{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["4_weekly_Budget"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"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":"4_weekly_Budget","index":0,"n_rows":69,"n_cols":57,"rows_kept":69,"cut":false,"hidden":false,"merged":[[67,3,67,8],[67,15,67,20],[67,27,67,32],[58,14,58,17],[62,27,62,28],[65,2,65,9],[65,14,65,21],[65,26,65,33],[54,53,54,54],[55,7,55,12],[55,13,55,15],[55,19,55,24],[55,25,55,27],[54,2,54,12],[54,13,54,15],[54,16,54,24],[54,25,54,27],[54,49,54,50],[52,53,52,54],[53,2,53,12],[53,13,53,15],[53,16,53,24],[53,25,53,27],[53,49,53,50],[53,53,53,54],[52,2,52,12],[52,13,52,15],[52,16,52,24],[52,25,52,27],[52,49,52,50],[50,53,50,54],[51,2,51,12],[51,13,51,15],[51,16,51,24],[51,25,51,27],[51,49,51,50],[51,53,51,54],[50,2,50,12],[50,13,50,15],[50,16,50,24],[50,25,50,27],[50,49,50,50],[48,53,48,54],[49,2,49,12],[49,13,49,15],[49,16,49,24],[49,25,49,27],[49,49,49,50],[49,53,49,54],[48,2,48,12],[48,13,48,15],[48,16,48,24],[48,25,48,27],[48,49,48,50],[46,53,46,54],[47,2,47,12],[47,13,47,15],[47,16,47,24],[47,25,47,27],[47,49,47,50],[47,53,47,54],[46,2,46,12],[46,13,46,15],[46,16,46,24],[46,25,46,27],[46,49,46,50],[46,28,46,34],[44,53,44,54],[45,2,45,12],[45,13,45,15],[45,16,45,24],[45,25,45,27],[45,49,45,50],[45,53,45,54],[43,2,43,12],[43,13,43,15],[43,16,43,24],[43,25,43,27],[44,2,44,12],[44,13,44,15],[44,16,44,24],[44,25,44,27],[1,1,5,42],[30,27,30,28],[35,3,35,8],[33,2,33,9],[33,14,33,21],[35,15,35,20],[33,26,33,33],[35,27,35,32],[12,2,12,12],[11,2,11,12],[19,16,19,24],[19,25,19,27],[20,16,20,24],[20,25,20,27],[17,16,17,24],[17,25,17,27],[18,16,18,24],[18,25,18,27],[20,13,20,15],[21,13,21,15],[14,13,14,15],[11,13,11,15],[12,13,12,15],[13,13,13,15],[15,13,15,15],[18,13,18,15],[19,13,19,15],[11,16,11,24],[11,25,11,27],[12,16,12,24],[12,25,12,27],[13,16,13,24],[13,25,13,27],[14,16,14,24],[14,25,14,27],[15,16,15,24],[15,25,15,27],[16,16,16,24],[16,25,16,27],[12,53,12,54],[13,53,13,54],[14,53,14,54],[15,53,15,54],[22,13,22,15],[22,16,22,24],[22,25,22,27],[13,49,13,50],[14,49,14,50],[15,49,15,50],[16,49,16,50],[17,49,17,50],[18,49,18,50],[19,49,19,50],[20,49,20,50],[21,49,21,50],[16,53,16,54],[17,53,17,54],[18,53,18,54],[19,53,19,54],[20,53,20,54],[14,28,14,34],[17,13,17,15],[16,13,16,15],[18,2,18,12],[19,2,19,12],[20,2,20,12],[21,2,21,12],[22,2,22,12],[13,2,13,12],[14,2,14,12],[15,2,15,12],[16,2,16,12],[17,2,17,12],[26,14,26,17],[23,7,23,12],[23,19,23,24],[23,25,23,27],[21,53,21,54],[22,53,22,54],[22,49,22,50],[23,13,23,15],[21,16,21,24],[21,25,21,27]]}
[]
[null,"N4 Lifeskills - (4 weekly) Budget                                                                                                                                                                   Created by Mr.Lafferty@mathsrevision.com "]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Q1. Abbi wants to get new triple glazing for her whole house and need to work out how much she can afford. She gets paid 4 weekly and decides to work out a budget.\"","v":"Q1. Abbi wants to get new triple glazing for her whole house and need to work out how much she can afford. She gets paid 4 weekly and decides to work out a budget."}]
[]
[null,null,{"$f":"\" Fill in the missing information.\"","v":" Fill in the missing information."}]
[]
[null,null,"Income",null,null,null,null,null,null,null,null,null,null,"Cost",null,null,"Expenditure",null,null,null,null,null,null,null,null,"Cost",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,"Income","Expenditure"]
[null,null,"Wages",null,null,null,null,null,null,null,null,null,null,{"$f":"AZ13","v":1150},null,null,"Gas",null,null,null,null,null,null,null,null,{"$f":"BA13","v":74},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,{"$f":"ROUND(RAND()*(120-75)+75,0)*10","v":1150},{"$f":"ROUND(RAND()*(90-55)+55,0)","v":74}]
[null,null,{"$f":"\"Child Benefit £\"&TEXT(AX14,\"0.00\")&\" per week\"","v":"Child Benefit £32.60 per week"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric",null,null,null,null,null,null,null,null,{"$f":"BA14","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(49-28)+28,1)","v":32.6},null,{"$f":"AX14*4","v":130.4},{"$f":"ROUND(RAND()*(65-40)+40,0)","v":53}]
[null,null,{"$f":"\"Child Tax Credit £\"&TEXT(AX15,\"0.00\")&\" per week\"","v":"Child Tax Credit £144.60 per week"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Food",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(Weekly food bill £\"&BB15&\".)\"","v":"(Weekly food bill £83.)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(149-115)+115,1)","v":144.6},null,{"$f":"AX15*4","v":578.4},{"$f":"4*BB15","v":332},{"$f":"ROUND(RAND()*(95-70)+70,0)","v":83}]
[null,null,{"$f":"\"Working Tax Credit £\"&TEXT(AX16,\"0.00\")&\" per week\"","v":"Working Tax Credit £89.85 per week"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Rent",null,null,null,null,null,null,null,null,361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(99-55)+55,2)","v":89.85},null,{"$f":"AX16*4","v":359.4},{"$f":"ROUND(RAND()*(400-300)+300,0)","v":361}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit Card",null,null,null,null,null,null,null,null,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(150-99)+99,0)","v":140}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Car Loan",null,null,null,null,null,null,null,null,249,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,{"$f":"ROUND(RAND()*(250-180)+180,0)","v":249}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clothes",null,null,null,null,null,null,null,null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(90-55)+55,0)","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobile Phone",null,null,null,null,null,null,null,null,31,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,{"$f":"ROUND(RAND()*(60-25)+25,0)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TV Licence",null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(20-13)+13,0)","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",null,null,null,null,null,null,null,null,152,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,{"$f":"ROUND(RAND()*(160-80)+80,0)","v":152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Car Insurance",null,null,null,null,null,null,null,null,59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(70-40)+40,0)","v":59}]
[null,null,null,null,null,null,null,"Income Total",null,null,null,null,null,null,null,null,null,null,null,"Expenditure Total",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,{"$f":"SUM(AZ13:AZ16)","v":2218.2000000000003},{"$f":"SUM(BA13:BA23)","v":1542}]
[]
[]
[null,null,"(b) How much can Abbi save each 4 weeks ?",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,null,null,null,null,null,null,null,{"$f":"AZ24-BA24","v":676.20000000000027}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(3-1)+1,0)","v":2},{"$f":"IF($AZ$30=2,1,IF($AZ$30=1,3,2))","v":1},{"$f":"IF(BA30=1,4,IF(BA30=2,3,2))","v":4},{"$f":"IF(BA30=1,ROUNDDOWN(AZ27*0.8,0),IF(BA30=2,ROUNDDOWN(AZ27+ROUND(RAND()*(70-30)+30,0),0),ROUNDDOWN(AZ27,0)))","v":540},{"$f":"13*BB30*BC30","v":28080},1]
[null,null,"(c) She considers three deals. Which  deal is the most appropriate for her.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deal =",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,{"$f":"IF($AZ$30=1,1,IF($AZ$30=2,2,3))","v":2},{"$f":"IF(BA31=1,4,IF(BA31=2,3,2))","v":3},{"$f":"IF(BA31=1,ROUNDDOWN(AZ27*0.8,0),IF(BA31=2,ROUNDDOWN(AZ27+ROUND(RAND()*(70-30)+30,0),0),ROUNDDOWN(AZ27,0)))","v":716},{"$f":"13*BB31*BC31","v":27924},2]
[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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AZ$30=3,1,IF($AZ$30=2,3,2))","v":3},{"$f":"IF(BA32=1,4,IF(BA32=2,3,2))","v":2},{"$f":"IF(BA32=1,ROUNDDOWN(AZ27*0.8,0),IF(BA32=2,ROUNDDOWN(AZ27+ROUND(RAND()*(70-30)+30,0),0),ROUNDDOWN(AZ27,0)))","v":676},17576,3]
[]
[null,null,"Deal 1",null,null,null,null,null,null,null,null,null,null,null,"Deal 2",null,null,null,null,null,null,null,null,null,null,null,"Deal 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BA30","v":1},{"$f":"BB30","v":4},540,28080,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA31","v":2},3,716,27924,2]
[null,null,null,{"$f":"\" £\"&TEXT(BD30,0)&\" over \"&BB30&\" years\"","v":" £28080 over 4 years"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" £\"&TEXT(BD31,0)&\" over \"&BB31&\" years\"","v":" £27924 over 3 years"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" £\"&TEXT(BD32,0)&\" over \"&BB32&\" years\"","v":" £17576 over 2 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA32","v":3},2,676,17576,3]
[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,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA34=1,BE34,IF(BA35=1,BE35,IF(BA36=1,3,0)))","v":1}]
[]
[]
[null,null,{"$f":"\"Q2. Josh wants to get a new roof for his house and need to work out how much he can afford. He gets paid 4 weekly and decides to work out a budget.\"","v":"Q2. Josh wants to get a new roof for his house and need to work out how much he can afford. He gets paid 4 weekly and decides to work out a budget."}]
[]
[null,null,{"$f":"\" Fill in the missing information.\"","v":" Fill in the missing information."}]
[]
[null,null,"Income",null,null,null,null,null,null,null,null,null,null,"Cost",null,null,"Expenditure",null,null,null,null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income","Expenditure"]
[null,null,"Wages",null,null,null,null,null,null,null,null,null,null,{"$f":"AZ45","v":1100},null,null,"Gas",null,null,null,null,null,null,null,null,{"$f":"BA45","v":87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(120-75)+75,0)*10","v":1100},{"$f":"ROUND(RAND()*(90-55)+55,0)","v":87}]
[null,null,{"$f":"\"Child Benefit £\"&TEXT(AX46,\"0.00\")&\" per week\"","v":"Child Benefit £32.60 per week"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric",null,null,null,null,null,null,null,null,{"$f":"BA46","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(49-28)+28,1)","v":32.6},null,{"$f":"AX46*4","v":130.4},{"$f":"ROUND(RAND()*(65-40)+40,0)","v":62}]
[null,null,{"$f":"\"Child Tax Credit £\"&TEXT(AX47,\"0.00\")&\" per week\"","v":"Child Tax Credit £134.70 per week"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Food",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(Weekly food bill £\"&BB47&\".)\"","v":"(Weekly food bill £86.)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(149-115)+115,1)","v":134.69999999999999},null,{"$f":"AX47*4","v":538.79999999999995},{"$f":"4*BB47","v":344},{"$f":"ROUND(RAND()*(95-70)+70,0)","v":86}]
[null,null,{"$f":"\"Working Tax Credit £\"&TEXT(AX48,\"0.00\")&\" per week\"","v":"Working Tax Credit £81.32 per week"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Rent",null,null,null,null,null,null,null,null,{"$f":"BA48","v":335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(99-55)+55,2)","v":81.319999999999993},null,{"$f":"AX48*4","v":325.27999999999997},{"$f":"ROUND(RAND()*(400-300)+300,0)","v":335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Credit Card",null,null,null,null,null,null,null,null,110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(150-99)+99,0)","v":110}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Car Loan",null,null,null,null,null,null,null,null,220,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,{"$f":"ROUND(RAND()*(250-180)+180,0)","v":220}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clothes",null,null,null,null,null,null,null,null,68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(90-55)+55,0)","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobile Phone",null,null,null,null,null,null,null,null,28,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,{"$f":"ROUND(RAND()*(60-25)+25,0)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TV Licence",null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(20-13)+13,0)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",null,null,null,null,null,null,null,null,101,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,{"$f":"ROUND(RAND()*(160-80)+80,0)","v":101}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Car Insurance",null,null,null,null,null,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(70-40)+40,0)","v":52}]
[null,null,null,null,null,null,null,"Income Total",null,null,null,null,null,null,null,null,null,null,null,"Expenditure Total",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,{"$f":"SUM(AZ45:AZ48)","v":2094.48},{"$f":"SUM(BA45:BA55)","v":1423}]
[]
[]
[null,null,"(b) How much can Abbi save each 4 weeks ?",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,null,null,null,null,null,null,null,{"$f":"AZ56-BA56","v":671.48}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(RAND()*(3-1)+1,0)","v":2},{"$f":"IF($AZ$30=2,1,IF($AZ$30=1,3,2))","v":1},{"$f":"IF(BA62=1,4,IF(BA62=2,3,2))","v":4},{"$f":"IF(BA62=1,ROUNDDOWN(AZ59*0.8,0),IF(BA62=2,ROUNDDOWN(AZ59+ROUND(RAND()*(70-30)+30,0),0),ROUNDDOWN(AZ59,0)))","v":537},{"$f":"13*BB62*BC62","v":27924},1]
[null,null,"(c) She considers three deals. Which  deal is the most appropriate for her.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deal =",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,{"$f":"IF($AZ$30=1,1,IF($AZ$30=2,2,3))","v":2},{"$f":"IF(BA63=1,4,IF(BA63=2,3,2))","v":3},{"$f":"IF(BA63=1,ROUNDDOWN(AZ59*0.8,0),IF(BA63=2,ROUNDDOWN(AZ59+ROUND(RAND()*(70-30)+30,0),0),ROUNDDOWN(AZ59,0)))","v":705},{"$f":"13*BB63*BC63","v":27495},2]
[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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AZ$30=3,1,IF($AZ$30=2,3,2))","v":3},{"$f":"IF(BA64=1,4,IF(BA64=2,3,2))","v":2},{"$f":"IF(BA64=1,ROUNDDOWN(AZ59*0.8,0),IF(BA64=2,ROUNDDOWN(AZ59+ROUND(RAND()*(70-30)+30,0),0),ROUNDDOWN(AZ59,0)))","v":671},17446,3]
[]
[null,null,"Deal 1",null,null,null,null,null,null,null,null,null,null,null,"Deal 2",null,null,null,null,null,null,null,null,null,null,null,"Deal 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BA62","v":1},{"$f":"BB62","v":4},537,27924,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA63","v":2},3,705,27495,2]
[null,null,null,{"$f":"\" £\"&TEXT(BD62,0)&\" over \"&BB62&\" years\"","v":" £27924 over 4 years"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" £\"&TEXT(BD63,0)&\" over \"&BB63&\" years\"","v":" £27495 over 3 years"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" £\"&TEXT(BD64,0)&\" over \"&BB64&\" years\"","v":" £17446 over 2 years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA64","v":3},2,671,17446,3]
[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,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA66=1,BE66,IF(BA67=1,BE67,IF(BA68=1,3,0)))","v":1}]