Calculating Negative numbers for budgets

J

jkiersch

New Member
Joined
Jan 5, 2017
Messages
2
Hello
I have a budget for 2019 and want to distribute it across the year based on historical data (2018) With positive numbers on the numerator and demoniator it is very simple to do this. But when there is a negative from a month or for the year I am having some serious issues. These are not the real numbers but the same type of scenarios. I have tried every google search out there and nothing is getting me close

[TABLE="width: 591"]
<colgroup><col width="87" style="width: 65pt;"><col width="89" style="width: 67pt;"><col width="87" style="width: 65pt;"><col width="136" style="width: 102pt;"><col width="87" style="width: 65pt;"><col width="105" style="width: 79pt;"></colgroup><tbody>[TR]
[TD="class: xl68, width: 591, colspan: 6, align: center"]Location 1 [/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD]2019 Budget Goal [/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD]Atcual [/TD]
[TD]Percent [/TD]
[TD="class: xl64"] $ 30,000.00 [/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Jan-18[/TD]
[TD="class: xl64"] $ (5,009.49)[/TD]
[TD="class: xl66, align: right"]-325%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Jan-19[/TD]
[TD="class: xl67"] $ (97,405.94)[/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Feb-18[/TD]
[TD="class: xl64"] $ (382.51)[/TD]
[TD="class: xl66, align: right"]-25%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Feb-19[/TD]
[TD="class: xl67"] $ (7,437.63)[/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Mar-18[/TD]
[TD="class: xl64"] $ 4,004.80 [/TD]
[TD="class: xl66, align: right"]260%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Mar-19[/TD]
[TD="class: xl67"] $ 77,870.46 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Apr-18[/TD]
[TD="class: xl64"] $ (1,776.89)[/TD]
[TD="class: xl66, align: right"]-115%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Apr-19[/TD]
[TD="class: xl67"] $ (34,550.35)[/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]May-18[/TD]
[TD="class: xl64"] $ (1,975.52)[/TD]
[TD="class: xl66, align: right"]-128%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]May-19[/TD]
[TD="class: xl67"] $ (38,412.57)[/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Jun-18[/TD]
[TD="class: xl64"] $ 2,379.27 [/TD]
[TD="class: xl66, align: right"]154%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Jun-19[/TD]
[TD="class: xl67"] $ 46,263.20 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Jul-18[/TD]
[TD="class: xl64"] $ (771.14)[/TD]
[TD="class: xl66, align: right"]-50%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Jul-19[/TD]
[TD="class: xl67"] $ (14,994.26)[/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Aug-18[/TD]
[TD="class: xl64"] $ (439.14)[/TD]
[TD="class: xl66, align: right"]-28%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Aug-19[/TD]
[TD="class: xl67"] $ (8,538.76)[/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Sep-18[/TD]
[TD="class: xl64"] $ (1,258.08)[/TD]
[TD="class: xl66, align: right"]-82%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Sep-19[/TD]
[TD="class: xl67"] $ (24,462.46)[/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Oct-18[/TD]
[TD="class: xl64"] $ 3,367.95 [/TD]
[TD="class: xl66, align: right"]218%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Oct-19[/TD]
[TD="class: xl67"] $ 65,487.37 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Nov-18[/TD]
[TD="class: xl64"] $ 543.73 [/TD]
[TD="class: xl66, align: right"]35%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Nov-19[/TD]
[TD="class: xl67"] $ 10,572.44 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Dec-18[/TD]
[TD="class: xl64"] $ 2,859.89 [/TD]
[TD="class: xl66, align: right"]185%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Dec-19[/TD]
[TD="class: xl67"] $ 55,608.51 [/TD]
[/TR]
[TR]
[TD]Total [/TD]
[TD="class: xl64"] $ 1,542.87 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD]Atcual [/TD]
[TD]Percent [/TD]
[TD]2019 Budget Goal [/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Jan-18[/TD]
[TD="class: xl63"] (3,747.70)[/TD]
[TD="class: xl66, align: right"]6%[/TD]
[TD="class: xl64"] $ 38,212.44 [/TD]
[TD="class: xl65, align: right"]Jan-19[/TD]
[TD="class: xl67"] $ 2,282.12 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Feb-18[/TD]
[TD="class: xl63"] (12,889.16)[/TD]
[TD="class: xl66, align: right"]21%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Feb-19[/TD]
[TD="class: xl67"] $ 6,161.91 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Mar-18[/TD]
[TD="class: xl63"] (4,517.71)[/TD]
[TD="class: xl66, align: right"]7%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Mar-19[/TD]
[TD="class: xl67"] $ 2,159.78 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Apr-18[/TD]
[TD="class: xl63"] (2,269.94)[/TD]
[TD="class: xl66, align: right"]4%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Apr-19[/TD]
[TD="class: xl67"] $ 1,085.19 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]May-18[/TD]
[TD="class: xl63"] 1,676.12 [/TD]
[TD="class: xl66, align: right"]-3%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]May-19[/TD]
[TD="class: xl67"] $ (801.30)[/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Jun-18[/TD]
[TD="class: xl63"] 4,900.92 [/TD]
[TD="class: xl66, align: right"]-8%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Jun-19[/TD]
[TD="class: xl67"] $ (2,342.98)[/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Jul-18[/TD]
[TD="class: xl63"] (6,631.59)[/TD]
[TD="class: xl66, align: right"]11%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Jul-19[/TD]
[TD="class: xl67"] $ 3,170.36 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Aug-18[/TD]
[TD="class: xl63"] (1,078.97)[/TD]
[TD="class: xl66, align: right"]2%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Aug-19[/TD]
[TD="class: xl67"] $ 515.82 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Sep-18[/TD]
[TD="class: xl63"] (10,606.59)[/TD]
[TD="class: xl66, align: right"]17%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Sep-19[/TD]
[TD="class: xl67"] $ 5,070.68 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Oct-18[/TD]
[TD="class: xl63"] (16,889.97)[/TD]
[TD="class: xl66, align: right"]27%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Oct-19[/TD]
[TD="class: xl67"] $ 8,074.57 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Nov-18[/TD]
[TD="class: xl63"] (6,170.90)[/TD]
[TD="class: xl66, align: right"]10%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Nov-19[/TD]
[TD="class: xl67"] $ 2,950.12 [/TD]
[/TR]
[TR]
[TD="class: xl65, align: right"]Dec-18[/TD]
[TD="class: xl63"] (4,526.96)[/TD]
[TD="class: xl66, align: right"]7%[/TD]
[TD][/TD]
[TD="class: xl65, align: right"]Dec-19[/TD]
[TD="class: xl67"] $ 2,164.20 [/TD]
[/TR]
[TR]
[TD]Total [/TD]
[TD="class: xl63"] (62,752.45)[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
</tbody>[/TABLE]
 

