You guys are chasing a ghost, there's nothing wrong with the result here, it is Correct at 9964.55.
Highlighted in Bold Red above, OP's Manual calculation is Wrong, it should be (100000 @ .035 = 3500) + (150000 @ .025 = 3750) + (180970 @ .015) = 2714.55, so Total Is 9964.55
However, I would change C6 to 1000000 (instead of 1000001) because anything over 1000000 will be off by .005
| A | B | C | D | E | F | G | H | I | J |
---|
Min | Max | Threshold | Fee | Diff. Rate | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Min | Max | Threshold | Fee | Diff. Rate | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
<colgroup><col><col><col><col><col><col><col><col><col><col><col></colgroup><thead>
</thead><tbody>
[TD="align: center"]1[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]2[/TD]
[TD="align: right"]0[/TD]
[TD="align: right"]100,000[/TD]
[TD="align: right"]0[/TD]
[TD="align: right"]0.035[/TD]
[TD="align: right"]0.035[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"]1000500[/TD]
[TD="align: center"]3[/TD]
[TD="align: right"]100,001[/TD]
[TD="align: right"]250,000[/TD]
[TD="align: right"]100,000[/TD]
[TD="align: right"]0.025[/TD]
[TD="align: right"]-0.01[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"]13500[/TD]
[TD="align: center"]4[/TD]
[TD="align: right"]250,001[/TD]
[TD="align: right"]500,000[/TD]
[TD="align: right"]250,000[/TD]
[TD="align: right"]0.015[/TD]
[TD="align: right"]-0.01[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]5[/TD]
[TD="align: right"]500,001[/TD]
[TD="align: right"]1,000,000[/TD]
[TD="align: right"]500,000[/TD]
[TD="align: right"]0.005[/TD]
[TD="align: right"]-0.01[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]6[/TD]
[TD="align: right"]1,000,001[/TD]
[TD="align: right"][/TD]
[TD="align: right"]1,000,000[/TD]
[TD="align: right"]0[/TD]
[TD="align: right"]-0.005[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]7[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]8[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]9[/TD]
[TD="align: right"]0[/TD]
[TD="align: right"]100,000[/TD]
[TD="align: right"]0[/TD]
[TD="align: right"]0.035[/TD]
[TD="align: right"]0.035[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"]1000500[/TD]
[TD="align: center"]10[/TD]
[TD="align: right"]100,001[/TD]
[TD="align: right"]250,000[/TD]
[TD="align: right"]100,000[/TD]
[TD="align: right"]0.025[/TD]
[TD="align: right"]-0.01[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"]13500.005[/TD]
[TD="align: center"]11[/TD]
[TD="align: right"]250,001[/TD]
[TD="align: right"]500,000[/TD]
[TD="align: right"]250,000[/TD]
[TD="align: right"]0.015[/TD]
[TD="align: right"]-0.01[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]12[/TD]
[TD="align: right"]500,001[/TD]
[TD="align: right"]1,000,000[/TD]
[TD="align: right"]500,000[/TD]
[TD="align: right"]0.005[/TD]
[TD="align: right"]-0.01[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: center"]13[/TD]
[TD="align: right"]1,000,001[/TD]
[TD="align: right"][/TD]
[TD="align: right"]1,000,001[/TD]
[TD="align: right"]0[/TD]
[TD="align: right"]-0.005[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
</tbody>
<thead>[TR="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=DAE7F5]#DAE7F5[/URL] "]
[TH="width: 10, bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=DAE7F5]#DAE7F5[/URL] "]J3[/TH]
[TH="width: 10, bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=DAE7F5]#DAE7F5[/URL] "]J10[/TH]