Hello h088991h, it turns out your solution was the best formula. The other solution I purchased required a separate table to accomplish the calculations for the sales funnel.
I would like to purchase an unprotected version of the spreadsheet from you if you still have it. Is your original bid of $35 OK? If so, I will award this project to you so you can send me the unprotected version.