfreq=\"Quarterly\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/4*$R416)),IF(payfreq=\"Monthly\",IF(P416=\"\",\"\",IF(P416=\"Total\",SUM($T$19:T415),Adj_Rate/12*$R416)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B417<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B417=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($S$19:S416),VLOOKUP($P417,$B$12:$L471,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate*$R417)),IF(payfreq=\"Semiannually\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/2*$R417)),IF(payfreq=\"Quarterly\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/4*$R417)),IF(payfreq=\"Monthly\",IF(P417=\"\",\"\",IF(P417=\"Total\",SUM($T$19:T416),Adj_Rate/12*$R417)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B418<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B418=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($S$19:S417),VLOOKUP($P418,$B$12:$L472,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate*$R418)),IF(payfreq=\"Semiannually\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/2*$R418)),IF(payfreq=\"Quarterly\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/4*$R418)),IF(payfreq=\"Monthly\",IF(P418=\"\",\"\",IF(P418=\"Total\",SUM($T$19:T417),Adj_Rate/12*$R418)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B419<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B419=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($S$19:S418),VLOOKUP($P419,$B$12:$L473,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate*$R419)),IF(payfreq=\"Semiannually\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/2*$R419)),IF(payfreq=\"Quarterly\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/4*$R419)),IF(payfreq=\"Monthly\",IF(P419=\"\",\"\",IF(P419=\"Total\",SUM($T$19:T418),Adj_Rate/12*$R419)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B420<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B420=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($S$19:S419),VLOOKUP($P420,$B$12:$L474,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate*$R420)),IF(payfreq=\"Semiannually\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/2*$R420)),IF(payfreq=\"Quarterly\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/4*$R420)),IF(payfreq=\"Monthly\",IF(P420=\"\",\"\",IF(P420=\"Total\",SUM($T$19:T419),Adj_Rate/12*$R420)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B421<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B421=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($S$19:S420),VLOOKUP($P421,$B$12:$L475,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate*$R421)),IF(payfreq=\"Semiannually\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/2*$R421)),IF(payfreq=\"Quarterly\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/4*$R421)),IF(payfreq=\"Monthly\",IF(P421=\"\",\"\",IF(P421=\"Total\",SUM($T$19:T420),Adj_Rate/12*$R421)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B422<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B422=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($S$19:S421),VLOOKUP($P422,$B$12:$L476,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate*$R422)),IF(payfreq=\"Semiannually\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/2*$R422)),IF(payfreq=\"Quarterly\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/4*$R422)),IF(payfreq=\"Monthly\",IF(P422=\"\",\"\",IF(P422=\"Total\",SUM($T$19:T421),Adj_Rate/12*$R422)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B423<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B423=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($S$19:S422),VLOOKUP($P423,$B$12:$L477,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate*$R423)),IF(payfreq=\"Semiannually\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/2*$R423)),IF(payfreq=\"Quarterly\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/4*$R423)),IF(payfreq=\"Monthly\",IF(P423=\"\",\"\",IF(P423=\"Total\",SUM($T$19:T422),Adj_Rate/12*$R423)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B424<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B424=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($S$19:S423),VLOOKUP($P424,$B$12:$L478,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate*$R424)),IF(payfreq=\"Semiannually\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/2*$R424)),IF(payfreq=\"Quarterly\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/4*$R424)),IF(payfreq=\"Monthly\",IF(P424=\"\",\"\",IF(P424=\"Total\",SUM($T$19:T423),Adj_Rate/12*$R424)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B425<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B425=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($S$19:S424),VLOOKUP($P425,$B$12:$L479,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate*$R425)),IF(payfreq=\"Semiannually\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/2*$R425)),IF(payfreq=\"Quarterly\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/4*$R425)),IF(payfreq=\"Monthly\",IF(P425=\"\",\"\",IF(P425=\"Total\",SUM($T$19:T424),Adj_Rate/12*$R425)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B426<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B426=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($S$19:S425),VLOOKUP($P426,$B$12:$L480,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate*$R426)),IF(payfreq=\"Semiannually\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/2*$R426)),IF(payfreq=\"Quarterly\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/4*$R426)),IF(payfreq=\"Monthly\",IF(P426=\"\",\"\",IF(P426=\"Total\",SUM($T$19:T425),Adj_Rate/12*$R426)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B427<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B427=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($S$19:S426),VLOOKUP($P427,$B$12:$L481,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate*$R427)),IF(payfreq=\"Semiannually\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/2*$R427)),IF(payfreq=\"Quarterly\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/4*$R427)),IF(payfreq=\"Monthly\",IF(P427=\"\",\"\",IF(P427=\"Total\",SUM($T$19:T426),Adj_Rate/12*$R427)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B428<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B428=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($S$19:S427),VLOOKUP($P428,$B$12:$L482,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate*$R428)),IF(payfreq=\"Semiannually\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/2*$R428)),IF(payfreq=\"Quarterly\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/4*$R428)),IF(payfreq=\"Monthly\",IF(P428=\"\",\"\",IF(P428=\"Total\",SUM($T$19:T427),Adj_Rate/12*$R428)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B429<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B429=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($S$19:S428),VLOOKUP($P429,$B$12:$L483,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate*$R429)),IF(payfreq=\"Semiannually\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/2*$R429)),IF(payfreq=\"Quarterly\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/4*$R429)),IF(payfreq=\"Monthly\",IF(P429=\"\",\"\",IF(P429=\"Total\",SUM($T$19:T428),Adj_Rate/12*$R429)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B430<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B430=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($S$19:S429),VLOOKUP($P430,$B$12:$L484,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate*$R430)),IF(payfreq=\"Semiannually\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/2*$R430)),IF(payfreq=\"Quarterly\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/4*$R430)),IF(payfreq=\"Monthly\",IF(P430=\"\",\"\",IF(P430=\"Total\",SUM($T$19:T429),Adj_Rate/12*$R430)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B431<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B431=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($S$19:S430),VLOOKUP($P431,$B$12:$L485,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate*$R431)),IF(payfreq=\"Semiannually\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/2*$R431)),IF(payfreq=\"Quarterly\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/4*$R431)),IF(payfreq=\"Monthly\",IF(P431=\"\",\"\",IF(P431=\"Total\",SUM($T$19:T430),Adj_Rate/12*$R431)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B432<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B432=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($S$19:S431),VLOOKUP($P432,$B$12:$L486,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate*$R432)),IF(payfreq=\"Semiannually\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/2*$R432)),IF(payfreq=\"Quarterly\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/4*$R432)),IF(payfreq=\"Monthly\",IF(P432=\"\",\"\",IF(P432=\"Total\",SUM($T$19:T431),Adj_Rate/12*$R432)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B433<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B433=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($S$19:S432),VLOOKUP($P433,$B$12:$L487,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate*$R433)),IF(payfreq=\"Semiannually\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/2*$R433)),IF(payfreq=\"Quarterly\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/4*$R433)),IF(payfreq=\"Monthly\",IF(P433=\"\",\"\",IF(P433=\"Total\",SUM($T$19:T432),Adj_Rate/12*$R433)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B434<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B434=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($S$19:S433),VLOOKUP($P434,$B$12:$L488,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate*$R434)),IF(payfreq=\"Semiannually\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/2*$R434)),IF(payfreq=\"Quarterly\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/4*$R434)),IF(payfreq=\"Monthly\",IF(P434=\"\",\"\",IF(P434=\"Total\",SUM($T$19:T433),Adj_Rate/12*$R434)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B435<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B435=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($S$19:S434),VLOOKUP($P435,$B$12:$L489,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate*$R435)),IF(payfreq=\"Semiannually\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/2*$R435)),IF(payfreq=\"Quarterly\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/4*$R435)),IF(payfreq=\"Monthly\",IF(P435=\"\",\"\",IF(P435=\"Total\",SUM($T$19:T434),Adj_Rate/12*$R435)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B436<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B436=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($S$19:S435),VLOOKUP($P436,$B$12:$L490,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate*$R436)),IF(payfreq=\"Semiannually\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/2*$R436)),IF(payfreq=\"Quarterly\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/4*$R436)),IF(payfreq=\"Monthly\",IF(P436=\"\",\"\",IF(P436=\"Total\",SUM($T$19:T435),Adj_Rate/12*$R436)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B437<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B437=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($S$19:S436),VLOOKUP($P437,$B$12:$L491,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate*$R437)),IF(payfreq=\"Semiannually\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/2*$R437)),IF(payfreq=\"Quarterly\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/4*$R437)),IF(payfreq=\"Monthly\",IF(P437=\"\",\"\",IF(P437=\"Total\",SUM($T$19:T436),Adj_Rate/12*$R437)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B438<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B438=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($S$19:S437),VLOOKUP($P438,$B$12:$L492,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate*$R438)),IF(payfreq=\"Semiannually\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/2*$R438)),IF(payfreq=\"Quarterly\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/4*$R438)),IF(payfreq=\"Monthly\",IF(P438=\"\",\"\",IF(P438=\"Total\",SUM($T$19:T437),Adj_Rate/12*$R438)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B439<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B439=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($S$19:S438),VLOOKUP($P439,$B$12:$L493,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate*$R439)),IF(payfreq=\"Semiannually\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/2*$R439)),IF(payfreq=\"Quarterly\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/4*$R439)),IF(payfreq=\"Monthly\",IF(P439=\"\",\"\",IF(P439=\"Total\",SUM($T$19:T438),Adj_Rate/12*$R439)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B440<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B440=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($S$19:S439),VLOOKUP($P440,$B$12:$L494,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate*$R440)),IF(payfreq=\"Semiannually\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/2*$R440)),IF(payfreq=\"Quarterly\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/4*$R440)),IF(payfreq=\"Monthly\",IF(P440=\"\",\"\",IF(P440=\"Total\",SUM($T$19:T439),Adj_Rate/12*$R440)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B441<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B441=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($S$19:S440),VLOOKUP($P441,$B$12:$L495,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate*$R441)),IF(payfreq=\"Semiannually\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/2*$R441)),IF(payfreq=\"Quarterly\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/4*$R441)),IF(payfreq=\"Monthly\",IF(P441=\"\",\"\",IF(P441=\"Total\",SUM($T$19:T440),Adj_Rate/12*$R441)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B442<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B442=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($S$19:S441),VLOOKUP($P442,$B$12:$L496,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate*$R442)),IF(payfreq=\"Semiannually\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/2*$R442)),IF(payfreq=\"Quarterly\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/4*$R442)),IF(payfreq=\"Monthly\",IF(P442=\"\",\"\",IF(P442=\"Total\",SUM($T$19:T441),Adj_Rate/12*$R442)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B443<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B443=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($S$19:S442),VLOOKUP($P443,$B$12:$L497,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate*$R443)),IF(payfreq=\"Semiannually\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/2*$R443)),IF(payfreq=\"Quarterly\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/4*$R443)),IF(payfreq=\"Monthly\",IF(P443=\"\",\"\",IF(P443=\"Total\",SUM($T$19:T442),Adj_Rate/12*$R443)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B444<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B444=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($S$19:S443),VLOOKUP($P444,$B$12:$L498,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate*$R444)),IF(payfreq=\"Semiannually\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/2*$R444)),IF(payfreq=\"Quarterly\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/4*$R444)),IF(payfreq=\"Monthly\",IF(P444=\"\",\"\",IF(P444=\"Total\",SUM($T$19:T443),Adj_Rate/12*$R444)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B445<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B445=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($S$19:S444),VLOOKUP($P445,$B$12:$L499,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate*$R445)),IF(payfreq=\"Semiannually\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/2*$R445)),IF(payfreq=\"Quarterly\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/4*$R445)),IF(payfreq=\"Monthly\",IF(P445=\"\",\"\",IF(P445=\"Total\",SUM($T$19:T444),Adj_Rate/12*$R445)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B446<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B446=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($S$19:S445),VLOOKUP($P446,$B$12:$L500,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate*$R446)),IF(payfreq=\"Semiannually\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/2*$R446)),IF(payfreq=\"Quarterly\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/4*$R446)),IF(payfreq=\"Monthly\",IF(P446=\"\",\"\",IF(P446=\"Total\",SUM($T$19:T445),Adj_Rate/12*$R446)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B447<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B447=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($S$19:S446),VLOOKUP($P447,$B$12:$L501,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate*$R447)),IF(payfreq=\"Semiannually\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/2*$R447)),IF(payfreq=\"Quarterly\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/4*$R447)),IF(payfreq=\"Monthly\",IF(P447=\"\",\"\",IF(P447=\"Total\",SUM($T$19:T446),Adj_Rate/12*$R447)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B448<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B448=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($S$19:S447),VLOOKUP($P448,$B$12:$L502,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate*$R448)),IF(payfreq=\"Semiannually\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/2*$R448)),IF(payfreq=\"Quarterly\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/4*$R448)),IF(payfreq=\"Monthly\",IF(P448=\"\",\"\",IF(P448=\"Total\",SUM($T$19:T447),Adj_Rate/12*$R448)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B449<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B449=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($S$19:S448),VLOOKUP($P449,$B$12:$L503,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate*$R449)),IF(payfreq=\"Semiannually\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/2*$R449)),IF(payfreq=\"Quarterly\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/4*$R449)),IF(payfreq=\"Monthly\",IF(P449=\"\",\"\",IF(P449=\"Total\",SUM($T$19:T448),Adj_Rate/12*$R449)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B450<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B450=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($S$19:S449),VLOOKUP($P450,$B$12:$L504,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate*$R450)),IF(payfreq=\"Semiannually\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