{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Information","Quote","Rate Sheet"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":1,"defined_names":2,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":17,"n_cols":10,"rows_kept":17,"cut":false,"hidden":false,"merged":[[16,1,16,4]]}
[]
[null,null,null,null,null,null,null,"2023-06-30",1,"January"]
[null,null,null,null,null,null,null,{"$f":"TODAY()-H2","v":-106}]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(LOOKUP(MONTH(H2),I2:J17),\" \",DAY(H2),\", \",YEAR(H2))","v":"June 30, 2023"},2,"February"]
[]
[]
[]
[null,"Lessee Name:","Lessee Name",null,null,null,null,null,3,"March"]
[null,"Sales Rep:","Sales Rep",null,null,null,null,null,4,"April"]
[null,"Phone:","Phone",null,null,null,null,null,5,"May"]
[null,"Equipment:","Brief Equipment Description",null,null,null,null,null,6,"June"]
[null,"Equipment Cost:",35000,null,null,null,null,null,7,"July"]
[null,null,null,null,null,null,null,null,8,"August"]
[null,"Commission (calculated):",{"$f":"C12*(C13/100)","v":0},null,null,null,null,null,9,"September"]
[null,null,null,null,null,{"$f":"((C13)/100)+1","v":1},null,null,10,"October"]
["7)",null,null,null,null,null,null,null,11,"November"]
[null,{"$f":"IF(H3>0,\"The Lease Rates associated with this quoter have expired. Please contact your Marlin Account Executive at 888-479-9111 for an updated file.\",\" \")","v":" "},null,null,null,null,null,null,12,"December"]

{"sheet":"Quote","index":1,"n_rows":68,"n_cols":10,"rows_kept":68,"cut":false,"hidden":false,"merged":[[67,1,67,7],[65,1,65,7],[4,2,7,6],[12,2,12,3],[17,2,17,3],[19,1,19,5],[27,1,27,7],[32,1,32,7],[50,1,50,7],[62,1,62,7],[64,1,64,7],[66,1,66,7],[37,1,37,7],[42,1,42,7],[56,2,56,6]]}
[null,null,null,null,null,null,null,null,null,{"$f":"Information!H3","v":-106}]
[]
[]
[]
[null,null,{"$f":"IF(J1>0,\"The Lease Rates associated with this quoter have expired. Please contact your Marlin Account Executive at 888-479-9111 for an updated file. The payments listed may be used as an estimate ONLY.  Thank you.\",\"\")","v":""}]
[]
[]
[]
[null,{"$f":"TODAY()","v":"2023-03-16"}]
[]
[null,"This quote has "]
[null," been prepared for:",{"$f":"Information!C8","v":"Lessee Name"}]
[null,"Valid through:",{"$f":"Date+30","v":"2023-04-15"}]
[]
[null,{"$f":"Information!B9","v":"Sales Rep:"},{"$f":"CONCATENATE(Information!C9,\", Phone: \",Information!C10)","v":"Sales Rep, Phone: Phone"}]
[]
[null,"Equipment:",{"$f":"Information!C11","v":"Brief Equipment Description"}]
[null,"Equipment Cost:",{"$f":"Information!C12","v":35000}]
[]
[null,"FAIR MARKET VALUE"]
[null,null,"24 Months","36 Months","48 Months","60 Months"]
[null,"Monthly Payment",{"$f":"IF($C$18<=5000,$C$18*Information!$F$15*'Rate Sheet'!D8,IF($C$18<=12000,$C$18*Information!$F$15*'Rate Sheet'!D11,IF($C$18<=25000,$C$18*Information!$F$15*'Rate Sheet'!D12,IF($C$18<=50000,$C$18*Information!$F$15*'Rate Sheet'!#REF!,\"Call for Rates\"))))","v":{"$error":"#REF!"}},{"$f":"IF($C$18<=5000,$C$18*Information!$F$15*'Rate Sheet'!E8,IF($C$18<=12000,$C$18*Information!$F$15*'Rate Sheet'!E11,IF($C$18<=25000,$C$18*Information!$F$15*'Rate Sheet'!E12,IF($C$18<=50000,$C$18*Information!$F$15*'Rate Sheet'!#REF!,\"Call for Rates\"))))","v":{"$error":"#REF!"}},{"$f":"IF($C$18<=5000,$C$18*Information!$F$15*'Rate Sheet'!F8,IF($C$18<=12000,$C$18*Information!$F$15*'Rate Sheet'!F11,IF($C$18<=25000,$C$18*Information!$F$15*'Rate Sheet'!F12,IF($C$18<=50000,$C$18*Information!$F$15*'Rate Sheet'!#REF!,\"Call for Rates\"))))","v":{"$error":"#REF!"}},{"$f":"IF($C$18<=5000,$C$18*Information!$F$15*'Rate Sheet'!G8,IF($C$18<=12000,$C$18*Information!$F$15*'Rate Sheet'!G11,IF($C$18<=25000,$C$18*Information!$F$15*'Rate Sheet'!G12,IF($C$18<=50000,$C$18*Information!$F$15*'Rate Sheet'!#REF!,\"Call for Rates\"))))","v":{"$error":"#REF!"}}]
[null,"Security Deposit","2","2","2","2"]
[]
[null,"End of Lease Options:  ","Purchase the equipment at Fair Market Value, extend lease,"]
[null,null,"or return equipment."]
