Let me calculate all 60 rows and the totals.

For row N:
- SKU: WH-XXXX (N padded to 4 digits)
- Product: Widget Model N
- Unit Price: 10.00 + (N * 0.25)
- Stock: 500 - (3 * N)
- Line Value: Unit Price * Stock

Let me calculate each row:

Row 1: Price = 10.00 + 0.25 = 10.25, Stock = 500 - 3 = 497, Line = 10.25 * 497 = 5094.25
Row 2: Price = 10.00 + 0.50 = 10.50, Stock = 500 - 6 = 494, Line = 10.50 * 494 = 5187.00
Row 3: Price = 10.00 + 0.75 = 10.75, Stock = 500 - 9 = 491, Line = 10.75 * 491 = 5278.25
Row 4: Price = 10.00 + 1.00 = 11.00, Stock = 500 - 12 = 488, Line = 11.00 * 488 = 5368.00
Row 5: Price = 10.00 + 1.25 = 11.25, Stock = 500 - 15 = 485, Line = 11.25 * 485 = 5456.25
Row 6: Price = 10.00 + 1.50 = 11.50, Stock = 500 - 18 = 482, Line = 11.50 * 482 = 5543.00
Row 7: Price = 10.00 + 1.75 = 11.75, Stock = 500 - 21 = 479, Line = 11.75 * 479 = 5628.25
Row 8: Price = 10.00 + 2.00 = 12.00, Stock = 500 - 24 = 476, Line = 12.00 * 476 = 5712.00
Row 9: Price = 10.00 + 2.25 = 12.25, Stock = 500 - 27 = 473, Line = 12.25 * 473 = 5794.25
Row 10: Price = 10.00 + 2.50 = 12.50, Stock = 500 - 30 = 470, Line = 12.50 * 470 = 5875.00
Row 11: Price = 10.00 + 2.75 = 12.75, Stock = 500 - 33 = 467, Line = 12.75 * 467 = 5954.25
Row 12: Price = 10.00 + 3.00 = 13.00, Stock = 500 - 36 = 464, Line = 13.00 * 464 = 6032.00
Row 13: Price = 10.00 + 3.25 = 13.25, Stock = 500 - 39 = 461, Line = 13.25 * 461 = 6108.25
Row 14: Price = 10.00 + 3.50 = 13.50, Stock = 500 - 42 = 458, Line = 13.50 * 458 = 6183.00
Row 15: Price = 10.00 + 3.75 = 13.75, Stock = 500 - 45 = 455, Line = 13.75 * 455 = 6251.25
Row 16: Price = 10.00 + 4.00 = 14.00, Stock = 500 - 48 = 452, Line = 14.00 * 452 = 6328.00
Row 17: Price = 10.00 + 4.25 = 14.25, Stock = 500 - 51 = 449, Line = 14.25 * 449 = 6398.25
Row 18: Price = 10.00 + 4.50 = 14.50, Stock = 500 - 54 = 446, Line = 14.50 * 446 = 6467.00
Row 19: Price = 10.00 + 4.75 = 14.75, Stock = 500 - 57 = 443, Line = 14.75 * 443 = 6534.25
Row 20: Price = 10.00 + 5.00 = 15.00, Stock = 500 - 60 = 440, Line = 15.00 * 440 = 6600.00
Row 21: Price = 10.00 + 5.25 = 15.25, Stock = 500 - 63 = 437, Line = 15.25 * 437 = 6664.25
Row 22: Price = 10.00 + 5.50 = 15.50, Stock = 500 - 66 = 434, Line = 15.50 * 434 = 6727.00
Row 23: Price = 10.00 + 5.75 = 15.75, Stock = 500 - 69 = 431, Line = 15.75 * 431 = 6788.25
Row 24: Price = 10.00 + 6.00 = 16.00, Stock = 500 - 72 = 428, Line = 16.00 * 428 = 6848.00
Row 25: Price = 10.00 + 6.25 = 16.25, Stock = 500 - 75 = 425, Line = 16.25 * 425 = 6906.25
Row 26: Price = 10.00 + 6.50 = 16.50, Stock = 500 - 78 = 422, Line = 16.50 * 422 = 6963.00
Row 27: Price = 10.00 + 6.75 = 16.75, Stock = 500 - 81 = 419, Line = 16.75 * 419 = 7018.25
Row 28: Price = 10.00 + 7.00 = 17.00, Stock = 500 - 84 = 416, Line = 17.00 * 416 = 7072.00
Row 29: Price = 10.00 + 7.25 = 17.25, Stock = 500 - 87 = 413, Line = 17.25 * 413 = 7124.25
Row 30: Price = 10.00 + 7.50 = 17.50, Stock = 500 - 90 = 410, Line = 17.50 * 410 = 7175.00
Row 31: Price = 10.00 + 7.75 = 17.75, Stock = 500 - 93 = 407, Line = 17.75 * 407 = 7224.25
Row 32: Price = 10.00 + 8.00 = 18.00, Stock = 500 - 96 = 404, Line = 18.00 * 404 = 7272.00
Row 33: Price = 10.00 + 8.25 = 18.25, Stock = 500 - 99 = 401, Line = 18.25 * 401 = 7318.25
Row 34: Price = 10.00 + 8.50 = 18.50, Stock = 500 - 102 = 398, Line = 18.50 * 398 = 7363.00
Row 35: Price = 10.00 + 8.75 = 18.75, Stock = 500 - 105 = 395, Line = 18.75 * 395 = 7406.25
Row 36: Price = 10.00 + 9.00 = 19.00, Stock = 500 - 108 = 392, Line = 19.00 * 392 = 7448.00
Row 37: Price = 10.00 + 9.25 = 19.25, Stock = 500 - 111 = 389, Line = 19.25 * 389 = 7488.25
Row 38: Price = 10.00 + 9.50 = 19.50, Stock = 500 - 114 = 386, Line = 19.50 * 386 = 7527.00
Row 39: Price = 10.00 + 9.75 = 19.75, Stock = 500 - 117 = 383, Line = 19.75 * 383 = 7564.25
Row 40: Price = 10.00 + 10.00 = 20.00, Stock = 500 - 120 = 380, Line = 20.00 * 380 = 7600.00
Row 41: Price = 10.00 + 10.25 = 20.25, Stock = 500 - 123 = 377, Line = 20.25 * 377 = 7634.25
Row 42: Price = 10.00 + 10.50 = 20.50, Stock = 500 - 126 = 374, Line = 20.50 * 374 = 7667.00
Row 43: Price = 10.00 + 10.75 = 20.75, Stock = 500 - 129 = 371, Line = 20.75 * 371 = 7698.25
Row 44: Price = 10.00 + 11.00 = 21.00, Stock = 500 - 132 = 368, Line = 21.00 * 368 = 7728.00
Row 45: Price = 10.00 + 11.25 = 21.25, Stock = 500 - 135 = 365, Line = 21.25 * 365 = 7756.25
Row 46: Price = 10.00 + 11.50 = 21.50, Stock = 500 - 138 = 362, Line = 21.50 * 362 = 7783.00
Row 47: Price = 10.00 + 11.75 = 21.75, Stock = 500 - 141 = 359, Line = 21.75 * 359 = 7808.25
Row 48: Price = 10.00 + 12.00 = 22.00, Stock = 500 - 144 = 356, Line = 22.00 * 356 = 7832.00
Row 49: Price = 10.00 + 12.25 = 22.25, Stock = 500 - 147 = 353, Line = 22.25 * 353 = 7854.25
Row 50: Price = 10.00 + 12.50 = 22.50, Stock = 500 - 150 = 350, Line = 22.50 * 350 = 7875.00
Row 51: Price = 10.00 + 12.75 = 22.75, Stock = 500 - 153 = 347, Line = 22.75 * 347 = 7894.25
Row 52: Price = 10.00 + 13.00 = 23.00, Stock = 500 - 156 = 344, Line = 23.00 * 344 = 7912.00
Row 53: Price = 10.00 + 13.25 = 23.25, Stock = 500 - 159 = 341, Line = 23.25 * 341 = 7928.25
Row 54: Price = 10.00 + 13.50 = 23.50, Stock = 500 - 162 = 338, Line = 23.50 * 338 = 7943.00
Row 55: Price = 10.00 + 13.75 = 23.75, Stock = 500 - 165 = 335, Line = 23.75 * 335 = 7956.25
Row 56: Price = 10.00 + 14.00 = 24.00, Stock = 500 - 168 = 332, Line = 24.00 * 332 = 7968.00
Row 57: Price = 10.00 + 14.25 = 24.25, Stock = 500 - 171 = 329, Line = 24.25 * 329 = 7978.25
Row 58: Price = 10.00 + 14.50 = 24.50, Stock = 500 - 174 = 326, Line = 24.50 * 326 = 7987.00
Row 59: Price = 10.00 + 14.75 = 24.75, Stock = 500 - 177 = 323, Line = 24.75 * 323 = 7994.25
Row 60: Price = 10.00 + 15.00 = 25.00, Stock = 500 - 180 = 320, Line = 25.00 * 320 = 8000.00