/2*$R450)),IF(payfreq=\"Quarterly\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/4*$R450)),IF(payfreq=\"Monthly\",IF(P450=\"\",\"\",IF(P450=\"Total\",SUM($T$19:T449),Adj_Rate/12*$R450)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B451<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B451=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($S$19:S450),VLOOKUP($P451,$B$12:$L505,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate*$R451)),IF(payfreq=\"Semiannually\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/2*$R451)),IF(payfreq=\"Quarterly\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/4*$R451)),IF(payfreq=\"Monthly\",IF(P451=\"\",\"\",IF(P451=\"Total\",SUM($T$19:T450),Adj_Rate/12*$R451)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B452<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B452=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($S$19:S451),VLOOKUP($P452,$B$12:$L506,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate*$R452)),IF(payfreq=\"Semiannually\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/2*$R452)),IF(payfreq=\"Quarterly\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/4*$R452)),IF(payfreq=\"Monthly\",IF(P452=\"\",\"\",IF(P452=\"Total\",SUM($T$19:T451),Adj_Rate/12*$R452)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B453<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B453=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($S$19:S452),VLOOKUP($P453,$B$12:$L507,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate*$R453)),IF(payfreq=\"Semiannually\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/2*$R453)),IF(payfreq=\"Quarterly\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/4*$R453)),IF(payfreq=\"Monthly\",IF(P453=\"\",\"\",IF(P453=\"Total\",SUM($T$19:T452),Adj_Rate/12*$R453)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B454<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B454=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($S$19:S453),VLOOKUP($P454,$B$12:$L508,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate*$R454)),IF(payfreq=\"Semiannually\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/2*$R454)),IF(payfreq=\"Quarterly\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/4*$R454)),IF(payfreq=\"Monthly\",IF(P454=\"\",\"\",IF(P454=\"Total\",SUM($T$19:T453),Adj_Rate/12*$R454)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B455<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B455=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($S$19:S454),VLOOKUP($P455,$B$12:$L509,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate*$R455)),IF(payfreq=\"Semiannually\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/2*$R455)),IF(payfreq=\"Quarterly\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/4*$R455)),IF(payfreq=\"Monthly\",IF(P455=\"\",\"\",IF(P455=\"Total\",SUM($T$19:T454),Adj_Rate/12*$R455)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B456<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B456=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($S$19:S455),VLOOKUP($P456,$B$12:$L510,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate*$R456)),IF(payfreq=\"Semiannually\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/2*$R456)),IF(payfreq=\"Quarterly\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/4*$R456)),IF(payfreq=\"Monthly\",IF(P456=\"\",\"\",IF(P456=\"Total\",SUM($T$19:T455),Adj_Rate/12*$R456)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B457<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B457=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($S$19:S456),VLOOKUP($P457,$B$12:$L511,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate*$R457)),IF(payfreq=\"Semiannually\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/2*$R457)),IF(payfreq=\"Quarterly\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/4*$R457)),IF(payfreq=\"Monthly\",IF(P457=\"\",\"\",IF(P457=\"Total\",SUM($T$19:T456),Adj_Rate/12*$R457)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B458<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B458=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($S$19:S457),VLOOKUP($P458,$B$12:$L512,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate*$R458)),IF(payfreq=\"Semiannually\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/2*$R458)),IF(payfreq=\"Quarterly\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/4*$R458)),IF(payfreq=\"Monthly\",IF(P458=\"\",\"\",IF(P458=\"Total\",SUM($T$19:T457),Adj_Rate/12*$R458)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B459<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B459=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($S$19:S458),VLOOKUP($P459,$B$12:$L513,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate*$R459)),IF(payfreq=\"Semiannually\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/2*$R459)),IF(payfreq=\"Quarterly\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/4*$R459)),IF(payfreq=\"Monthly\",IF(P459=\"\",\"\",IF(P459=\"Total\",SUM($T$19:T458),Adj_Rate/12*$R459)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B460<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B460=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($S$19:S459),VLOOKUP($P460,$B$12:$L514,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate*$R460)),IF(payfreq=\"Semiannually\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/2*$R460)),IF(payfreq=\"Quarterly\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/4*$R460)),IF(payfreq=\"Monthly\",IF(P460=\"\",\"\",IF(P460=\"Total\",SUM($T$19:T459),Adj_Rate/12*$R460)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B461<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B461=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($S$19:S460),VLOOKUP($P461,$B$12:$L515,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate*$R461)),IF(payfreq=\"Semiannually\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/2*$R461)),IF(payfreq=\"Quarterly\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/4*$R461)),IF(payfreq=\"Monthly\",IF(P461=\"\",\"\",IF(P461=\"Total\",SUM($T$19:T460),Adj_Rate/12*$R461)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B462<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B462=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($S$19:S461),VLOOKUP($P462,$B$12:$L516,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate*$R462)),IF(payfreq=\"Semiannually\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/2*$R462)),IF(payfreq=\"Quarterly\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/4*$R462)),IF(payfreq=\"Monthly\",IF(P462=\"\",\"\",IF(P462=\"Total\",SUM($T$19:T461),Adj_Rate/12*$R462)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B463<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B463=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($S$19:S462),VLOOKUP($P463,$B$12:$L517,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate*$R463)),IF(payfreq=\"Semiannually\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/2*$R463)),IF(payfreq=\"Quarterly\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/4*$R463)),IF(payfreq=\"Monthly\",IF(P463=\"\",\"\",IF(P463=\"Total\",SUM($T$19:T462),Adj_Rate/12*$R463)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B464<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B464=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($S$19:S463),VLOOKUP($P464,$B$12:$L518,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate*$R464)),IF(payfreq=\"Semiannually\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/2*$R464)),IF(payfreq=\"Quarterly\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/4*$R464)),IF(payfreq=\"Monthly\",IF(P464=\"\",\"\",IF(P464=\"Total\",SUM($T$19:T463),Adj_Rate/12*$R464)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B465<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B465=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($S$19:S464),VLOOKUP($P465,$B$12:$L519,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate*$R465)),IF(payfreq=\"Semiannually\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/2*$R465)),IF(payfreq=\"Quarterly\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/4*$R465)),IF(payfreq=\"Monthly\",IF(P465=\"\",\"\",IF(P465=\"Total\",SUM($T$19:T464),Adj_Rate/12*$R465)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B466<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B466=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(pmt_timing=\"End\",IF($B466>term, \"\",$L466/(1+Adj_Rate/12)^B466),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($S$19:S465),VLOOKUP($P466,$B$12:$L520,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate*$R466)),IF(payfreq=\"Semiannually\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/2*$R466)),IF(payfreq=\"Quarterly\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/4*$R466)),IF(payfreq=\"Monthly\",IF(P466=\"\",\"\",IF(P466=\"Total\",SUM($T$19:T465),Adj_Rate/12*$R466)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B467<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B467=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$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":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($S$19:S466),VLOOKUP($P467,$B$12:$L521,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate*$R467)),IF(payfreq=\"Semiannually\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/2*$R467)),IF(payfreq=\"Quarterly\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/4*$R467)),IF(payfreq=\"Monthly\",IF(P467=\"\",\"\",IF(P467=\"Total\",SUM($T$19:T466),Adj_Rate/12*$R467)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B468<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B468=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D468:K468)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$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":{"$error":"#N/A"}},{"$f":"IF(OR(P468=\"\",P468=\"Total\"),\"\",V467)","v":{"$error":"#N/A"}},{"$f":"IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($S$19:S467),VLOOKUP($P468,$B$12:$L522,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate*$R468)),IF(payfreq=\"Semiannually\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/2*$R468)),IF(payfreq=\"Quarterly\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/4*$R468)),IF(payfreq=\"Monthly\",IF(P468=\"\",\"\",IF(P468=\"Total\",SUM($T$19:T467),Adj_Rate/12*$R468)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S468=\"\",\"\",S468-T468)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P468=\"\",P468=\"Total\"),\"\",R468+T468-S468)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B468<term,B468+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q469 <> \"\",Q469, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B469<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B469=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P468<term,P468+1,IF(P468=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($S$19:S468),VLOOKUP($P469,$B$12:$L523,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate*$R469)),IF(payfreq=\"Semiannually\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/2*$R469)),IF(payfreq=\"Quarterly\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/4*$R469)),IF(payfreq=\"Monthly\",IF(P469=\"\",\"\",IF(P469=\"Total\",SUM($T$19:T468),Adj_Rate/12*$R469)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B470<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B470=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($S$19:S469),VLOOKUP($P470,$B$12:$L524,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate*$R470)),IF(payfreq=\"Semiannually\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/2*$R470)),IF(payfreq=\"Quarterly\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/4*$R470)),IF(payfreq=\"Monthly\",IF(P470=\"\",\"\",IF(P470=\"Total\",SUM($T$19:T469),Adj_Rate/12*$R470)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B471<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B471=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($S$19:S470),VLOOKUP($P471,$B$12:$L525,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate*$R471)),IF(payfreq=\"Semiannually\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/2*$R471)),IF(payfreq=\"Quarterly\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/4*$R471)),IF(payfreq=\"Monthly\",IF(P471=\"\",\"\",IF(P471=\"Total\",SUM($T$19:T470),Adj_Rate/12*$R471)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B472<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B472=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($S$19:S471),VLOOKUP($P472,$B$12:$L526,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate*$R472)),IF(payfreq=\"Semiannually\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/2*$R472)),IF(payfreq=\"Quarterly\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/4*$R472)),IF(payfreq=\"Monthly\",IF(P472=\"\",\"\",IF(P472=\"Total\",SUM($T$19:T471),Adj_Rate/12*$R472)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B473<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B473=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($S$19:S472),VLOOKUP($P473,$B$12:$L527,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate*$R473)),IF(payfreq=\"Semiannually\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/2*$R473)),IF(payfreq=\"Quarterly\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/4*$R473)),IF(payfreq=\"Monthly\",IF(P473=\"\",\"\",IF(P473=\"Total\",SUM($T$19:T472),Adj_Rate/12*$R473)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B474<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B474=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($S$19:S473),VLOOKUP($P474,$B$12:$L528,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate*$R474)),IF(payfreq=\"Semiannually\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/2*$R474)),IF(payfreq=\"Quarterly\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/4*$R474)),IF(payfreq=\"Monthly\",IF(P474=\"\",\"\",IF(P474=\"Total\",SUM($T$19:T473),Adj_Rate/12*$R474)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B475<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B475=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($S$19:S474),VLOOKUP($P475,$B$12:$L529,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate*$R475)),IF(payfreq=\"Semiannually\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/2*$R475)),IF(payfreq=\"Quarterly\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/4*$R475)),IF(payfreq=\"Monthly\",IF(P475=\"\",\"\",IF(P475=\"Total\",SUM($T$19:T474),Adj_Rate/12*$R475)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B476<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B476=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($S$19:S475),VLOOKUP($P476,$B$12:$L530,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate*$R476)),IF(payfreq=\"Semiannually\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/2*$R476)),IF(payfreq=\"Quarterly\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/4*$R476)),IF(payfreq=\"Monthly\",IF(P476=\"\",\"\",IF(P476=\"Total\",SUM($T$19:T475),Adj_Rate/12*$R476)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B477<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B477=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($S$19:S476),VLOOKUP($P477,$B$12:$L531,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate*$R477)),IF(payfreq=\"Semiannually\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/2*$R477)),IF(payfreq=\"Quarterly\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/4*$R477)),IF(payfreq=\"Monthly\",IF(P477=\"\",\"\",IF(P477=\"Total\",SUM($T$19:T476),Adj_Rate/12*$R477)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B478<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B478=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($S$19:S477),VLOOKUP($P478,$B$12:$L532,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate*$R478)),IF(payfreq=\"Semiannually\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/2*$R478)),IF(payfreq=\"Quarterly\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/4*$R478)),IF(payfreq=\"Monthly\",IF(P478=\"\",\"\",IF(P478=\"Total\",SUM($T$19:T477),Adj_Rate/12*$R478)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B479<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B479=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($S$19:S478),VLOOKUP($P479,$B$12:$L533,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate*$R479)),IF(payfreq=\"Semiannually\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/2*$R479)),IF(payfreq=\"Quarterly\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/4*$R479)),IF(payfreq=\"Monthly\",IF(P479=\"\",\"\",IF(P479=\"Total\",SUM($T$19:T478),Adj_Rate/12*$R479)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B480<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B480=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($S$19:S479),VLOOKUP($P480,$B$12:$L534,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate*$R480)),IF(payfreq=\"Semiannually\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/2*$R480)),IF(payfreq=\"Quarterly\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/4*$R480)),IF(payfreq=\"Monthly\",IF(P480=\"\",\"\",IF(P480=\"Total\",SUM($T$19:T479),Adj_Rate/12*$R480)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B481<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B481=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($S$19:S480),VLOOKUP($P481,$B$12:$L535,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate*$R481)),IF(payfreq=\"Semiannually\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/2*$R481)),IF(payfreq=\"Quarterly\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/4*$R481)),IF(payfreq=\"Monthly\",IF(P481=\"\",\"\",IF(P481=\"Total\",SUM($T$19:T480),Adj_Rate/12*$R481)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B482<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B482=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($S$19:S481),VLOOKUP($P482,$B$12:$L536,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate*$R482)),IF(payfreq=\"Semiannually\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/2*$R482)),IF(payfreq=\"Quarterly\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/4*$R482)),IF(payfreq=\"Monthly\",IF(P482=\"\",\"\",IF(P482=\