MB Level 1 Lesson 11.3.4 Getting the Wrong Output

NFeruch

I am having an issue where only 1 cell does not match how my model is supposed to look like. It seems like "Utilities" (and subsequent line items that use utilities as part of its formula) is the only line item that is generating incorrect data. 

 

The first picture is of MY module, the second picture is what the module is supposed to look like, and the third picture is of the data that the calculation is sourced from

 

I'm having trouble identifying the issue, someone pls help!!