Hi Everyone,
So this is my first post here and I was hoping someone could help. I will try to explain the best I can.
Table 1
Base 1 2 3 4 5 6 7 8 Total
Jan-15 1.00 1.00 - - - - - - 2.00
Feb-15 1.00 1.00 - - - - - - 2.00
Mar-15 1.00 1.00 - - - - - - 2.00
Apr-15 1.00 1.00 1.00 - - - - - 3.00
May-15 1.00 1.00 1.00 - - - - - 3.00
Jun-15 1.00 1.00 1.00 - - - - - 3.00
Jul-15 1.00 1.00 1.00 - - - - - 3.00
Aug-15 1.00 1.00 1.00 - - - - - 3.00
Sep-15 1.00 1.00 1.00 - - - - - 3.00
Oct-15 1.00 1.00 1.00 - - - - - 3.00
Nov-15 1.00 1.00 1.00 - - - - - 3.00
Dec-15 1.00 1.00 1.00 - - - - - 3.00
Jan-16 1.00 1.00 1.00 - - - - - 3.00
Feb-16 1.00 1.00 1.00 - - - - - 3.00
Mar-16 1.00 1.00 1.00 - - - - - 3.00
Apr-16 1.00 1.00 1.00 - - - - - 3.00
May-16 1.00 1.00 1.00 - - - - - 3.00
Jun-16 1.00 1.00 1.00 - - - - - 3.00
Jul-16 1.00 1.00 1.00 - - - - - 3.00
Aug-16 1.00 1.00 1.00 - - - - - 3.00
Sep-16 1.00 1.00 1.00 - - - - - 3.00
Oct-16 1.00 1.00 1.00 - - - - - 3.00
Nov-16 1.00 1.00 1.00 - - - - - 3.00
Dec-16 1.00 1.00 1.00 - - - - - 3.00
Jan-17 1.00 1.00 1.00 1.00 - - - - 4.00
Feb-17 1.00 1.00 1.00 1.00 - - - - 4.00
Mar-17 1.00 1.00 1.00 1.00 - - - - 4.00
Apr-17 1.00 1.00 1.00 1.00 - - - - 4.00
May-17 1.00 1.00 1.00 1.00 - - - - 4.00
Jun-17 1.00 1.00 1.00 1.00 1.00 - - - 5.00
Jul-17 1.00 1.00 1.00 1.00 1.00 - - - 5.00
Aug-17 1.00 1.00 1.00 1.00 1.00 - - - 5.00
Sep-17 1.00 1.00 1.00 1.00 1.00 - - - 5.00
Oct-17 1.00 1.00 1.00 1.00 1.00 - - - 5.00
Nov-17 1.00 1.00 1.00 1.00 1.00 - - - 5.00
Dec-17 1.00 1.00 1.00 1.00 1.00 - - - 5.00
Jan-18 1.00 1.00 1.00 1.00 1.00 1.00 - - 6.00
Feb-18 1.00 1.00 1.00 1.00 1.00 1.00 - - 6.00
Mar-18 1.00 1.00 1.00 1.00 1.00 1.00 - - 6.00
Apr-18 1.00 1.00 1.00 1.00 1.00 1.00 - - 6.00
May-18 1.00 1.00 1.00 1.00 1.00 1.00 - - 6.00
Jun-18 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - 7.00
Jul-18 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - 7.00
Aug-18 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - 7.00
Sep-18 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - 7.00
Oct-18 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - 7.00
Nov-18 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - 7.00
Dec-18 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - 7.00
Jan-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - 7.00
Feb-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Mar-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Apr-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
May-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Jun-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Jul-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Aug-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Sep-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Oct-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Nov-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Dec-19 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Jan-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Feb-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Mar-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Apr-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