"Total\",SUM($T$19:T481),Adj_Rate/12*$R482)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B483<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B483=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($S$19:S482),VLOOKUP($P483,$B$12:$L537,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate*$R483)),IF(payfreq=\"Semiannually\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/2*$R483)),IF(payfreq=\"Quarterly\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/4*$R483)),IF(payfreq=\"Monthly\",IF(P483=\"\",\"\",IF(P483=\"Total\",SUM($T$19:T482),Adj_Rate/12*$R483)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B484<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B484=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($S$19:S483),VLOOKUP($P484,$B$12:$L538,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate*$R484)),IF(payfreq=\"Semiannually\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/2*$R484)),IF(payfreq=\"Quarterly\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/4*$R484)),IF(payfreq=\"Monthly\",IF(P484=\"\",\"\",IF(P484=\"Total\",SUM($T$19:T483),Adj_Rate/12*$R484)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B485<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B485=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($S$19:S484),VLOOKUP($P485,$B$12:$L539,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate*$R485)),IF(payfreq=\"Semiannually\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/2*$R485)),IF(payfreq=\"Quarterly\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/4*$R485)),IF(payfreq=\"Monthly\",IF(P485=\"\",\"\",IF(P485=\"Total\",SUM($T$19:T484),Adj_Rate/12*$R485)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B486<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B486=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($S$19:S485),VLOOKUP($P486,$B$12:$L540,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate*$R486)),IF(payfreq=\"Semiannually\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/2*$R486)),IF(payfreq=\"Quarterly\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/4*$R486)),IF(payfreq=\"Monthly\",IF(P486=\"\",\"\",IF(P486=\"Total\",SUM($T$19:T485),Adj_Rate/12*$R486)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B487<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B487=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($S$19:S486),VLOOKUP($P487,$B$12:$L541,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate*$R487)),IF(payfreq=\"Semiannually\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/2*$R487)),IF(payfreq=\"Quarterly\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/4*$R487)),IF(payfreq=\"Monthly\",IF(P487=\"\",\"\",IF(P487=\"Total\",SUM($T$19:T486),Adj_Rate/12*$R487)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B488<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B488=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($S$19:S487),VLOOKUP($P488,$B$12:$L542,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate*$R488)),IF(payfreq=\"Semiannually\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/2*$R488)),IF(payfreq=\"Quarterly\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/4*$R488)),IF(payfreq=\"Monthly\",IF(P488=\"\",\"\",IF(P488=\"Total\",SUM($T$19:T487),Adj_Rate/12*$R488)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B489<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B489=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($S$19:S488),VLOOKUP($P489,$B$12:$L543,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate*$R489)),IF(payfreq=\"Semiannually\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/2*$R489)),IF(payfreq=\"Quarterly\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/4*$R489)),IF(payfreq=\"Monthly\",IF(P489=\"\",\"\",IF(P489=\"Total\",SUM($T$19:T488),Adj_Rate/12*$R489)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B490<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B490=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($S$19:S489),VLOOKUP($P490,$B$12:$L544,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate*$R490)),IF(payfreq=\"Semiannually\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/2*$R490)),IF(payfreq=\"Quarterly\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/4*$R490)),IF(payfreq=\"Monthly\",IF(P490=\"\",\"\",IF(P490=\"Total\",SUM($T$19:T489),Adj_Rate/12*$R490)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B491<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B491=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($S$19:S490),VLOOKUP($P491,$B$12:$L545,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate*$R491)),IF(payfreq=\"Semiannually\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/2*$R491)),IF(payfreq=\"Quarterly\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/4*$R491)),IF(payfreq=\"Monthly\",IF(P491=\"\",\"\",IF(P491=\"Total\",SUM($T$19:T490),Adj_Rate/12*$R491)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B492<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B492=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($S$19:S491),VLOOKUP($P492,$B$12:$L546,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate*$R492)),IF(payfreq=\"Semiannually\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/2*$R492)),IF(payfreq=\"Quarterly\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/4*$R492)),IF(payfreq=\"Monthly\",IF(P492=\"\",\"\",IF(P492=\"Total\",SUM($T$19:T491),Adj_Rate/12*$R492)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B493<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B493=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($S$19:S492),VLOOKUP($P493,$B$12:$L547,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate*$R493)),IF(payfreq=\"Semiannually\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/2*$R493)),IF(payfreq=\"Quarterly\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/4*$R493)),IF(payfreq=\"Monthly\",IF(P493=\"\",\"\",IF(P493=\"Total\",SUM($T$19:T492),Adj_Rate/12*$R493)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B494<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B494=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($S$19:S493),VLOOKUP($P494,$B$12:$L548,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate*$R494)),IF(payfreq=\"Semiannually\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/2*$R494)),IF(payfreq=\"Quarterly\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/4*$R494)),IF(payfreq=\"Monthly\",IF(P494=\"\",\"\",IF(P494=\"Total\",SUM($T$19:T493),Adj_Rate/12*$R494)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B495<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B495=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($S$19:S494),VLOOKUP($P495,$B$12:$L549,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate*$R495)),IF(payfreq=\"Semiannually\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/2*$R495)),IF(payfreq=\"Quarterly\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/4*$R495)),IF(payfreq=\"Monthly\",IF(P495=\"\",\"\",IF(P495=\"Total\",SUM($T$19:T494),Adj_Rate/12*$R495)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B496<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B496=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($S$19:S495),VLOOKUP($P496,$B$12:$L550,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate*$R496)),IF(payfreq=\"Semiannually\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/2*$R496)),IF(payfreq=\"Quarterly\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/4*$R496)),IF(payfreq=\"Monthly\",IF(P496=\"\",\"\",IF(P496=\"Total\",SUM($T$19:T495),Adj_Rate/12*$R496)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B497<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B497=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($S$19:S496),VLOOKUP($P497,$B$12:$L551,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate*$R497)),IF(payfreq=\"Semiannually\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/2*$R497)),IF(payfreq=\"Quarterly\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/4*$R497)),IF(payfreq=\"Monthly\",IF(P497=\"\",\"\",IF(P497=\"Total\",SUM($T$19:T496),Adj_Rate/12*$R497)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B498<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B498=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($S$19:S497),VLOOKUP($P498,$B$12:$L552,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate*$R498)),IF(payfreq=\"Semiannually\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/2*$R498)),IF(payfreq=\"Quarterly\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/4*$R498)),IF(payfreq=\"Monthly\",IF(P498=\"\",\"\",IF(P498=\"Total\",SUM($T$19:T497),Adj_Rate/12*$R498)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B499<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B499=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($S$19:S498),VLOOKUP($P499,$B$12:$L553,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate*$R499)),IF(payfreq=\"Semiannually\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/2*$R499)),IF(payfreq=\"Quarterly\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/4*$R499)),IF(payfreq=\"Monthly\",IF(P499=\"\",\"\",IF(P499=\"Total\",SUM($T$19:T498),Adj_Rate/12*$R499)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B500<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B500=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($S$19:S499),VLOOKUP($P500,$B$12:$L554,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate*$R500)),IF(payfreq=\"Semiannually\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/2*$R500)),IF(payfreq=\"Quarterly\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/4*$R500)),IF(payfreq=\"Monthly\",IF(P500=\"\",\"\",IF(P500=\"Total\",SUM($T$19:T499),Adj_Rate/12*$R500)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B501<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B501=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($S$19:S500),VLOOKUP($P501,$B$12:$L555,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate*$R501)),IF(payfreq=\"Semiannually\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/2*$R501)),IF(payfreq=\"Quarterly\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/4*$R501)),IF(payfreq=\"Monthly\",IF(P501=\"\",\"\",IF(P501=\"Total\",SUM($T$19:T500),Adj_Rate/12*$R501)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B502<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B502=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($S$19:S501),VLOOKUP($P502,$B$12:$L556,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate*$R502)),IF(payfreq=\"Semiannually\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/2*$R502)),IF(payfreq=\"Quarterly\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/4*$R502)),IF(payfreq=\"Monthly\",IF(P502=\"\",\"\",IF(P502=\"Total\",SUM($T$19:T501),Adj_Rate/12*$R502)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B503<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B503=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($S$19:S502),VLOOKUP($P503,$B$12:$L557,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate*$R503)),IF(payfreq=\"Semiannually\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/2*$R503)),IF(payfreq=\"Quarterly\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/4*$R503)),IF(payfreq=\"Monthly\",IF(P503=\"\",\"\",IF(P503=\"Total\",SUM($T$19:T502),Adj_Rate/12*$R503)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B504<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B504=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($S$19:S503),VLOOKUP($P504,$B$12:$L558,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate*$R504)),IF(payfreq=\"Semiannually\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/2*$R504)),IF(payfreq=\"Quarterly\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/4*$R504)),IF(payfreq=\"Monthly\",IF(P504=\"\",\"\",IF(P504=\"Total\",SUM($T$19:T503),Adj_Rate/12*$R504)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B505<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B505=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($S$19:S504),VLOOKUP($P505,$B$12:$L559,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate*$R505)),IF(payfreq=\"Semiannually\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/2*$R505)),IF(payfreq=\"Quarterly\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/4*$R505)),IF(payfreq=\"Monthly\",IF(P505=\"\",\"\",IF(P505=\"Total\",SUM($T$19:T504),Adj_Rate/12*$R505)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B506<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B506=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($S$19:S505),VLOOKUP($P506,$B$12:$L560,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate*$R506)),IF(payfreq=\"Semiannually\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/2*$R506)),IF(payfreq=\"Quarterly\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/4*$R506)),IF(payfreq=\"Monthly\",IF(P506=\"\",\"\",IF(P506=\"Total\",SUM($T$19:T505),Adj_Rate/12*$R506)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B507<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B507=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($S$19:S506),VLOOKUP($P507,$B$12:$L561,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate*$R507)),IF(payfreq=\"Semiannually\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/2*$R507)),IF(payfreq=\"Quarterly\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/4*$R507)),IF(payfreq=\"Monthly\",IF(P507=\"\",\"\",IF(P507=\"Total\",SUM($T$19:T506),Adj_Rate/12*$R507)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B508<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B508=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($S$19:S507),VLOOKUP($P508,$B$12:$L562,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate*$R508)),IF(payfreq=\"Semiannually\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/2*$R508)),IF(payfreq=\"Quarterly\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/4*$R508)),IF(payfreq=\"Monthly\",IF(P508=\"\",\"\",IF(P508=\"Total\",SUM($T$19:T507),Adj_Rate/12*$R508)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B509<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B509=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($S$19:S508),VLOOKUP($P509,$B$12:$L563,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate*$R509)),IF(payfreq=\"Semiannually\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/2*$R509)),IF(payfreq=\"Quarterly\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/4*$R509)),IF(payfreq=\"Monthly\",IF(P509=\"\",\"\",IF(P509=\"Total\",SUM($T$19:T508),Adj_Rate/12*$R509)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B510<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B510=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($S$19:S509),VLOOKUP($P510,$B$12:$L564,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate*$R510)),IF(payfreq=\"Semiannually\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/2*$R510)),IF(payfreq=\"Quarterly\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/4*$R510)),IF(payfreq=\"Monthly\",IF(P510=\"\",\"\",IF(P510=\"Total\",SUM($T$19:T509),Adj_Rate/12*$R510)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B511<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B511=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($S$19:S510),VLOOKUP($P511,$B$12:$L565,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate*$R511)),IF(payfreq=\"Semiannually\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/2*$R511)),IF(payfreq=\"Quarterly\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/4*$R511)),IF(payfreq=\"Monthly\",IF(P511=\"\",\"\",IF(P511=\"Total\",SUM($T$19:T510),Adj_Rate/12*$R511)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B512<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B512=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($S$19:S511),VLOOKUP($P512,$B$12:$L566,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate*$R512)),IF(payfreq=\"Semiannually\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/2*$R512)),IF(payfreq=\"Quarterly\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/4*$R512)),IF(payfreq=\"Monthly\",IF(P512=\"\",\"\",IF(P512=\"Total\",SUM($T$19:T511),Adj_Rate/12*$R512)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B513<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B513=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($S$19:S512),VLOOKUP($P513,$B$12:$L567,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate*$R513)),IF(payfreq=\"Semiannually\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/2*$R513)),IF(payfreq=\"Quarterly\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/4*$R513)),IF(payfreq=\"Monthly\",IF(P513=\"\",\"\",IF(P513=\"Total\",SUM($T$19:T512),Adj_Rate/12*$R513)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B514<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B514=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($S$19:S513),VLOOKUP($P514,$B$12:$L568,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate*$R514)),IF(payfreq=\"Semiannually\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/2*$R514)),IF(payfreq=\"Quarterly\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/4*$R514)),IF(payfreq=\"Monthly\",IF(P514=\"\",\"\",IF(P514=\"Total\",SUM($T$19:T513),Adj_Rate/12*$R514)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B515<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B515=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($S$19:S514),VLOOKUP($P515,$B$12:$L569,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate*$R515)),IF(payfreq=\"Semiannually\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/2*$R515)),IF(payfreq=\"Quarterly\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/4*$R515)),IF(payfreq=\"Monthly\",IF(P515=\"\",\"\",IF(P515=\"Total\",SUM($T$19:T514),Adj_Rate/12*$R515)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B516<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B516=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($S$19:S515),VLOOKUP($P516,$B$12:$L570,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate*$R516)),IF(payfreq=\"Semiannually\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/2*$R516)),IF(payfreq=\"Quarterly\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/4*$R516)),IF(payfreq=\"Monthly\