This week I got sick with the flu, so I didn’t make the progress I was hoping. However, I did get half of the calculator working. When you add and remove people the amounts add up properly. Just a lot of trial and error involved in this process. Researching the options and trying to narrow in on what my particular need is.
You can see the latest version here. And you can see the data I’m working with below: