I cannot for the moment find anything equivalent to that in my Excel. On the other hand, whatever Excel has been doing worked OK up until this latest version.
I cannot see how all the formulae seem to work between the columns, but the total income never varies.
I'll play around by altering numbers sometime next week to see what happens.
Arb.