",IF(P516=\"\",\"\",IF(P516=\"Total\",SUM($T$19:T515),Adj_Rate/12*$R516)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B517<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B517=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($S$19:S516),VLOOKUP($P517,$B$12:$L571,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate*$R517)),IF(payfreq=\"Semiannually\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/2*$R517)),IF(payfreq=\"Quarterly\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/4*$R517)),IF(payfreq=\"Monthly\",IF(P517=\"\",\"\",IF(P517=\"Total\",SUM($T$19:T516),Adj_Rate/12*$R517)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B518<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B518=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($S$19:S517),VLOOKUP($P518,$B$12:$L572,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate*$R518)),IF(payfreq=\"Semiannually\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/2*$R518)),IF(payfreq=\"Quarterly\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/4*$R518)),IF(payfreq=\"Monthly\",IF(P518=\"\",\"\",IF(P518=\"Total\",SUM($T$19:T517),Adj_Rate/12*$R518)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B519<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B519=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($S$19:S518),VLOOKUP($P519,$B$12:$L573,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate*$R519)),IF(payfreq=\"Semiannually\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/2*$R519)),IF(payfreq=\"Quarterly\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/4*$R519)),IF(payfreq=\"Monthly\",IF(P519=\"\",\"\",IF(P519=\"Total\",SUM($T$19:T518),Adj_Rate/12*$R519)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B520<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B520=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($S$19:S519),VLOOKUP($P520,$B$12:$L574,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate*$R520)),IF(payfreq=\"Semiannually\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/2*$R520)),IF(payfreq=\"Quarterly\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/4*$R520)),IF(payfreq=\"Monthly\",IF(P520=\"\",\"\",IF(P520=\"Total\",SUM($T$19:T519),Adj_Rate/12*$R520)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B521<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B521=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($S$19:S520),VLOOKUP($P521,$B$12:$L575,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate*$R521)),IF(payfreq=\"Semiannually\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/2*$R521)),IF(payfreq=\"Quarterly\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/4*$R521)),IF(payfreq=\"Monthly\",IF(P521=\"\",\"\",IF(P521=\"Total\",SUM($T$19:T520),Adj_Rate/12*$R521)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B522<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B522=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($S$19:S521),VLOOKUP($P522,$B$12:$L576,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate*$R522)),IF(payfreq=\"Semiannually\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/2*$R522)),IF(payfreq=\"Quarterly\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/4*$R522)),IF(payfreq=\"Monthly\",IF(P522=\"\",\"\",IF(P522=\"Total\",SUM($T$19:T521),Adj_Rate/12*$R522)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B523<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B523=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($S$19:S522),VLOOKUP($P523,$B$12:$L577,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate*$R523)),IF(payfreq=\"Semiannually\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/2*$R523)),IF(payfreq=\"Quarterly\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/4*$R523)),IF(payfreq=\"Monthly\",IF(P523=\"\",\"\",IF(P523=\"Total\",SUM($T$19:T522),Adj_Rate/12*$R523)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B524<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B524=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($S$19:S523),VLOOKUP($P524,$B$12:$L578,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate*$R524)),IF(payfreq=\"Semiannually\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/2*$R524)),IF(payfreq=\"Quarterly\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/4*$R524)),IF(payfreq=\"Monthly\",IF(P524=\"\",\"\",IF(P524=\"Total\",SUM($T$19:T523),Adj_Rate/12*$R524)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B525<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B525=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($S$19:S524),VLOOKUP($P525,$B$12:$L579,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate*$R525)),IF(payfreq=\"Semiannually\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/2*$R525)),IF(payfreq=\"Quarterly\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/4*$R525)),IF(payfreq=\"Monthly\",IF(P525=\"\",\"\",IF(P525=\"Total\",SUM($T$19:T524),Adj_Rate/12*$R525)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B526<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B526=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($S$19:S525),VLOOKUP($P526,$B$12:$L580,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate*$R526)),IF(payfreq=\"Semiannually\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/2*$R526)),IF(payfreq=\"Quarterly\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/4*$R526)),IF(payfreq=\"Monthly\",IF(P526=\"\",\"\",IF(P526=\"Total\",SUM($T$19:T525),Adj_Rate/12*$R526)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B527<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B527=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($S$19:S526),VLOOKUP($P527,$B$12:$L581,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate*$R527)),IF(payfreq=\"Semiannually\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/2*$R527)),IF(payfreq=\"Quarterly\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/4*$R527)),IF(payfreq=\"Monthly\",IF(P527=\"\",\"\",IF(P527=\"Total\",SUM($T$19:T526),Adj_Rate/12*$R527)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B528<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B528=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($S$19:S527),VLOOKUP($P528,$B$12:$L582,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate*$R528)),IF(payfreq=\"Semiannually\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/2*$R528)),IF(payfreq=\"Quarterly\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/4*$R528)),IF(payfreq=\"Monthly\",IF(P528=\"\",\"\",IF(P528=\"Total\",SUM($T$19:T527),Adj_Rate/12*$R528)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B529<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B529=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($S$19:S528),VLOOKUP($P529,$B$12:$L583,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate*$R529)),IF(payfreq=\"Semiannually\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/2*$R529)),IF(payfreq=\"Quarterly\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/4*$R529)),IF(payfreq=\"Monthly\",IF(P529=\"\",\"\",IF(P529=\"Total\",SUM($T$19:T528),Adj_Rate/12*$R529)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B530<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B530=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(pmt_timing=\"End\",IF($B530>term, \"\",$L530/(1+Adj_Rate/12)^B530),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($S$19:S529),VLOOKUP($P530,$B$12:$L584,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate*$R530)),IF(payfreq=\"Semiannually\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/2*$R530)),IF(payfreq=\"Quarterly\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/4*$R530)),IF(payfreq=\"Monthly\",IF(P530=\"\",\"\",IF(P530=\"Total\",SUM($T$19:T529),Adj_Rate/12*$R530)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B531<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B531=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$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":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($S$19:S530),VLOOKUP($P531,$B$12:$L585,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate*$R531)),IF(payfreq=\"Semiannually\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/2*$R531)),IF(payfreq=\"Quarterly\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/4*$R531)),IF(payfreq=\"Monthly\",IF(P531=\"\",\"\",IF(P531=\"Total\",SUM($T$19:T530),Adj_Rate/12*$R531)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B532<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B532=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D532:K532)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$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":{"$error":"#N/A"}},{"$f":"IF(OR(P532=\"\",P532=\"Total\"),\"\",V531)","v":{"$error":"#N/A"}},{"$f":"IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($S$19:S531),VLOOKUP($P532,$B$12:$L586,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate*$R532)),IF(payfreq=\"Semiannually\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/2*$R532)),IF(payfreq=\"Quarterly\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/4*$R532)),IF(payfreq=\"Monthly\",IF(P532=\"\",\"\",IF(P532=\"Total\",SUM($T$19:T531),Adj_Rate/12*$R532)),\"\"))))","v":{"$error":"#N/A"}},{"$f":"+IF(S532=\"\",\"\",S532-T532)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P532=\"\",P532=\"Total\"),\"\",R532+T532-S532)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B532<term,B532+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q533 <> \"\",Q533, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B533<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B533=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P532<term,P532+1,IF(P532=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($S$19:S532),VLOOKUP($P533,$B$12:$L587,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate*$R533)),IF(payfreq=\"Semiannually\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/2*$R533)),IF(payfreq=\"Quarterly\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/4*$R533)),IF(payfreq=\"Monthly\",IF(P533=\"\",\"\",IF(P533=\"Total\",SUM($T$19:T532),Adj_Rate/12*$R533)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B534<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B534=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($S$19:S533),VLOOKUP($P534,$B$12:$L588,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate*$R534)),IF(payfreq=\"Semiannually\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/2*$R534)),IF(payfreq=\"Quarterly\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/4*$R534)),IF(payfreq=\"Monthly\",IF(P534=\"\",\"\",IF(P534=\"Total\",SUM($T$19:T533),Adj_Rate/12*$R534)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B535<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B535=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($S$19:S534),VLOOKUP($P535,$B$12:$L589,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate*$R535)),IF(payfreq=\"Semiannually\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/2*$R535)),IF(payfreq=\"Quarterly\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/4*$R535)),IF(payfreq=\"Monthly\",IF(P535=\"\",\"\",IF(P535=\"Total\",SUM($T$19:T534),Adj_Rate/12*$R535)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B536<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B536=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($S$19:S535),VLOOKUP($P536,$B$12:$L590,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate*$R536)),IF(payfreq=\"Semiannually\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/2*$R536)),IF(payfreq=\"Quarterly\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/4*$R536)),IF(payfreq=\"Monthly\",IF(P536=\"\",\"\",IF(P536=\"Total\",SUM($T$19:T535),Adj_Rate/12*$R536)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B537<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B537=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($S$19:S536),VLOOKUP($P537,$B$12:$L591,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate*$R537)),IF(payfreq=\"Semiannually\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/2*$R537)),IF(payfreq=\"Quarterly\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/4*$R537)),IF(payfreq=\"Monthly\",IF(P537=\"\",\"\",IF(P537=\"Total\",SUM($T$19:T536),Adj_Rate/12*$R537)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B538<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B538=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($S$19:S537),VLOOKUP($P538,$B$12:$L592,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate*$R538)),IF(payfreq=\"Semiannually\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/2*$R538)),IF(payfreq=\"Quarterly\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/4*$R538)),IF(payfreq=\"Monthly\",IF(P538=\"\",\"\",IF(P538=\"Total\",SUM($T$19:T537),Adj_Rate/12*$R538)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B539<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B539=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($S$19:S538),VLOOKUP($P539,$B$12:$L593,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate*$R539)),IF(payfreq=\"Semiannually\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/2*$R539)),IF(payfreq=\"Quarterly\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/4*$R539)),IF(payfreq=\"Monthly\",IF(P539=\"\",\"\",IF(P539=\"Total\",SUM($T$19:T538),Adj_Rate/12*$R539)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B540<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B540=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($S$19:S539),VLOOKUP($P540,$B$12:$L594,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate*$R540)),IF(payfreq=\"Semiannually\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/2*$R540)),IF(payfreq=\"Quarterly\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/4*$R540)),IF(payfreq=\"Monthly\",IF(P540=\"\",\"\",IF(P540=\"Total\",SUM($T$19:T539),Adj_Rate/12*$R540)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B541<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B541=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($S$19:S540),VLOOKUP($P541,$B$12:$L595,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate*$R541)),IF(payfreq=\"Semiannually\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/2*$R541)),IF(payfreq=\"Quarterly\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/4*$R541)),IF(payfreq=\"Monthly\",IF(P541=\"\",\"\",IF(P541=\"Total\",SUM($T$19:T540),Adj_Rate/12*$R541)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B542<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B542=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($S$19:S541),VLOOKUP($P542,$B$12:$L596,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate*$R542)),IF(payfreq=\"Semiannually\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/2*$R542)),IF(payfreq=\"Quarterly\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/4*$R542)),IF(payfreq=\"Monthly\",IF(P542=\"\",\"\",IF(P542=\"Total\",SUM($T$19:T541),Adj_Rate/12*$R542)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B543<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B543=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($S$19:S542),VLOOKUP($P543,$B$12:$L597,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate*$R543)),IF(payfreq=\"Semiannually\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/2*$R543)),IF(payfreq=\"Quarterly\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/4*$R543)),IF(payfreq=\"Monthly\",IF(P543=\"\",\"\",IF(P543=\"Total\",SUM($T$19:T542),Adj_Rate/12*$R543)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B544<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B544=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($S$19:S543),VLOOKUP($P544,$B$12:$L598,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate*$R544)),IF(payfreq=\"Semiannually\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/2*$R544)),IF(payfreq=\"Quarterly\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/4*$R544)),IF(payfreq=\"Monthly\",IF(P544=\"\",\"\",IF(P544=\"Total\",SUM($T$19:T543),Adj_Rate/12*$R544)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B545<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B545=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($S$19:S544),VLOOKUP($P545,$B$12:$L599,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate*$R545)),IF(payfreq=\"Semiannually\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/2*$R545)),IF(payfreq=\"Quarterly\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/4*$R545)),IF(payfreq=\"Monthly\",IF(P545=\"\",\"\",IF(P545=\"Total\",SUM($T$19:T544),Adj_Rate/12*$R545)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B546<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B546=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($S$19:S545),VLOOKUP($P546,$B$12:$L600,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate*$R546)),IF(payfreq=\"Semiannually\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/2*$R546)),IF(payfreq=\"Quarterly\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/4*$R546)),IF(payfreq=\"Monthly\",IF(P546=\"\",\"\",IF(P546=\"Total\",SUM($T$19:T545),Adj_Rate/12*$R546)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B547<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B547=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($S$19:S546),VLOOKUP($P547,$B$12:$L601,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate*$R547)),IF(payfreq=\"Semiannually\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/2*$R547)),IF(payfreq=\"Quarterly\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/4*$R547)),IF(payfreq=\"Monthly\",IF(P547=\"\",\"\",IF(P547=\"Total\",SUM($T$19:T546),Adj_Rate/12*$R547)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B548<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B548=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($S$19:S547),VLOOKUP($P548,$B$12:$L602,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate*$R548)),IF(payfreq=\"Semiannually\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/2*$R548)),IF(payfreq=\"Quarterly\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/4*$R548)),IF(payfreq=\"Monthly\",IF(P548=\"\",\"\",IF(P548=\"Total\",SUM($T$19:T547),Adj_Rate/12*$R548)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B549<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