Formula Forensics-No. 036: Calculating Costs that Vary by Year and Age

Share

Facebook
Twitter
LinkedIn

Van Gysel asked in a recent post at Chandoo.org for a way to calculate the costs of running a plantation.  The twist is that the costs vary by year, and based on the age of the trees.

The following is a slightly simplified version of the solution I offered:

=SUM(IFERROR(LOOKUP(“Year”&MMULT(N($B$3:B$7>0),TRANSPOSE(COLUMN($B$3:B$7)^0)), $B$11:$I$11, $B12:$I12),0)*B$3:B$7)      Ctrl+Shift+Enter

Today I am going to try and explain how the formula works.

As always at Formula Forensics, you can follow along with a sample file: Download Here

 

The Problem

In a plantation, the costs for planting and maintaining trees vary based on the age of the trees and by year.  The table below shows the acres of trees planted per year and the yield and costs per year that vary based on the age of the trees.

FF36-02

Let us look at the calculations needed for each year.

Year 2013

  • 300 acres of trees were planted in 2013.  Calculations for 2013 are as follows.  (Only Yield calculation is shown, but the process is similar for Nursery costs, Fertilizers, etc.)
  • The trees do not yield any fruits in the first year.  As such, Yield for year1=300*0=0

That was easy!

 Year 2014

  • 700 additional acres of trees will be planted in 2014.  Calculations for 2014 are as follows.  (Again, only Yield calculation is shown, but others are calculated similarly.)

FF36-Year2Calc

  • 300 acres of trees are 2 years old.  700 acres are 1 year old.
  • The 300 acres from 2013 now yield fruit since it is year2.  However, the new trees (700 acres) do not yield any fruits yet.  So total yield for 2014=300*Year2Yield+700*Year1Yield=300*5+700*0

Year 2015

  • 1000 additional acres are to be planted in 2015.  Calculations for 2015 are as follows:

FF36-Year3Calc

  • 300 acres are from 2013 (3 years old); 700 acres are from 2014 (2 years old); 1000 acres are from 2015 (1 year old).
  • Yield for 2015=300*Year3Yield + 700*Year2Yield + 1000*Year1Yield = 300*10 + 700*5 + 1000*0

 Year 2016

  • 1000 additional acres are to be planted in 2016.  Calculations for 2016 are as follows:

FF36-Year4Calc

  • Yield for 2016=300*15+700*10+1000*5+1000*0

How do we simulate the above calculation in an Excel formula?

A Solution

Let us first look at how we performed the calculations above manually, using the 2016 Yield as an example.

  1. We took each acreage value in 2016, and determined its age by counting how many years it has been since that acreage was planted.  You might have observed that the age can be counted by the number of times a value has been repeated up to that point.  (In other words, if I planted 300 acres in 2013, I should see that same amount in 2014, 2015 and 2016.) As such, 300 acres is repeated 4 times.  700 acres is repeated 3 times.  1000 acres is repeated 2 times. And the latest planting of 1000 acres exists only once.
  2. Once we determine the age for a given acreage, we looked up the yield for that age in the second table
  3. We then multiplied the acreage with the corresponding yield value.

Calculation #1 can be expressed as follows:

  • Age for acreage 1 (first planted in 2013)=count of B3:E3 where value is greater than zero.  i.e. COUNTIF(B3:E3,”>0”)
  • Age for acreage 2 (planted in 2014)=count of B4:E4 where value is greater than zero.  i.e. COUNTIF(B4:E4,”>0”)
  • Age for acreage 3 (planted in 2015)=count of B5:E5 where value is greater than zero.  i.e. COUNTIF(B5:E5,”>0”)
  • Age for acreage 4 (planted in 2016)=count of B6:E6 where value is greater than zero.  i.e. COUNTIF(B6:E6,”>0”)
  • Age for acreage 5 is zero since nothing has been planted for 2017 yet in 2016

The above approach would work if we were calculating the age one row at a time.  However, that can become tedious really fast.  We need to perform the calculation for the full range (B3:E7) together, but return the counts for each row individually.

Excel’s MMULT function comes to the rescue!

MMULT (which stands for Matrix Multiply) multiplies two matrices and returns a third matrix based on rules for matrix multiplication.  I am planning to devote a whole article to explain the MMULT function.  As such, for this article, we will summarize the utility of the function as “take a 2-dimensional array, add each column’s value for each row, and return a 1-column array”.

MMULT requires that its arguments be numeric.

So to obtain the counts for the year 2016, we can use the following:

MMULT(N($B$3:E$7>0),TRANSPOSE(COLUMN($B$3:E$7)^0))

As you can see from the picture below, MMULT’s results are the addition of each column for each row.

FF36-TRUE FALSE to1s 0s

In the above formula, you may have noticed that the range uses absolute and relative referencing (signified by the $ sign or lack thereof).  This is to ensure that the range grows or shrinks as needed.  The upper left address is held constant ($B$3).  However, the lower right address for the range has columns that vary but row that is fixed on row #7.  This ensures that the formula would work if we copy to the left, right, etc. in the final results.

