The attached file gives you what you need. I added a helper column at O, hid this ifyou want.
Also, I did some manual manipulation to the formulae in the Jan column of the summary - there were just too many variables to consider for absoluting, seeing as how you merged the group headings.
Also I added helper data in each month column, at the bottom of both tables, you can hide this too if you want
Bookmarks