I'm a bit lost on what you want. First, I think you have a persistent typo on the asset values, do you mean B2:Q2 (NOT B2:Q12)? Next, those values are all 1000 on your screen print. You want to change those values to something else, which I assume will affect the values in the column below, and that those values are rolled up into the values in column R (assets)? What formulas exist in B8:Q207? What formulas are in R8:R207? How are the liability values in T8:T207 created? Depending on what you really want, it's possible that it's impossible to do. It looks like you're trying to solve a system of 200 equations with 16 unknowns. Which, unless the stars align perfectly, will usually result in inconsistent results. In which case you could set Solver to minimize the sum of differences.