May-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Jun-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Jul-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Aug-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Sep-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Oct-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Nov-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Dec-20 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Jan-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Feb-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Mar-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Apr-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
May-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Jun-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Jul-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Aug-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Sep-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Oct-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Nov-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
Dec-21 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8.00
So this above table is my base case that I would like to use so I can just change the 1's to 0's and have the rest of my tables change as well
Table 2
Escalation 3% 1 2 3 4 5 6 7 8 Total
Jan-15 1.00 1.00 - - - - - - 2.00
Feb-15 1.00 1.00 - - - - - - 2.00
Mar-15 1.00 1.00 - - - - - - 2.00
Apr-15 1.00 1.00 1.00 - - - - - 3.00
May-15 1.00 1.00 1.00 - - - - - 3.00
Jun-15 1.00 1.00 1.00 - - - - - 3.00
Jul-15 1.00 1.00 1.00 - - - - - 3.00
Aug-15 1.00 1.00 1.00 - - - - - 3.00
Sep-15 1.00 1.00 1.00 - - - - - 3.00
Oct-15 1.00 1.00 1.00 - - - - - 3.00
Nov-15 1.03 1.00 1.00 - - - - - 3.03
Dec-15 1.03 1.00 1.00 - - - - - 3.00
Jan-16 1.03 1.00 1.00 - - - - - 3.00
Feb-16 1.03 1.03 1.00 - - - - - 3.06
Mar-16 1.03 1.03 1.00 - - - - - 3.06
Apr-16 1.03 1.03 1.03 - - - - - 3.09
May-16 1.03 1.03 1.03 - - - - - 3.09
Jun-16 1.03 1.03 1.03 - - - - - 3.09
Jul-16 1.03 1.03 1.03 - - - - - 3.09
Aug-16 1.03 1.03 1.03 - - - - - 3.09
Sep-16 1.03 1.03 1.03 - - - - - 3.09
Oct-16 1.03 1.03 1.03 - - - - - 3.09
Nov-16 1.03 1.03 1.03 - - - - - 3.09
Dec-16 1.03 1.03 1.03 - - - - - 3.09
Jan-17 1.06 1.03 1.03 1.00 - - - - 4.12
Feb-17 1.06 1.06 1.03 1.00 - - - - 4.15
Mar-17 1.06 1.06 1.03 1.00 - - - - 4.15
Apr-17 1.06 1.06 1.06 1.00 - - - - 4.18
May-17 1.06 1.06 1.06 1.00 - - - - 4.18
Jun-17 1.06 1.06 1.06 1.00 1.00 - - - 5.18
Jul-17 1.06 1.06 1.06 1.00 1.00 - - - 5.18
Aug-17 1.06 1.06 1.06 1.00 1.00 - - - 5.18
Sep-17 1.06 1.06 1.06 1.00 1.00 - - - 5.18
Oct-17 1.06 1.06 1.06 1.00 1.00 - - - 5.18
Nov-17 1.06 1.06 1.06 1.00 1.00 - - - 5.18
Dec-17 1.06 1.06 1.06 1.00 1.00 - - - 5.18
Jan-18 1.09 1.06 1.06 1.03 1.00 1.00 - - 6.24
Feb-18 1.09 1.09 1.06 1.03 1.00 1.00 - - 6.28
Mar-18 1.09 1.09 1.06 1.03 1.00 1.00 - - 6.28
Apr-18 1.09 1.09 1.09 1.03 1.00 1.00 - - 6.31
May-18 1.09 1.09 1.09 1.03 1.00 1.00 - - 6.31
Jun-18 1.09 1.09 1.09 1.03 1.03 1.00 1.00 - 7.34
Jul-18 1.09 1.09 1.09 1.03 1.03 1.00 1.00 - 7.34
Aug-18 1.09 1.09 1.09 1.03 1.03 1.00 1.00 - 7.34
Sep-18 1.09 1.09 1.09 1.03 1.03 1.00 1.00 - 7.34
