Version formula

i'm using three versions in my module, here Actual, Forecast, Budget. i have the actual and budget data available and they can be manual entry data. Forecast data should be formula given. 

Actual

Budget

Forecast Jan

Forecast Feb

---- until

Forecast Dec

Thank you,

Answers