B549=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($S$19:S548),VLOOKUP($P549,$B$12:$L603,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate*$R549)),IF(payfreq=\"Semiannually\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/2*$R549)),IF(payfreq=\"Quarterly\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/4*$R549)),IF(payfreq=\"Monthly\",IF(P549=\"\",\"\",IF(P549=\"Total\",SUM($T$19:T548),Adj_Rate/12*$R549)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B550<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B550=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($S$19:S549),VLOOKUP($P550,$B$12:$L614,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate*$R550)),IF(payfreq=\"Semiannually\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/2*$R550)),IF(payfreq=\"Quarterly\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/4*$R550)),IF(payfreq=\"Monthly\",IF(P550=\"\",\"\",IF(P550=\"Total\",SUM($T$19:T549),Adj_Rate/12*$R550)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B551<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B551=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($S$19:S550),VLOOKUP($P551,$B$12:$L615,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate*$R551)),IF(payfreq=\"Semiannually\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/2*$R551)),IF(payfreq=\"Quarterly\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/4*$R551)),IF(payfreq=\"Monthly\",IF(P551=\"\",\"\",IF(P551=\"Total\",SUM($T$19:T550),Adj_Rate/12*$R551)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B552<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B552=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($S$19:S551),VLOOKUP($P552,$B$12:$L616,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate*$R552)),IF(payfreq=\"Semiannually\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/2*$R552)),IF(payfreq=\"Quarterly\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/4*$R552)),IF(payfreq=\"Monthly\",IF(P552=\"\",\"\",IF(P552=\"Total\",SUM($T$19:T551),Adj_Rate/12*$R552)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B553<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B553=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($S$19:S552),VLOOKUP($P553,$B$12:$L617,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate*$R553)),IF(payfreq=\"Semiannually\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/2*$R553)),IF(payfreq=\"Quarterly\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/4*$R553)),IF(payfreq=\"Monthly\",IF(P553=\"\",\"\",IF(P553=\"Total\",SUM($T$19:T552),Adj_Rate/12*$R553)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B554<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B554=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($S$19:S553),VLOOKUP($P554,$B$12:$L618,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate*$R554)),IF(payfreq=\"Semiannually\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/2*$R554)),IF(payfreq=\"Quarterly\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/4*$R554)),IF(payfreq=\"Monthly\",IF(P554=\"\",\"\",IF(P554=\"Total\",SUM($T$19:T553),Adj_Rate/12*$R554)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B555<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B555=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($S$19:S554),VLOOKUP($P555,$B$12:$L619,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate*$R555)),IF(payfreq=\"Semiannually\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/2*$R555)),IF(payfreq=\"Quarterly\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/4*$R555)),IF(payfreq=\"Monthly\",IF(P555=\"\",\"\",IF(P555=\"Total\",SUM($T$19:T554),Adj_Rate/12*$R555)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B556<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B556=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($S$19:S555),VLOOKUP($P556,$B$12:$L620,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate*$R556)),IF(payfreq=\"Semiannually\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/2*$R556)),IF(payfreq=\"Quarterly\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/4*$R556)),IF(payfreq=\"Monthly\",IF(P556=\"\",\"\",IF(P556=\"Total\",SUM($T$19:T555),Adj_Rate/12*$R556)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B557<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B557=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($S$19:S556),VLOOKUP($P557,$B$12:$L621,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate*$R557)),IF(payfreq=\"Semiannually\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/2*$R557)),IF(payfreq=\"Quarterly\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/4*$R557)),IF(payfreq=\"Monthly\",IF(P557=\"\",\"\",IF(P557=\"Total\",SUM($T$19:T556),Adj_Rate/12*$R557)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B558<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B558=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($S$19:S557),VLOOKUP($P558,$B$12:$L622,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate*$R558)),IF(payfreq=\"Semiannually\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/2*$R558)),IF(payfreq=\"Quarterly\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/4*$R558)),IF(payfreq=\"Monthly\",IF(P558=\"\",\"\",IF(P558=\"Total\",SUM($T$19:T557),Adj_Rate/12*$R558)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B559<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B559=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($S$19:S558),VLOOKUP($P559,$B$12:$L623,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate*$R559)),IF(payfreq=\"Semiannually\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/2*$R559)),IF(payfreq=\"Quarterly\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/4*$R559)),IF(payfreq=\"Monthly\",IF(P559=\"\",\"\",IF(P559=\"Total\",SUM($T$19:T558),Adj_Rate/12*$R559)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B560<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B560=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($S$19:S559),VLOOKUP($P560,$B$12:$L624,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate*$R560)),IF(payfreq=\"Semiannually\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/2*$R560)),IF(payfreq=\"Quarterly\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/4*$R560)),IF(payfreq=\"Monthly\",IF(P560=\"\",\"\",IF(P560=\"Total\",SUM($T$19:T559),Adj_Rate/12*$R560)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B561<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B561=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($S$19:S560),VLOOKUP($P561,$B$12:$L625,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate*$R561)),IF(payfreq=\"Semiannually\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/2*$R561)),IF(payfreq=\"Quarterly\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/4*$R561)),IF(payfreq=\"Monthly\",IF(P561=\"\",\"\",IF(P561=\"Total\",SUM($T$19:T560),Adj_Rate/12*$R561)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B562<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B562=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($S$19:S561),VLOOKUP($P562,$B$12:$L626,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate*$R562)),IF(payfreq=\"Semiannually\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/2*$R562)),IF(payfreq=\"Quarterly\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/4*$R562)),IF(payfreq=\"Monthly\",IF(P562=\"\",\"\",IF(P562=\"Total\",SUM($T$19:T561),Adj_Rate/12*$R562)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B563<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B563=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($S$19:S562),VLOOKUP($P563,$B$12:$L627,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate*$R563)),IF(payfreq=\"Semiannually\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/2*$R563)),IF(payfreq=\"Quarterly\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/4*$R563)),IF(payfreq=\"Monthly\",IF(P563=\"\",\"\",IF(P563=\"Total\",SUM($T$19:T562),Adj_Rate/12*$R563)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B564<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B564=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($S$19:S563),VLOOKUP($P564,$B$12:$L628,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate*$R564)),IF(payfreq=\"Semiannually\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/2*$R564)),IF(payfreq=\"Quarterly\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/4*$R564)),IF(payfreq=\"Monthly\",IF(P564=\"\",\"\",IF(P564=\"Total\",SUM($T$19:T563),Adj_Rate/12*$R564)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B565<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B565=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($S$19:S564),VLOOKUP($P565,$B$12:$L629,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate*$R565)),IF(payfreq=\"Semiannually\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/2*$R565)),IF(payfreq=\"Quarterly\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/4*$R565)),IF(payfreq=\"Monthly\",IF(P565=\"\",\"\",IF(P565=\"Total\",SUM($T$19:T564),Adj_Rate/12*$R565)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B566<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B566=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($S$19:S565),VLOOKUP($P566,$B$12:$L630,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate*$R566)),IF(payfreq=\"Semiannually\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/2*$R566)),IF(payfreq=\"Quarterly\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/4*$R566)),IF(payfreq=\"Monthly\",IF(P566=\"\",\"\",IF(P566=\"Total\",SUM($T$19:T565),Adj_Rate/12*$R566)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B567<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B567=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($S$19:S566),VLOOKUP($P567,$B$12:$L631,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate*$R567)),IF(payfreq=\"Semiannually\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/2*$R567)),IF(payfreq=\"Quarterly\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/4*$R567)),IF(payfreq=\"Monthly\",IF(P567=\"\",\"\",IF(P567=\"Total\",SUM($T$19:T566),Adj_Rate/12*$R567)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B568<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B568=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($S$19:S567),VLOOKUP($P568,$B$12:$L632,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate*$R568)),IF(payfreq=\"Semiannually\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/2*$R568)),IF(payfreq=\"Quarterly\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/4*$R568)),IF(payfreq=\"Monthly\",IF(P568=\"\",\"\",IF(P568=\"Total\",SUM($T$19:T567),Adj_Rate/12*$R568)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B569<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B569=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($S$19:S568),VLOOKUP($P569,$B$12:$L633,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate*$R569)),IF(payfreq=\"Semiannually\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/2*$R569)),IF(payfreq=\"Quarterly\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/4*$R569)),IF(payfreq=\"Monthly\",IF(P569=\"\",\"\",IF(P569=\"Total\",SUM($T$19:T568),Adj_Rate/12*$R569)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B570<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B570=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($S$19:S569),VLOOKUP($P570,$B$12:$L634,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate*$R570)),IF(payfreq=\"Semiannually\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/2*$R570)),IF(payfreq=\"Quarterly\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/4*$R570)),IF(payfreq=\"Monthly\",IF(P570=\"\",\"\",IF(P570=\"Total\",SUM($T$19:T569),Adj_Rate/12*$R570)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B571<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B571=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($S$19:S570),VLOOKUP($P571,$B$12:$L635,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate*$R571)),IF(payfreq=\"Semiannually\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/2*$R571)),IF(payfreq=\"Quarterly\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/4*$R571)),IF(payfreq=\"Monthly\",IF(P571=\"\",\"\",IF(P571=\"Total\",SUM($T$19:T570),Adj_Rate/12*$R571)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B572<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B572=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($S$19:S571),VLOOKUP($P572,$B$12:$L636,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate*$R572)),IF(payfreq=\"Semiannually\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/2*$R572)),IF(payfreq=\"Quarterly\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/4*$R572)),IF(payfreq=\"Monthly\",IF(P572=\"\",\"\",IF(P572=\"Total\",SUM($T$19:T571),Adj_Rate/12*$R572)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B573<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B573=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($S$19:S572),VLOOKUP($P573,$B$12:$L637,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate*$R573)),IF(payfreq=\"Semiannually\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/2*$R573)),IF(payfreq=\"Quarterly\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/4*$R573)),IF(payfreq=\"Monthly\",IF(P573=\"\",\"\",IF(P573=\"Total\",SUM($T$19:T572),Adj_Rate/12*$R573)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B574<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B574=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($S$19:S573),VLOOKUP($P574,$B$12:$L638,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate*$R574)),IF(payfreq=\"Semiannually\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/2*$R574)),IF(payfreq=\"Quarterly\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/4*$R574)),IF(payfreq=\"Monthly\",IF(P574=\"\",\"\",IF(P574=\"Total\",SUM($T$19:T573),Adj_Rate/12*$R574)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B575<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B575=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($S$19:S574),VLOOKUP($P575,$B$12:$L639,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate*$R575)),IF(payfreq=\"Semiannually\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/2*$R575)),IF(payfreq=\"Quarterly\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/4*$R575)),IF(payfreq=\"Monthly\",IF(P575=\"\",\"\",IF(P575=\"Total\",SUM($T$19:T574),Adj_Rate/12*$R575)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B576<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B576=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($S$19:S575),VLOOKUP($P576,$B$12:$L640,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate*$R576)),IF(payfreq=\"Semiannually\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/2*$R576)),IF(payfreq=\"Quarterly\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/4*$R576)),IF(payfreq=\"Monthly\",IF(P576=\"\",\"\",IF(P576=\"Total\",SUM($T$19:T575),Adj_Rate/12*$R576)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B577<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B577=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($S$19:S576),VLOOKUP($P577,$B$12:$L641,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate*$R577)),IF(payfreq=\"Semiannually\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/2*$R577)),IF(payfreq=\"Quarterly\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/4*$R577)),IF(payfreq=\"Monthly\",IF(P577=\"\",\"\",IF(P577=\"Total\",SUM($T$19:T576),Adj_Rate/12*$R577)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B578<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B578=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($S$19:S577),VLOOKUP($P578,$B$12:$L642,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate*$R578)),IF(payfreq=\"Semiannually\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/2*$R578)),IF(payfreq=\"Quarterly\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/4*$R578)),IF(payfreq=\"Monthly\",IF(P578=\"\",\"\",IF(P578=\"Total\",SUM($T$19:T577),Adj_Rate/12*$R578)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B579<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B579=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($S$19:S578),VLOOKUP($P579,$B$12:$L643,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate*$R579)),IF(payfreq=\"Semiannually\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/2*$R579)),IF(payfreq=\"Quarterly\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/4*$R579)),IF(payfreq=\"Monthly\",IF(P579=\"\",\"\",IF(P579=\"Total\",SUM($T$19:T578),Adj_Rate/12*$R579)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B580<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B580=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($S$19:S579),VLOOKUP($P580,$B$12:$L644,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate*$R580)),IF(payfreq=\"Semiannually\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/2*$R580)),IF(payfreq=\"Quarterly\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/4*$R580)),IF(payfreq=\"Monthly\",IF(P580=\"\",\"\",IF(P580=\"Total\",SUM($T$19:T579),Adj_Rate/12*$R580)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B581<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B581=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($S$19:S580),VLOOKUP($P581,$B$12:$L645,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate*$R581)),IF(payfreq=\"Semiannually\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/2*$R581)),IF(payfreq=\"Quarterly\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/4*$R581)),IF(payfreq=\"Monthly\",IF(P581=\"\",\"\",IF(P581=\"Total\",SUM($T$19:T580),Adj_Rate/12*$R581)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B582<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B582=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($S$19:S581),VLOOKUP($P582,$B$12:$L646,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate*$R582)),IF(payfreq=\"Semiannually\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/2*$R582)),IF(payfreq=\"Quarterly\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/4*$R582)),IF(payfreq=\"Monthly\",IF(P582=\"\",\"\",IF(P582=\"Total\",SUM($T$19:T581),Adj_Rate/12*$R582)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B583<