It's working for me. Not sure what you are doing differently...
a) NB - content of cell D8 should be 7 (not 8, as I wrote), but that shouldn't make a difference to your simulation
b) check again Columns B, C, E & F against what I wrote; the problem will lie somewhere there, I suspect
Good...