Now let me compute the totals:

Sum of Stock:
Sum = sum of (500 - 3N) for N=1 to 60
= 60*500 - 3*sum(1 to 60)
= 30000 - 3*(60*61/2)
= 30000 - 3*1830
= 30000 - 5490
= 24510

Sum of Line Value:
Sum = sum of (10 + 0.25N) * (500 - 3N) for N=1 to 60

Let me expand: (10 + 0.25N)(500 - 3N) = 5000 - 30N + 125N - 0.75N² = 5000 + 95N - 0.75N²

Sum = 60*5000 + 95*sum(N) - 0.75*sum(N²)
= 300000 + 95*1830 - 0.75*sum(N²)

sum(N²) for N=1 to 60 = 60*61*121/6 = 60*61*121/6

60*61 = 3660
3660*121 = 442860
442860/6 = 73810

So Sum = 300000 + 95*1830 - 0.75*73810
= 300000 + 173850 - 55357.5
= 418492.5

Let me verify: 300000 + 173850 = 473850
473850 - 55357.5 = 418492.5

So the total line value is 418492.50.

Let me double-check a few individual rows:
Row 1: 10.25 * 497 = 10.25 * 500 - 10.25 * 3 = 5125 - 30.75 = 5094.25 ✓
Row 60: 25.00 * 320 = 8000.00 ✓

Let me verify the total with a different approach. Let me check a few more:
Row 30: 17.50 * 410 = 7175.00 ✓
Row 20: 15.00 * 440 = 6600.00 ✓

Now let me format the table. The TOTAL row should show the sum of Stock and sum of Line Value. For other columns in the TOTAL row, I'll leave them blank or put a dash.

Actually, re-reading the instructions: "The final TOTAL row shows the sum of the Stock column and the sum of the Line Value column." So I'll put the values in those columns and leave the others blank or use a label.

Let me format this properly.