Oct-18 1.09 1.09 1.09 1.03 1.03 1.00 1.00 - 7.34
Nov-18 1.09 1.09 1.09 1.03 1.03 1.00 1.00 - 7.34
Dec-18 1.09 1.09 1.09 1.03 1.03 1.00 1.00 - 7.34
Jan-19 1.13 1.09 1.09 1.06 1.03 1.03 1.00 - 7.43
Feb-19 1.13 1.13 1.09 1.06 1.03 1.03 1.00 1.00 8.46
Mar-19 1.13 1.13 1.09 1.06 1.03 1.03 1.00 1.00 8.46
Apr-19 1.13 1.13 1.13 1.06 1.03 1.03 1.00 1.00 8.50
May-19 1.13 1.13 1.13 1.06 1.03 1.03 1.00 1.00 8.50
Jun-19 1.13 1.13 1.13 1.06 1.06 1.03 1.03 1.00 8.56
Jul-19 1.13 1.13 1.13 1.06 1.06 1.03 1.03 1.00 8.56
Aug-19 1.13 1.13 1.13 1.06 1.06 1.03 1.03 1.00 8.56
Sep-19 1.13 1.13 1.13 1.06 1.06 1.03 1.03 1.00 8.56
Oct-19 1.13 1.13 1.13 1.06 1.06 1.03 1.03 1.00 8.56
Nov-19 1.13 1.13 1.13 1.06 1.06 1.03 1.03 1.00 8.56
Dec-19 1.13 1.13 1.13 1.06 1.06 1.03 1.03 1.00 8.56
Jan-20 1.16 1.13 1.13 1.09 1.06 1.06 1.03 1.00 8.65
Feb-20 1.16 1.16 1.13 1.09 1.06 1.06 1.03 1.03 8.72
Mar-20 1.16 1.16 1.13 1.09 1.06 1.06 1.03 1.03 8.72
Apr-20 1.16 1.16 1.16 1.09 1.06 1.06 1.03 1.03 8.75
May-20 1.16 1.16 1.16 1.09 1.06 1.06 1.03 1.03 8.75
Jun-20 1.16 1.16 1.16 1.09 1.09 1.06 1.06 1.03 8.82
Jul-20 1.16 1.16 1.16 1.09 1.09 1.06 1.06 1.03 8.82
Aug-20 1.16 1.16 1.16 1.09 1.09 1.06 1.06 1.03 8.82
Sep-20 1.16 1.16 1.16 1.09 1.09 1.06 1.06 1.03 8.82
Oct-20 1.16 1.16 1.16 1.09 1.09 1.06 1.06 1.03 8.82
Nov-20 1.16 1.16 1.16 1.09 1.09 1.06 1.06 1.03 8.82
Dec-20 1.16 1.16 1.16 1.09 1.09 1.06 1.06 1.03 8.82
Jan-21 1.19 1.16 1.16 1.13 1.09 1.09 1.06 1.03 8.91
Feb-21 1.19 1.19 1.16 1.13 1.09 1.09 1.06 1.06 8.98
Mar-21 1.19 1.19 1.16 1.13 1.09 1.09 1.06 1.06 8.98
Apr-21 1.19 1.19 1.19 1.13 1.09 1.09 1.06 1.06 9.01
May-21 1.19 1.19 1.19 1.13 1.09 1.09 1.06 1.06 9.01
Jun-21 1.19 1.19 1.19 1.13 1.13 1.09 1.09 1.06 9.08
Jul-21 1.19 1.19 1.19 1.13 1.13 1.09 1.09 1.06 9.08
Aug-21 1.19 1.19 1.19 1.13 1.13 1.09 1.09 1.06 9.08
Sep-21 1.19 1.19 1.19 1.13 1.13 1.09 1.09 1.06 9.08
Oct-21 1.19 1.19 1.19 1.13 1.13 1.09 1.09 1.06 9.08
Nov-21 1.19 1.19 1.19 1.13 1.13 1.09 1.09 1.06 9.08
Dec-21 1.19 1.19 1.19 1.13 1.13 1.09 1.09 1.06 9.08
This is what I am trying to achieve with a formula, so linking to table 1, products 1-8 will be coming in at different times of the year, some will arrive in January 15, some in Feb 19, but each year the product will increase by 3%, I'm trying to figure out a formula that allows table 2's products to know that 1 year has passed and it is time to increase by 3%.
The reason I am linking to table 1 is because I have more than 2 tables but the concept is the same. I would like to be able to change table 1's, 1 and 0's so they will affect table 2,3,4... and then in tables 2,3,4 have a formula know that a certain product has now reached 1 year and needs to escalate by 3% independently of other products since each one will be arriving at different time periods and their yearly mature month/year will be different.
I really hope someone can help or else it will be back to manually changing each table when there is a change to the product arrival date :]
Thank you very much
Oh no.. I just realized the table looks really funny after I submit. I'm so sorry I'm not sure how to straighten it out.
Bookmarks