Now that we have the age for each acreage value, we can look up the corresponding yield value using (what else?) LOOKUP function.

But before we can use LOOKUP, we will need to convert the numeric values returned from MMULT into the strings Year1, Year2, etc. found in the Costs table.  Of course, you know how to do that… concatenate the string “Year” to the result from MMULT

“Year”&MMULT(N($B$3:E$7>0),TRANSPOSE(COLUMN($B$3:E$7)^0))

For the 2016 example, we get {“Year4″;”Year3″;”Year2″;”Year1″;”Year0”}

We can now use LOOKUP as follows:

LOOKUP(“Year”&MMULT(N($B$3:E$7>0),TRANSPOSE(COLUMN($B$3:E$7)^0)), $B$11:$I$11, $B12:$I12)

FF36-2016 calc

You may recall that LOOKUP looks up a value in the array indicated by the second argument, and returns the corresponding value from the third array argument.  In this case, instead of looking up a single value, we look up an array of values (supplied in the first argument) to the function.

The above formula translates to the following:

LOOKUP({“Year4″;”Year3″;”Year2″;”Year1″;”Year0”}, {“Year1″,”Year2″,”Year3″,”Year4″,”Year5″,”Year6″,”Year7″,”Year8”}, {0,5,10,15,20,25,30,35})

The result from LOOKUP is {15;10;5;0;#N/A}

(The last value is #N/A because there is no acreage value for 2017 yet (as of 2016 column).  The concatenation resulted in Year0 which does not exist in the “Age of The Trees” range (B11:I11) above.)

By using IFERROR(LOOKUP(…),0) we get {15;10;5;0;0}

We can now multiply the above result with the acreage values for 2016 to get {4500;7000;5000;0;0}

Finally, we SUM the values to get 16500

FF36-Final Calc

Putting it all together, we get the following formula (shown for Production for year 2016)

=SUM(IFERROR(LOOKUP(“Year”&MMULT(N($B$3:E$7>0),TRANSPOSE(COLUMN($B$3:E$7)^0)), $B$11:$I$11, $B12:$I12),0)*E$3:E$7)

One of the benefits of the above formula is that you can copy the same formula to calculate values for additional years, as well as other plantation costs.

Download

You can download a copy of the above file and follow along: Download sample file.

 

Let me know (using the comments below) what you think of the above approach and solution, as well as any other approaches you have utilized to solve a similar problem.  In the meantime, I wish you continued Excellence!

-Sajan.

 

 Other Posts in this Series

The Formula Forensics Series contains a wealth of useful solutions and information.

Visit the Formula Forensics Home Page to read other articles in this series.

Facebook
Twitter
LinkedIn

Share this tip with your colleagues

Excel and Power BI tips - Chandoo.org Newsletter

Get FREE Excel + Power BI Tips

Simple, fun and useful emails, once per week.

Learn & be awesome.

Welcome to Chandoo.org

Thank you so much for visiting. My aim is to make you awesome in Excel & Power BI. I do this by sharing videos, tips, examples and downloads on this website. There are more than 1,000 pages with all things Excel, Power BI, Dashboards & VBA here. Go ahead and spend few minutes to be AWESOME.

Read my storyFREE Excel tips book

Overall I learned a lot and I thought you did a great job of explaining how to do things. This will definitely elevate my reporting in the future.
Rebekah S
Reporting Analyst
Excel formula list - 100+ examples and howto guide for you

From simple to complex, there is a formula for every occasion. Check out the list now.

Calendars, invoices, trackers and much more. All free, fun and fantastic.

Advanced Pivot Table tricks

Power Query, Data model, DAX, Filters, Slicers, Conditional formats and beautiful charts. It's all here.

Still on fence about Power BI? In this getting started guide, learn what is Power BI, how to get it and how to create your first report from scratch.

19 Responses to “How to Distribute Players Between Teams – Evenly”

  1. Roshan Thayyil says:

    An excellent solution, especially for large data sets.

    Another solution without using solver would be to assign the player with the highest score to Team 1, the 2nd to team 2, 3rd to team 3, 4th to team 3, 5th to team 2, 6th to team 1, 7th to team 1 and it continues. This method would end up with a Std Dev of 0.001247219. This works best with a distribution with lower Std Dev for the dataset.

    Full Disclosure: this is not my idea, remember reading something a few years ago. Think it may have been Ozgrid

    • Roshan Thayyil says:

      thinking back I now remember why I read about it. About 10 years back I had to distribute around 300 team members into 25-30 odd teams. Used this method based on their performance scores. I used the method I described to do this and the distribution was pretty fair.

      Solver would have saved me a ton of time though 🙂

  2. I think the issue with you first Solver approach was that you took the absolute value of the sum of team deviations (which should always be zero except for rounding) instead of the sum of the absolute values (which is a reasonable measure of how unbalanced the teams are).

  3. Here's another simple algorithm you could use: you start from the top (with players sorted from high to low), and at each step allocate the next player to whichever team has the smallest total so far. You can implement it dynamically with some formulas so it will update automatically when the data changes.