Excel Facts

Which came first: VisiCalc or Lotus 1-2-3?
Dan Bricklin and Bob Frankston debuted VisiCalc in 1979 as a Visible Calculator. Lotus 1-2-3 debuted in the early 1980's, from Mitch Kapor.
Sort by date Sort by votes
like this?


Book1
ABCDEFG
1Location 1
22019 Budget Goal
3AtcualPercent30,000.00
4Jan-18-5,009.49-325%Jan-19-97,405.94-97405.9
5Feb-18-382.51-25%Feb-19-7,437.63-7437.63
6Mar-184,004.80260%Mar-1977,870.4677870.46
7Apr-18-1,776.89-115%Apr-19-34,550.35-34550.4
8May-18-1,975.52-128%May-19-38,412.57-38412.6
9Jun-182,379.27154%Jun-1946,263.2046263.2
10Jul-18-771.14-50%Jul-19-14,994.26-14994.3
11Aug-18-439.14-28%Aug-19-8,538.76-8538.76
12Sep-18-1,258.08-82%Sep-19-24,462.46-24462.5
13Oct-183,367.95218%Oct-1965,487.3765487.37
14Nov-18543.7335%Nov-1910,572.4410572.44
15Dec-182,859.89185%Dec-1955,608.5155608.51
16Total1,542.87
17
18
19AtcualPercent2019 Budget Goal
20Jan-18-3,747.706%38,212.44Jan-192,282.122282.122
21Feb-18-12,889.1621%Feb-196,161.917848.718
22Mar-18-4,517.717%Mar-192,159.782751.012
23Apr-18-2,269.944%Apr-191,085.191382.256
24May-181,676.12-3%May-19-801.3-1020.66
25Jun-184,900.92-8%Jun-19-2,342.98-2984.36
26Jul-18-6,631.5911%Jul-193,170.364038.237
27Aug-18-1,078.972%Aug-19515.82657.0274
28Sep-18-10,606.5917%Sep-195,070.686458.771
29Oct-18-16,889.9727%Oct-198,074.5710284.97
30Nov-18-6,170.9010%Nov-192,950.123757.704
31Dec-18-4,526.967%Dec-192,164.202756.644
Sheet1
Cell Formulas
RangeFormula
G4=$D$3*B4/$B$16
G20=$D$20*B20/$B$32
 
Upvote 0
You must log in or register to reply here.

Similar threads

S
  • Question Question
AVERAGEIF TROUBLES
Replies
3
Views
58
AhoyNC
A
G
  • Question Question
Copy some specific columns whose header is merge
2 3
Replies
26
Views
659
Joe4
Joe4
J
  • Question Question
adding cells based on criteria across several columns
Replies
5
Views
866
Cubist
Cubist
B
  • Question Question
Percent Change
Replies
4
Views
196
kvsrinivasamurthy
K
D
  • Locked
  • Question Question
Could you please write a code for the following scenario?
Replies
1
Views
176
Fluff
Fluff

Forum statistics

Threads
1,223,888
Messages
6,175,208
Members
452,618
Latest member
Tam84

Share this page

We've detected that you are using an adblocker.

We have a great community of people providing Excel help here, but the hosting costs are enormous. You can help keep this site running by allowing ads on MrExcel.com.
Allow Ads at MrExcel

Which adblocker are you using?

Disable AdBlock

Follow these easy steps to disable AdBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the icon in the browser’s toolbar.
2)Click on the "Pause on this site" option.
Go back

Disable AdBlock Plus

Follow these easy steps to disable AdBlock Plus

1)Click on the icon in the browser’s toolbar.
2)Click on the toggle to disable it for "mrexcel.com".
Go back

Disable uBlock Origin

Follow these easy steps to disable uBlock Origin

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back

Disable uBlock

Follow these easy steps to disable uBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back
Back
Top