Many thanks to Stephen Ridgen. We rely on our users to let us know when they find an error in any of our spreadsheets, books or other material we make available on our website.
Steve found an error, diagnosed the issue and let us know. AA-SM-291 has a critical error that prevented it solving properly. A corrected version (Revision A) is available at the link below.