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B583=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($S$19:S582),VLOOKUP($P583,$B$12:$L647,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate*$R583)),IF(payfreq=\"Semiannually\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/2*$R583)),IF(payfreq=\"Quarterly\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/4*$R583)),IF(payfreq=\"Monthly\",IF(P583=\"\",\"\",IF(P583=\"Total\",SUM($T$19:T582),Adj_Rate/12*$R583)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B584<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B584=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($S$19:S583),VLOOKUP($P584,$B$12:$L648,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate*$R584)),IF(payfreq=\"Semiannually\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/2*$R584)),IF(payfreq=\"Quarterly\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/4*$R584)),IF(payfreq=\"Monthly\",IF(P584=\"\",\"\",IF(P584=\"Total\",SUM($T$19:T583),Adj_Rate/12*$R584)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B585<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B585=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($S$19:S584),VLOOKUP($P585,$B$12:$L649,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate*$R585)),IF(payfreq=\"Semiannually\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/2*$R585)),IF(payfreq=\"Quarterly\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/4*$R585)),IF(payfreq=\"Monthly\",IF(P585=\"\",\"\",IF(P585=\"Total\",SUM($T$19:T584),Adj_Rate/12*$R585)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B586<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B586=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($S$19:S585),VLOOKUP($P586,$B$12:$L650,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate*$R586)),IF(payfreq=\"Semiannually\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/2*$R586)),IF(payfreq=\"Quarterly\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/4*$R586)),IF(payfreq=\"Monthly\",IF(P586=\"\",\"\",IF(P586=\"Total\",SUM($T$19:T585),Adj_Rate/12*$R586)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B587<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B587=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($S$19:S586),VLOOKUP($P587,$B$12:$L651,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate*$R587)),IF(payfreq=\"Semiannually\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/2*$R587)),IF(payfreq=\"Quarterly\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/4*$R587)),IF(payfreq=\"Monthly\",IF(P587=\"\",\"\",IF(P587=\"Total\",SUM($T$19:T586),Adj_Rate/12*$R587)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B588<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B588=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($S$19:S587),VLOOKUP($P588,$B$12:$L652,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate*$R588)),IF(payfreq=\"Semiannually\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/2*$R588)),IF(payfreq=\"Quarterly\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/4*$R588)),IF(payfreq=\"Monthly\",IF(P588=\"\",\"\",IF(P588=\"Total\",SUM($T$19:T587),Adj_Rate/12*$R588)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B589<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B589=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($S$19:S588),VLOOKUP($P589,$B$12:$L653,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate*$R589)),IF(payfreq=\"Semiannually\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/2*$R589)),IF(payfreq=\"Quarterly\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/4*$R589)),IF(payfreq=\"Monthly\",IF(P589=\"\",\"\",IF(P589=\"Total\",SUM($T$19:T588),Adj_Rate/12*$R589)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B590<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B590=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($S$19:S589),VLOOKUP($P590,$B$12:$L654,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate*$R590)),IF(payfreq=\"Semiannually\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/2*$R590)),IF(payfreq=\"Quarterly\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/4*$R590)),IF(payfreq=\"Monthly\",IF(P590=\"\",\"\",IF(P590=\"Total\",SUM($T$19:T589),Adj_Rate/12*$R590)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B591<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B591=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($S$19:S590),VLOOKUP($P591,$B$12:$L655,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate*$R591)),IF(payfreq=\"Semiannually\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/2*$R591)),IF(payfreq=\"Quarterly\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/4*$R591)),IF(payfreq=\"Monthly\",IF(P591=\"\",\"\",IF(P591=\"Total\",SUM($T$19:T590),Adj_Rate/12*$R591)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B592<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B592=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($S$19:S591),VLOOKUP($P592,$B$12:$L656,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate*$R592)),IF(payfreq=\"Semiannually\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/2*$R592)),IF(payfreq=\"Quarterly\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/4*$R592)),IF(payfreq=\"Monthly\",IF(P592=\"\",\"\",IF(P592=\"Total\",SUM($T$19:T591),Adj_Rate/12*$R592)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B593<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B593=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($S$19:S592),VLOOKUP($P593,$B$12:$L657,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate*$R593)),IF(payfreq=\"Semiannually\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/2*$R593)),IF(payfreq=\"Quarterly\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/4*$R593)),IF(payfreq=\"Monthly\",IF(P593=\"\",\"\",IF(P593=\"Total\",SUM($T$19:T592),Adj_Rate/12*$R593)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B594<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B594=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(pmt_timing=\"End\",IF($B594>term, \"\",$L594/(1+Adj_Rate/12)^B594),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($S$19:S593),VLOOKUP($P594,$B$12:$L658,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate*$R594)),IF(payfreq=\"Semiannually\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/2*$R594)),IF(payfreq=\"Quarterly\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/4*$R594)),IF(payfreq=\"Monthly\",IF(P594=\"\",\"\",IF(P594=\"Total\",SUM($T$19:T593),Adj_Rate/12*$R594)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B595<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B595=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$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":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($S$19:S594),VLOOKUP($P595,$B$12:$L659,11,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(payfreq=\"Annually\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate*$R595)),IF(payfreq=\"Semiannually\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/2*$R595)),IF(payfreq=\"Quarterly\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/4*$R595)),IF(payfreq=\"Monthly\",IF(P595=\"\",\"\",IF(P595=\"Total\",SUM($T$19:T594),Adj_Rate/12*$R595)),\"\"))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B596<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B596=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D596:K596)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$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":{"$error":"#N/A"}},{"$f":"IF(OR(P596=\"\",P596=\"Total\"),\"\",V595)","v":{"$error":"#N/A"}},{"$f":"IF(P596=\"\",\"\",IF(P596=\"Total\",SUM($S$19:S595),VLOOKUP($P596,$B$12:$L660,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$f":"+IF(S596=\"\",\"\",S596-T596)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P596=\"\",P596=\"Total\"),\"\",R596+T596-S596)","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B596<term,B596+1,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(Q597 <> \"\",Q597, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B597<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B597=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P596<term,P596+1,IF(P596=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P597=\"\",\"\",IF(P597=\"Total\",SUM($S$19:S596),VLOOKUP($P597,$B$12:$L661,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B598<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B598=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P598=\"\",\"\",IF(P598=\"Total\",SUM($S$19:S597),VLOOKUP($P598,$B$12:$L662,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B599<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B599=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P599=\"\",\"\",IF(P599=\"Total\",SUM($S$19:S598),VLOOKUP($P599,$B$12:$L663,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B600<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B600=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P600=\"\",\"\",IF(P600=\"Total\",SUM($S$19:S599),VLOOKUP($P600,$B$12:$L664,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B601<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B601=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P601=\"\",\"\",IF(P601=\"Total\",SUM($S$19:S600),VLOOKUP($P601,$B$12:$L665,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B602<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B602=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P602=\"\",\"\",IF(P602=\"Total\",SUM($S$19:S601),VLOOKUP($P602,$B$12:$L666,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B603<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B603=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P603=\"\",\"\",IF(P603=\"Total\",SUM($S$19:S602),VLOOKUP($P603,$B$12:$L667,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B604<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B604=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"IF(pmt_timing=\"End\",IF($B604>term, \"\",$L604/(1+Adj_Rate/12)^B604),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P604=\"\",\"\",IF(P604=\"Total\",SUM($S$19:S603),VLOOKUP($P604,$B$12:$L668,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B605<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B605=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P605=\"\",\"\",IF(P605=\"Total\",SUM($S$19:S604),VLOOKUP($P605,$B$12:$L669,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B606<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B606=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D606:K606)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OR(P606=\"\",P606=\"Total\"),\"\",V605)","v":{"$error":"#N/A"}},{"$f":"IF(P606=\"\",\"\",IF(P606=\"Total\",SUM($S$19:S605),VLOOKUP($P606,$B$12:$L670,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$f":"+IF(S606=\"\",\"\",S606-T606)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P606=\"\",P606=\"Total\"),\"\",R606+T606-S606)","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B607<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B607=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P607=\"\",\"\",IF(P607=\"Total\",SUM($S$19:S606),VLOOKUP($P607,$B$12:$L671,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B608<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B608=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P608=\"\",\"\",IF(P608=\"Total\",SUM($S$19:S607),VLOOKUP($P608,$B$12:$L672,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B609<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B609=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P609=\"\",\"\",IF(P609=\"Total\",SUM($S$19:S608),VLOOKUP($P609,$B$12:$L673,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B610<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B610=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P610=\"\",\"\",IF(P610=\"Total\",SUM($S$19:S609),VLOOKUP($P610,$B$12:$L674,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B611<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B611=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P611=\"\",\"\",IF(P611=\"Total\",SUM($S$19:S610),VLOOKUP($P611,$B$12:$L675,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B612<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B612=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P612=\"\",\"\",IF(P612=\"Total\",SUM($S$19:S611),VLOOKUP($P612,$B$12:$L676,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B613<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B613=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P613=\"\",\"\",IF(P613=\"Total\",SUM($S$19:S612),VLOOKUP($P613,$B$12:$L677,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B614<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B614=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OR(P614=\"\",P614=\"Total\"),\"\",V613)","v":{"$error":"#N/A"}},{"$f":"IF(P614=\"\",\"\",IF(P614=\"Total\",SUM($S$19:S613),VLOOKUP($P614,$B$12:$L678,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B615<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B615=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OR(P615=\"\",P615=\"Total\"),\"\",V614)","v":{"$error":"#N/A"}},{"$f":"IF(P615=\"\",\"\",IF(P615=\"Total\",SUM($S$19:S614),VLOOKUP($P615,$B$12:$L679,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$f":"+IF(S615=\"\",\"\",S615-T615)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P615=\"\",P615=\"Total\"),\"\",R615+T615-S615)","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$f":"IF(Q616 <> \"\",Q616, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B616<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B616=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D616:K616)","v":{"$error":"#N/A"}},{"$f":"IF(pmt_timing=\"End\",IF($B616>term, \"\",$L616/(1+Adj_Rate/12)^B616),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OR(P616=\"\",P616=\"Total\"),\"\",V615)","v":{"$error":"#N/A"}},{"$f":"IF(P616=\"\",\"\",IF(P616=\"Total\",SUM($S$19:S615),VLOOKUP($P616,$B$12:$L680,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$f":"+IF(S616=\"\",\"\",S616-T616)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P616=\"\",P616=\"Total\"),\"\",R616+T616-S616)","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B617<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B617=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P617=\"\",\"\",IF(P617=\"Total\",SUM($S$19:S616),VLOOKUP($P617,$B$12:$L681,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B618<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B618=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P618=\"\",\"\",IF(P618=\"Total\",SUM($S$19:S617),VLOOKUP($P618,$B$12:$L682,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B619<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B619=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P619=\"\",\"\",IF(P619=\"Total\",SUM($S$19:S618),VLOOKUP($P619,$B$12:$L683,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B620<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B620=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P620=\"\",\"\",IF(P620=\"Total\",SUM($S$19:S619),VLOOKUP($P620,$B$12:$L684,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$f":"IF(Q621 <> \"\",Q621, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B621<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B621=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D621:K621)","v":{"$error":"#N/A"}},{"$f":"IF(pmt_timing=\"End\",IF($B621>term, \"\",$L621/(1+Adj_Rate/12)^B621),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OR(P621=\"\",P621=\"Total\"),\"\",V620)","v":{"$error":"#N/A"}},{"$f":"IF(P621=\"\",\"\",IF(P621=\"Total\",SUM($S$19:S620),VLOOKUP($P621,$B$12:$L685,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$f":"+IF(S621=\"\",\"\",S621-T621)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P621=\"\",P621=\"Total\"),\"\",R621+T621-S621)","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B622<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B622=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P622=\"\",\"\",IF(P622=\"Total\",SUM($S$19:S621),VLOOKUP($P622,$B$12:$L686,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B623<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B623=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P623=\"\",\"\",IF(P623=\"Total\",SUM($S$19:S622),VLOOKUP($P623,$B$12:$L687,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B624<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B624=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P624=\"\",\"\",IF(P624=\"Total\",SUM($S$19:S623),VLOOKUP($P624,$B$12:$L688,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B625<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B625=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P625=\"\",\"\",IF(P625=\"Total\",SUM($S$19:S624),VLOOKUP($P625,$B$12:$L689,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B626<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B626=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P626=\"\",\"\",IF(P626=\"Total\",SUM($S$19:S625),VLOOKUP($P626,$B$12:$L690,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B627<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B627=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P627=\"\",\"\",IF(P627=\"Total\",SUM($S$19:S626),VLOOKUP($P627,$B$12:$L691,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B628<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B628=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P628=\"\",\"\",IF(P628=\"Total\",SUM($S$19:S627),VLOOKUP($P628,$B$12:$L692,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B629<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B629=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P629=\"\",\"\",IF(P629=\"Total\",SUM($S$19:S628),VLOOKUP($P629,$B$12:$L693,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B630<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B630=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P630=\"\",\"\",IF(P630=\"Total\",SUM($S$19:S629),VLOOKUP($P630,$B$12:$L694,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B631<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B631=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