Thread:TheRealPella/@comment-24851255-20151107192931/@comment-15636815-20151205210244

Okay, that spreadsheet is definitely more complex than it needs to be. I should be able to punch up simple numbers on a calculator and match your numbers, but your numbers are way off. I don't know what else you have going on in that spreadsheet (or the other person, actually), but it's doing calculations that it shouldn't be doing.

Here's what I got when I started with 50,001,848, which is the same number at the top of your screenshot. Obviously, the calculations are really simple, and they give the expected results. As for what's happening in your spreadsheet, I'd have to look at the spreadsheet file itself to be able to figure it out.