What if Data Table Incorrect Calculation

[gcohn]

The numbers I am getting in my What-if data table are incorrect. The value in the center of the data table (highlighted in yellow) should be the same number that is in the top left corner of the data table. What is causing this incorrect calculation, and what do I need to do to fix it?


The data table is in the 'DCF' sheet from A44:F51

I thought this post http://www.excelforum.com/excel-gene...correctly.html might be similar to my problem; however, I do not have any circular references.

Thank you in advance your time and effort.