P631=\"\",\"\",IF(P631=\"Total\",SUM($S$19:S630),VLOOKUP($P631,$B$12:$L695,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B632<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B632=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P632=\"\",\"\",IF(P632=\"Total\",SUM($S$19:S631),VLOOKUP($P632,$B$12:$L696,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B633<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B633=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P633=\"\",\"\",IF(P633=\"Total\",SUM($S$19:S632),VLOOKUP($P633,$B$12:$L697,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B634<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B634=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P634=\"\",\"\",IF(P634=\"Total\",SUM($S$19:S633),VLOOKUP($P634,$B$12:$L698,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B635<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B635=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P635=\"\",\"\",IF(P635=\"Total\",SUM($S$19:S634),VLOOKUP($P635,$B$12:$L699,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B636<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B636=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P636=\"\",\"\",IF(P636=\"Total\",SUM($S$19:S635),VLOOKUP($P636,$B$12:$L700,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B637<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B637=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P637=\"\",\"\",IF(P637=\"Total\",SUM($S$19:S636),VLOOKUP($P637,$B$12:$L701,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B638<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B638=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P638=\"\",\"\",IF(P638=\"Total\",SUM($S$19:S637),VLOOKUP($P638,$B$12:$L702,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B639<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B639=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P639=\"\",\"\",IF(P639=\"Total\",SUM($S$19:S638),VLOOKUP($P639,$B$12:$L703,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B640<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B640=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P640=\"\",\"\",IF(P640=\"Total\",SUM($S$19:S639),VLOOKUP($P640,$B$12:$L704,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B641<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B641=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P641=\"\",\"\",IF(P641=\"Total\",SUM($S$19:S640),VLOOKUP($P641,$B$12:$L705,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B642<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B642=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P642=\"\",\"\",IF(P642=\"Total\",SUM($S$19:S641),VLOOKUP($P642,$B$12:$L706,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B643<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B643=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P643=\"\",\"\",IF(P643=\"Total\",SUM($S$19:S642),VLOOKUP($P643,$B$12:$L707,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B644<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B644=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P644=\"\",\"\",IF(P644=\"Total\",SUM($S$19:S643),VLOOKUP($P644,$B$12:$L708,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B645<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B645=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P645=\"\",\"\",IF(P645=\"Total\",SUM($S$19:S644),VLOOKUP($P645,$B$12:$L709,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B646<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B646=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P646=\"\",\"\",IF(P646=\"Total\",SUM($S$19:S645),VLOOKUP($P646,$B$12:$L710,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B647<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B647=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P647=\"\",\"\",IF(P647=\"Total\",SUM($S$19:S646),VLOOKUP($P647,$B$12:$L711,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B648<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B648=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P648=\"\",\"\",IF(P648=\"Total\",SUM($S$19:S647),VLOOKUP($P648,$B$12:$L712,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B649<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B649=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P649=\"\",\"\",IF(P649=\"Total\",SUM($S$19:S648),VLOOKUP($P649,$B$12:$L713,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B650<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B650=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P650=\"\",\"\",IF(P650=\"Total\",SUM($S$19:S649),VLOOKUP($P650,$B$12:$L714,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B651<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B651=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P651=\"\",\"\",IF(P651=\"Total\",SUM($S$19:S650),VLOOKUP($P651,$B$12:$L715,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B652<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B652=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P652=\"\",\"\",IF(P652=\"Total\",SUM($S$19:S651),VLOOKUP($P652,$B$12:$L716,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B653<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B653=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P653=\"\",\"\",IF(P653=\"Total\",SUM($S$19:S652),VLOOKUP($P653,$B$12:$L717,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B654<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B654=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P654=\"\",\"\",IF(P654=\"Total\",SUM($S$19:S653),VLOOKUP($P654,$B$12:$L718,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B655<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B655=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P655=\"\",\"\",IF(P655=\"Total\",SUM($S$19:S654),VLOOKUP($P655,$B$12:$L719,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B656<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B656=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P656=\"\",\"\",IF(P656=\"Total\",SUM($S$19:S655),VLOOKUP($P656,$B$12:$L720,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B657<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B657=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P657=\"\",\"\",IF(P657=\"Total\",SUM($S$19:S656),VLOOKUP($P657,$B$12:$L721,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B658<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B658=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P658=\"\",\"\",IF(P658=\"Total\",SUM($S$19:S657),VLOOKUP($P658,$B$12:$L722,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B659<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B659=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$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":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P659=\"\",\"\",IF(P659=\"Total\",SUM($S$19:S658),VLOOKUP($P659,$B$12:$L723,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B660<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B660=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(P660=\"\",\"\",IF(P660=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q659)+1,MONTH(Q659),DAY(Q659)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q659),MONTH(Q659)+6,DAY(Q659)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q659),MONTH(Q659)+3,DAY(Q659)),IF(payfreq=\"Monthly\",DATE(YEAR(Q659),MONTH(Q659)+1,DAY(Q659))))))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(P660=\"\",\"\",IF(P660=\"Total\",SUM($S$19:S659),VLOOKUP($P660,$B$12:$L724,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"IF(B660<term,B660+1,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(AND(B661<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B661=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P660<term,P660+1,IF(P660=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P661=\"\",\"\",IF(P661=\"Total\",SUM($S$19:S660),VLOOKUP($P661,$B$12:$L725,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B662<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B662=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P662=\"\",\"\",IF(P662=\"Total\",SUM($S$19:S661),VLOOKUP($P662,$B$12:$L726,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B663<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B663=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P663=\"\",\"\",IF(P663=\"Total\",SUM($S$19:S662),VLOOKUP($P663,$B$12:$L727,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B664<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B664=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P664=\"\",\"\",IF(P664=\"Total\",SUM($S$19:S663),VLOOKUP($P664,$B$12:$L728,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B665<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B665=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P665=\"\",\"\",IF(P665=\"Total\",SUM($S$19:S664),VLOOKUP($P665,$B$12:$L729,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B666<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B666=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P666=\"\",\"\",IF(P666=\"Total\",SUM($S$19:S665),VLOOKUP($P666,$B$12:$L730,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B667<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B667=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P667=\"\",\"\",IF(P667=\"Total\",SUM($S$19:S666),VLOOKUP($P667,$B$12:$L731,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B668<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B668=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P668=\"\",\"\",IF(P668=\"Total\",SUM($S$19:S667),VLOOKUP($P668,$B$12:$L732,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B669<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B669=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P669=\"\",\"\",IF(P669=\"Total\",SUM($S$19:S668),VLOOKUP($P669,$B$12:$L733,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B670<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B670=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P670=\"\",\"\",IF(P670=\"Total\",SUM($S$19:S669),VLOOKUP($P670,$B$12:$L734,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B671<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B671=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P671=\"\",\"\",IF(P671=\"Total\",SUM($S$19:S670),VLOOKUP($P671,$B$12:$L735,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B672<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B672=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P672=\"\",\"\",IF(P672=\"Total\",SUM($S$19:S671),VLOOKUP($P672,$B$12:$L736,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B673<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B673=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P673=\"\",\"\",IF(P673=\"Total\",SUM($S$19:S672),VLOOKUP($P673,$B$12:$L737,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B674<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B674=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P674=\"\",\"\",IF(P674=\"Total\",SUM($S$19:S673),VLOOKUP($P674,$B$12:$L738,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B675<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B675=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P675=\"\",\"\",IF(P675=\"Total\",SUM($S$19:S674),VLOOKUP($P675,$B$12:$L739,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B676<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B676=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P676=\"\",\"\",IF(P676=\"Total\",SUM($S$19:S675),VLOOKUP($P676,$B$12:$L740,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B677<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B677=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P677=\"\",\"\",IF(P677=\"Total\",SUM($S$19:S676),VLOOKUP($P677,$B$12:$L741,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B678<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B678=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P678=\"\",\"\",IF(P678=\"Total\",SUM($S$19:S677),VLOOKUP($P678,$B$12:$L742,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B679<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B679=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P679=\"\",\"\",IF(P679=\"Total\",SUM($S$19:S678),VLOOKUP($P679,$B$12:$L743,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B680<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B680=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P680=\"\",\"\",IF(P680=\"Total\",SUM($S$19:S679),VLOOKUP($P680,$B$12:$L744,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B681<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B681=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P681=\"\",\"\",IF(P681=\"Total\",SUM($S$19:S680),VLOOKUP($P681,$B$12:$L745,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B682<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B682=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P682=\"\",\"\",IF(P682=\"Total\",SUM($S$19:S681),VLOOKUP($P682,$B$12:$L746,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B683<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B683=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P683=\"\",\"\",IF(P683=\"Total\",SUM($S$19:S682),VLOOKUP($P683,$B$12:$L747,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B684<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B684=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P684=\"\",\"\",IF(P684=\"Total\",SUM($S$19:S683),VLOOKUP($P684,$B$12:$L748,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$f":"IF(Q685 <> \"\",Q685, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B685<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B685=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D685:K685)","v":{"$error":"#N/A"}},{"$f":"IF(pmt_timing=\"End\",IF($B685>term, \"\",$L685/(1+Adj_Rate/12)^B685),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OR(P685=\"\",P685=\"Total\"),\"\",V684)","v":{"$error":"#N/A"}},{"$f":"IF(P685=\"\",\"\",IF(P685=\"Total\",SUM($S$19:S684),VLOOKUP($P685,$B$12:$L749,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$f":"+IF(S685=\"\",\"\",S685-T685)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P685=\"\",P685=\"Total\"),\"\",R685+T685-S685)","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B686<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B686=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P686=\"\",\"\",IF(P686=\"Total\",SUM($S$19:S685),VLOOKUP($P686,$B$12:$L750,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B687<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B687=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P687=\"\",\"\",IF(P687=\"Total\",SUM($S$19:S686),VLOOKUP($P687,$B$12:$L751,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B688<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B688=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P688=\"\",\"\",IF(P688=\"Total\",SUM($S$19:S687),VLOOKUP($P688,$B$12:$L752,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B689<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B689=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P689=\"\",\"\",IF(P689=\"Total\",SUM($S$19:S688),VLOOKUP($P689,$B$12:$L753,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B690<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B690=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P690=\"\",\"\",IF(P690=\"Total\",SUM($S$19:S689),VLOOKUP($P690,$B$12:$L754,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B691<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B691=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P691=\"\",\"\",IF(P691=\"Total\",SUM($S$19:S690),VLOOKUP($P691,$B$12:$L755,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B692<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B692=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P692=\"\",\"\",IF(P692=\"Total\",SUM($S$19:S691),VLOOKUP($P692,$B$12:$L756,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B693<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B693=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P693=\"\",\"\",IF(P693=\"Total\",SUM($S$19:S692),VLOOKUP($P693,$B$12:$L757,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B694<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B694=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P694=\"\",\"\",IF(P694=\"Total\",SUM($S$19:S693),VLOOKUP($P694,$B$12:$L758,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B695<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B695=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P695=\"\",\"\",IF(P695=\"Total\",SUM($S$19:S694),VLOOKUP($P695,$B$12:$L759,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B696<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B696=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P696=\"\",\"\",IF(P696=\"Total\",SUM($S$19:S695),VLOOKUP($P696,$B$12:$L760,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B697<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B697=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P697=\"\",\"\",IF(P697=\"Total\",SUM($S$19:S696),VLOOKUP($P697,$B$12:$L761,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B698<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B698=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P698=\"\",\"\",IF(P698=\"Total\",SUM($S$19:S697),VLOOKUP($P698,$B$12:$L762,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B699<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B699=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P699=\"\",\"\",IF(P699=\"Total\",SUM($S$19:S698),VLOOKUP($P699,$B$12:$L763,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B700<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B700=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P700=\"\",\"\",IF(P700=\"Total\",SUM($S$19:S699),VLOOKUP($P700,$B$12:$L764,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B701<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B701=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P701=\"\",\"\",IF(P701=\"Total\",SUM($S$19:S700),VLOOKUP($P701,$B$12:$L765,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B702<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