    If the scores were more widely distributed (so that this might end up with not all teams the same size), you could add a constraint to only pick among the teams which currently have fewest players at each step, or just stop adding to any team when it hits its quota.

    When I tried it on the sample, I got the three teams below, with a STDEV of 0.000942809 (i.e. about half of what Solver got to).

    Team 1: John, Hugo, Tom, Josh, Eric, Zane, Charles, Andrew
    Team 2: Barry, Michael, Kenny, Joe, Xavier, Patrick, Oliver, William
    Team 3: Henry, Steven, Ben, Frank, Kyle, Edward, Cameron, Lachlan

    Thanks for sharing!

    • Ishaan says:

      Hi,
      I was looking at all the solutions and this is closest to what I intended to do. I am dividing a bunch of players into 3 soccer teams. Players availability is also a factor while deciding the teams.
      So the steps the excel needs to do is as follows:
      1) In availability column if "yes" go to next
      2) Equally divide 'Goalkeepers', 'Strikers', 'Defenders' basis their quality
      So the end result gives each 3 teams a balance of players playing at different positions.
      Can this be done on Google spreadsheet with only availability as an input from the user and rest calculates by itself.
      Sorry for asking such a pointed question, but I have been struggling to find a solution for it for sometime now!

      • Robin says:

        Hi Ishaan,

        I am working on a similar problem at the moment, so I am wondering if you ever found a solution and if you are willing to share what you did.

  4. Konrad says:

    Hi everyone, this is a variation of the famous Knapsack Problem https://en.wikipedia.org/wiki/Knapsack_problem.

    I had to use a VBA implementation recently as part of a problem, where we ar trying to allocate teams of an organization into different locations (we are a large company with many different team). The goal was to optimally allocate teams to individual buildings without putting too many teams into one building and not splitting teams apart.
    As we had around 400 teams of different sizes, solver couldn't handle it anymore. Luckily there is a Knapsack algorithm implementation in VBA readily available on the internet :).

    I also went with a heuristic approach first!

  5. Joe Egan says:

    An interesting mathematical solution but what if Eric and Xavier can't stand each other or Patrick is best friends with Steven - the real life problems that effect "even" teams.

    • Hui... says:

      @Joe

      You can add more criteria like
      If Eric and Xavier can't stand each other
      =OR(AND(E15=1,E16=1),AND(F15=1,F16=1),AND(G15=1,G16=1))
      It must be False

      If Patrick is best friends with Steven
      =OR(AND(E5=1,E17=1),AND(F5=1,F17=1),AND(G5=1,G17=1))
      It must be True

      Note that the 2 formulas above are exactly the same
      except for the ranges
      One must be True = Friends
      One must be False = Not Friends

  6. Gustavo Sousa says:

    Nice post Hui!

    I download your workbook and just try to change in options the Precision Restriction from 10E-6 to 10-8 and the Convergence from 10E-4 to 10E-10. The process take almost the same time, but the results was great.

    The standard deviation I got was 0,000471.

    Team 1: John, Tom, Kenny, Frank, Eric, Xavier, Edward, Zane
    Team 2: Steven, Hugo, Ben, Joe, Josh, Oliver, Cameron, William
    Team 3: Barry, Henry, Michael, Kyle, Patrick, Charles, Andrew, Lachlan

  7. Charlie says:

    Great application of Solver! Thanks for the link!

  8. Chuck says:

    Great explanation. Well done... However, I tried with 6 teams of 4 players and solver never did finish.

  9. Akbar says:

    How about vba code for the same data set.
    I have 3 column A B C wherein A has text and B has number Wherein C is blank. And in C1 been the header C2 where I want the name to come evenly distributed the number which is in Column B.
    My Lastcolumn is 1000.

  10. HRMFT says:

    Sorry if I'm being slow here, but how is 'Team Score' calculated? I've gone through the explanation several times but it seems to just appear.

    • Hui... says:

      @Hrmft

      This process uses the Solver Excel addin

      Solver is effectively taking the model and trying different solutions until it gets a solution that meets all the criteria
      Then solver puts the solution into the cell and moves to the next cell

      So yes it appears to "just appear"

  11. Caroline says:

    Hi ! Thank you so much ! Works great 🙂

  12. Jim Cruse says:

    I cannot get the fourth Equation to work in my excel spreadsheet
    You have =($E$2:$G$25=0)+($E$2:$G$25=1)=1 as a SUMIF solution, I have, =($F$2:$H$13=0)+($F$2:$H$13=1)=1 as my solution but it does not work. The only thing I changed is the ranges. Any suggestions?
    Thank you.
    Jim

  13. Jim Cruse says:

    I cannot get the fourth Equation of TURE or FALSE statements to work in my excel spreadsheet You have =($E$2:$G$25=0)+($E$2:$G$25=1)=1 as a SUMIF solution, I have, =($F$2:$H$13=0)+($F$2:$H$13=1)=1 as my solution but it does not work. The only thing I changed is the ranges. Any suggestions?
    Sorry I left some of it out in the previous question,
    Thank you. Jim

Leave a Reply