[]
[null,"$1.00 BUY-OUT  0% PROMO"]
[null,null,"12 Months","24 Months","36 Months","48 Months","60 Months"]
[null,"Monthly Payment",{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!C8,\"Call for Rates\")","v":0},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!D8,\"Call for Rates\")","v":0},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!E8,\"Call for Rates\")","v":0},"N/A","N/A"]
[null,"Advance Payment","0","0","0","0","0"]
[null,"End of Lease Options:  ","Purchase the equipment for $1.00."]
[null,"FAIR MARKET VALUE"]
[null,null,"12 Months","24 Months","36 Months","48 Months","60 Months"]
[null,"Monthly Payment",{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!C10,\"Call for Rates\")","v":1423.1000000000001},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!D10,\"Call for Rates\")","v":958.51},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!E10,\"Call for Rates\")","v":803.77499999999998},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!F10,\"Call for Rates\")","v":720.08999999999992},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!G10,\"Call for Rates\")","v":665.17500000000007}]
[null,"Advance Payment","0","0","0","0","0"]
[null,"End of Lease Options:  ","Purchase the equipment for the FMV."]
[null," $1.00 BUY-OUT"]
[null,null,"12 Months","24 Months","36 Months","48 Months","60 Months"]
[null,"Monthly Payment",{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!C$11,\"Call for Rates\")","v":3069.5},{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!D$11,\"Call for Rates\")","v":1606.5000000000002},{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!E$11,\"Call for Rates\")","v":1129.45},{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!F$11,\"Call for Rates\")","v":892.49999999999989},{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!G$11,\"Call for Rates\")","v":751.44999999999993}]
[null,"Advance Payments","2","2","2","2","2"]
[null,"End of Lease Options:  ","Purchase the equipment for $1.00."]
[null,"10% FIXED PRICE PURCHASE OPTION"]
[null,null,"12 Months","24 Months","36 Months","48 Months","60 Months"]
[null,"Monthly Payment",{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!#REF!,\"Call for Rates\")","v":{"$error":"#REF!"}},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!#REF!,\"Call for Rates\")","v":{"$error":"#REF!"}},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!#REF!,\"Call for Rates\")","v":{"$error":"#REF!"}},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!#REF!,\"Call for Rates\")","v":{"$error":"#REF!"}},{"$f":"IF($C$18<=150000,$C$18*Information!$F$15*'Rate Sheet'!#REF!,\"Call for Rates\")","v":{"$error":"#REF!"}}]
[null,"Advance Payment","0","0","0","0","0"]
[null,"End of Lease Options:  ","Purchase the equipment for 10% of the Original Equipment Cost."]
[]
[]
[]
[null,"FMV LEASE"]
[null,null,"12 Months","24 Months","36 Months","48 Months","60 Months"]
[null,"Monthly Payment",{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!C$10,\"Call for Rates\")","v":1423.1000000000001},{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!D$10,\"Call for Rates\")","v":958.51},{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!E$10,\"Call for Rates\")","v":803.77499999999998},{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!F$10,\"Call for Rates\")","v":720.08999999999992},{"$f":"IF($C$18<=250000,$C$18*Information!$F$15*'Rate Sheet'!G$10,\"Call for Rates\")","v":665.17500000000007}]
[null,"Advance Payments","2","2","2","2","2"]
[]
[null,"Annual Hours Maximum","1,000"]
[null,"End of Lease Options:  ","Purchase the equipment for the fair market value, continue renting, or return the equipment to your Kaeser dealer (condition and usage hour maximums apply)"]
[null,"Eligible Equipment:","Kaeser Aircenter Rotary Screw Compressors, SX, SK, SM, AS, ASD, BSD, CSD, Airtowers and ancillary attachments"]
[null,"Soft-Cost Maximums","20% of Equipment Costs; soft costs in excess of 20% will be amortized fully over the life of the lease"]
[]
[]
[null,"Please Note:"]
[null,"Estimated payments shown are for companies in business 2 years or more."]
[null,"Documentation Fee of $75"]
[null,{"$f":"CONCATENATE(\"For transactions over $150,000, please contact your sales representative,  Courtney Koslosky at 856-505-4130 or Drew Campbell at 856-505-4454.\")","v":"For transactions over $150,000, please contact your sales representative,  Courtney Koslosky at 856-505-4130 or Drew Campbell at 856-505-4454."}]
[null,{"$f":"CONCATENATE(\"Rates effective through \",Information!H4,\".\")","v":"Rates effective through June 30, 2023."}]
[null,"Payments shown are subject to state and local taxes.  Consult your tax advisor for more information. "]
[null,"Subject to PEAC's credit approval and receipt of required documents."]

{"sheet":"Rate Sheet","index":2,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,"2018-03-31"]
[null,"Lease Rate Factors"]
[]
[]
[]
[]
[null,"Equipment Cost",12,24,36,48,60]
[null,"0% Offering 1,000-25,000"]
[null,"Blind Discount Needed"]
[null,"FMV Offering 1,000-25,000",4.0660000000000002E-2,2.7386000000000001E-2,2.2964999999999999E-2,2.0573999999999999E-2,1.9005000000000001E-2]
[null,"Standard $1.00 buy-out 1,000-25,000",8.77E-2,4.5900000000000003E-2,3.227E-2,2.5499999999999998E-2,2.147E-2]
[null,"Standard 10% FPPO 1,000-25,000"]
[null,"Over 25,000",null,"       Please call your Lease Consultant for special rates."]
[null,null,null,0,0,0,0]