B702=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P702=\"\",\"\",IF(P702=\"Total\",SUM($S$19:S701),VLOOKUP($P702,$B$12:$L766,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B703<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B703=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P703=\"\",\"\",IF(P703=\"Total\",SUM($S$19:S702),VLOOKUP($P703,$B$12:$L767,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B704<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B704=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P704=\"\",\"\",IF(P704=\"Total\",SUM($S$19:S703),VLOOKUP($P704,$B$12:$L768,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B705<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B705=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P705=\"\",\"\",IF(P705=\"Total\",SUM($S$19:S704),VLOOKUP($P705,$B$12:$L769,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B706<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B706=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P706=\"\",\"\",IF(P706=\"Total\",SUM($S$19:S705),VLOOKUP($P706,$B$12:$L770,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B707<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B707=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P707=\"\",\"\",IF(P707=\"Total\",SUM($S$19:S706),VLOOKUP($P707,$B$12:$L771,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B708<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B708=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P708=\"\",\"\",IF(P708=\"Total\",SUM($S$19:S707),VLOOKUP($P708,$B$12:$L772,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B709<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B709=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P709=\"\",\"\",IF(P709=\"Total\",SUM($S$19:S708),VLOOKUP($P709,$B$12:$L773,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B710<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B710=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P710=\"\",\"\",IF(P710=\"Total\",SUM($S$19:S709),VLOOKUP($P710,$B$12:$L774,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B711<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B711=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P711=\"\",\"\",IF(P711=\"Total\",SUM($S$19:S710),VLOOKUP($P711,$B$12:$L775,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B712<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B712=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P712=\"\",\"\",IF(P712=\"Total\",SUM($S$19:S711),VLOOKUP($P712,$B$12:$L776,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B713<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B713=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P713=\"\",\"\",IF(P713=\"Total\",SUM($S$19:S712),VLOOKUP($P713,$B$12:$L777,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B714<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B714=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P714=\"\",\"\",IF(P714=\"Total\",SUM($S$19:S713),VLOOKUP($P714,$B$12:$L778,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B715<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B715=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P715=\"\",\"\",IF(P715=\"Total\",SUM($S$19:S714),VLOOKUP($P715,$B$12:$L779,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B716<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B716=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P716=\"\",\"\",IF(P716=\"Total\",SUM($S$19:S715),VLOOKUP($P716,$B$12:$L780,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B717<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B717=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P717=\"\",\"\",IF(P717=\"Total\",SUM($S$19:S716),VLOOKUP($P717,$B$12:$L781,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B718<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B718=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P718=\"\",\"\",IF(P718=\"Total\",SUM($S$19:S717),VLOOKUP($P718,$B$12:$L782,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B719<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B719=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P719=\"\",\"\",IF(P719=\"Total\",SUM($S$19:S718),VLOOKUP($P719,$B$12:$L783,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B720<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B720=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P720=\"\",\"\",IF(P720=\"Total\",SUM($S$19:S719),VLOOKUP($P720,$B$12:$L784,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B721<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B721=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P721=\"\",\"\",IF(P721=\"Total\",SUM($S$19:S720),VLOOKUP($P721,$B$12:$L785,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B722<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B722=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P722=\"\",\"\",IF(P722=\"Total\",SUM($S$19:S721),VLOOKUP($P722,$B$12:$L786,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B723<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B723=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(payfreq=\"Annually\",pmt_timing=\"Beginning\",$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":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P723=\"\",\"\",IF(P723=\"Total\",SUM($S$19:S722),VLOOKUP($P723,$B$12:$L787,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B724<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B724=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(P724=\"\",\"\",IF(P724=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q723)+1,MONTH(Q723),DAY(Q723)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q723),MONTH(Q723)+6,DAY(Q723)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q723),MONTH(Q723)+3,DAY(Q723)),IF(payfreq=\"Monthly\",DATE(YEAR(Q723),MONTH(Q723)+1,DAY(Q723))))))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(P724=\"\",\"\",IF(P724=\"Total\",SUM($S$19:S723),VLOOKUP($P724,$B$12:$L788,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"IF(B724<term,B724+1,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+IF(AND(B725<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B725=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(P724<term,P724+1,IF(P724=term,\"Total\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P725=\"\",\"\",IF(P725=\"Total\",SUM($S$19:S724),VLOOKUP($P725,$B$12:$L789,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B726<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B726=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P726=\"\",\"\",IF(P726=\"Total\",SUM($S$19:S725),VLOOKUP($P726,$B$12:$L790,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B727<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B727=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P727=\"\",\"\",IF(P727=\"Total\",SUM($S$19:S726),VLOOKUP($P727,$B$12:$L791,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B728<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B728=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P728=\"\",\"\",IF(P728=\"Total\",SUM($S$19:S727),VLOOKUP($P728,$B$12:$L792,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B729<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B729=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P729=\"\",\"\",IF(P729=\"Total\",SUM($S$19:S728),VLOOKUP($P729,$B$12:$L793,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B730<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B730=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P730=\"\",\"\",IF(P730=\"Total\",SUM($S$19:S729),VLOOKUP($P730,$B$12:$L794,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B731<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B731=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P731=\"\",\"\",IF(P731=\"Total\",SUM($S$19:S730),VLOOKUP($P731,$B$12:$L795,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B732<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B732=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P732=\"\",\"\",IF(P732=\"Total\",SUM($S$19:S731),VLOOKUP($P732,$B$12:$L796,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B733<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B733=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P733=\"\",\"\",IF(P733=\"Total\",SUM($S$19:S732),VLOOKUP($P733,$B$12:$L797,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B734<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B734=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P734=\"\",\"\",IF(P734=\"Total\",SUM($S$19:S733),VLOOKUP($P734,$B$12:$L798,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B735<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B735=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P735=\"\",\"\",IF(P735=\"Total\",SUM($S$19:S734),VLOOKUP($P735,$B$12:$L799,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B736<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B736=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P736=\"\",\"\",IF(P736=\"Total\",SUM($S$19:S735),VLOOKUP($P736,$B$12:$L800,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B737<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B737=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P737=\"\",\"\",IF(P737=\"Total\",SUM($S$19:S736),VLOOKUP($P737,$B$12:$L801,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B738<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B738=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P738=\"\",\"\",IF(P738=\"Total\",SUM($S$19:S737),VLOOKUP($P738,$B$12:$L802,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B739<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B739=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P739=\"\",\"\",IF(P739=\"Total\",SUM($S$19:S738),VLOOKUP($P739,$B$12:$L803,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B740<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B740=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P740=\"\",\"\",IF(P740=\"Total\",SUM($S$19:S739),VLOOKUP($P740,$B$12:$L804,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B741<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B741=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P741=\"\",\"\",IF(P741=\"Total\",SUM($S$19:S740),VLOOKUP($P741,$B$12:$L805,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B742<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B742=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P742=\"\",\"\",IF(P742=\"Total\",SUM($S$19:S741),VLOOKUP($P742,$B$12:$L806,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B743<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B743=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P743=\"\",\"\",IF(P743=\"Total\",SUM($S$19:S742),VLOOKUP($P743,$B$12:$L807,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B744<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B744=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P744=\"\",\"\",IF(P744=\"Total\",SUM($S$19:S743),VLOOKUP($P744,$B$12:$L808,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B745<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B745=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P745=\"\",\"\",IF(P745=\"Total\",SUM($S$19:S744),VLOOKUP($P745,$B$12:$L809,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B746<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B746=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P746=\"\",\"\",IF(P746=\"Total\",SUM($S$19:S745),VLOOKUP($P746,$B$12:$L810,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B747<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B747=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P747=\"\",\"\",IF(P747=\"Total\",SUM($S$19:S746),VLOOKUP($P747,$B$12:$L811,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B748<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B748=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P748=\"\",\"\",IF(P748=\"Total\",SUM($S$19:S747),VLOOKUP($P748,$B$12:$L812,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$f":"IF(Q749 <> \"\",Q749, \"\")","v":{"$error":"#N/A"}},{"$f":"+IF(AND(B749<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B749=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$f":"SUM(D749:K749)","v":{"$error":"#N/A"}},{"$f":"IF(pmt_timing=\"End\",IF($B749>term, \"\",$L749/(1+Adj_Rate/12)^B749),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OR(P749=\"\",P749=\"Total\"),\"\",V748)","v":{"$error":"#N/A"}},{"$f":"IF(P749=\"\",\"\",IF(P749=\"Total\",SUM($S$19:S748),VLOOKUP($P749,$B$12:$L813,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$f":"+IF(S749=\"\",\"\",S749-T749)","v":{"$error":"#N/A"}},{"$f":"IF(OR(P749=\"\",P749=\"Total\"),\"\",R749+T749-S749)","v":{"$error":"#N/A"}}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B750<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B750=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P750=\"\",\"\",IF(P750=\"Total\",SUM($S$19:S749),VLOOKUP($P750,$B$12:$L814,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B751<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B751=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P751=\"\",\"\",IF(P751=\"Total\",SUM($S$19:S750),VLOOKUP($P751,$B$12:$L815,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B752<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B752=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P752=\"\",\"\",IF(P752=\"Total\",SUM($S$19:S751),VLOOKUP($P752,$B$12:$L816,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B753<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B753=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P753=\"\",\"\",IF(P753=\"Total\",SUM($S$19:S752),VLOOKUP($P753,$B$12:$L817,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B754<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B754=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P754=\"\",\"\",IF(P754=\"Total\",SUM($S$19:S753),VLOOKUP($P754,$B$12:$L818,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B755<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B755=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P755=\"\",\"\",IF(P755=\"Total\",SUM($S$19:S754),VLOOKUP($P755,$B$12:$L819,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B756<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B756=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P756=\"\",\"\",IF(P756=\"Total\",SUM($S$19:S755),VLOOKUP($P756,$B$12:$L820,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B757<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B757=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P757=\"\",\"\",IF(P757=\"Total\",SUM($S$19:S756),VLOOKUP($P757,$B$12:$L821,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B758<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B758=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P758=\"\",\"\",IF(P758=\"Total\",SUM($S$19:S757),VLOOKUP($P758,$B$12:$L822,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B759<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B759=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P759=\"\",\"\",IF(P759=\"Total\",SUM($S$19:S758),VLOOKUP($P759,$B$12:$L823,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B760<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B760=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P760=\"\",\"\",IF(P760=\"Total\",SUM($S$19:S759),VLOOKUP($P760,$B$12:$L824,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B761<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B761=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P761=\"\",\"\",IF(P761=\"Total\",SUM($S$19:S760),VLOOKUP($P761,$B$12:$L825,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B762<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B762=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P762=\"\",\"\",IF(P762=\"Total\",SUM($S$19:S761),VLOOKUP($P762,$B$12:$L826,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B763<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B763=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P763=\"\",\"\",IF(P763=\"Total\",SUM($S$19:S762),VLOOKUP($P763,$B$12:$L827,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B764<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B764=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P764=\"\",\"\",IF(P764=\"Total\",SUM($S$19:S763),VLOOKUP($P764,$B$12:$L828,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B765<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B765=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P765=\"\",\"\",IF(P765=\"Total\",SUM($S$19:S764),VLOOKUP($P765,$B$12:$L829,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B766<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B766=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P766=\"\",\"\",IF(P766=\"Total\",SUM($S$19:S765),VLOOKUP($P766,$B$12:$L830,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B767<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B767=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P767=\"\",\"\",IF(P767=\"Total\",SUM($S$19:S766),VLOOKUP($P767,$B$12:$L831,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B768<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B768=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(P768=\"\",\"\",IF(P768=\"Total\",SUM($S$19:S767),VLOOKUP($P768,$B$12:$L832,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(AND(B769<$G$7),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),IF(AND(B769=$G$7,pmt_timing=\"End\"),VLOOKUP($B$1,Inventory!$A$1:$BB$500,34,FALSE),0))","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(P769=\"\",\"\",IF(P769=term,\"Last Period\",IF(P769=\"total\",\"\",IF(payfreq=\"Annually\",DATE(YEAR(Q768)+1,MONTH(Q768),DAY(Q768)),IF(payfreq=\"Semiannually\",DATE(YEAR(Q768),MONTH(Q768)+6,DAY(Q768)),IF(payfreq=\"Quarterly\",DATE(YEAR(Q768),MONTH(Q768)+3,DAY(Q768)),IF(payfreq=\"Monthly\",DATE(YEAR(Q768),MONTH(Q768)+1,DAY(Q768)))))))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(P769=\"\",\"\",IF(P769=\"Total\",SUM($S$19:S768),VLOOKUP($P769,$B$12:$L833,11,FALSE)))","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]

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

{"sheet":"End Tab","index":7,"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."]