Originally Posted by Alan Mendelson View Post
Synergistic your application of Excel was just wrong.
Alan, Have you seen Syn's spreadsheet? Have you seen mine? It's freely available here http://oncedear.com/AlansFolly.xlsx Take a look at any cell formula. Take a look at all Cell formulae if you can be bothered to read all 50001 lines. Show me any single tiny error in any one cell.

Explain to me in the simplest terms possible why columns a and b do not replicate the posed scenario exactly.