excel best practices v0 04

131
Business Cases Nr Topic Report Development " " " " " " " " Data Analysis RD1 RD2 RD3 RD9 RD10 DA1

Upload: gverma

Post on 29-Jan-2016

219 views

Category:

Documents


0 download

DESCRIPTION

'

TRANSCRIPT

Page 1: Excel Best Practices v0 04

Business Cases

Nr Topic

Report Development

" "

" "

" "

" "

Data Analysis

RD1

RD2

RD3

RD9

RD10

DA1

Page 2: Excel Best Practices v0 04

Exercises

Clear the contents of the unlocked cells in a protected sheet

Copy a formula to the unlocked cells of a protected sheet

Define empty cells as ‘Input Cells’ by changing their background color and unlocking them

Freeze panes in multiple sheets

Protect All Worksheets

Data Analysis using the "Anchor Mode"

Page 3: Excel Best Practices v0 04

Clear User Input Cells

Task

- Clear the data in the unlocked input cells without modifying the white formula cells

(Try it first in your own way and then try the proposed Solution using MTools)

: Input Cells

: Formula Cells

Proposed Solution

1) Protect the sheet with any password (if not already protected)

2) Select the table (or the whole worksheet) <CTRL-A>

3) MTools: Protected Worksheet Tools => Clear Contents

FYI: In a protected sheet, excel cannot selectively delete the content of unlocked cells if the selected range contains any locked cell.

Profit by Country January 2011

in Mio USD Prior Year Actual Year Delta to Prior Year

Absolute %

Asia 251,750.9 205,808.2 -45,942.7 -18.2%

Japan 71,150.9 93,233.1 22,082.2 31.0%

Hong Kong 94,141.7 63,102.4 -31,039.3 -33.0%

China 86,458.3 49,472.7 -36,985.6 -42.8%

Europe 119,021.0 286,501.5 167,480.6 140.7%

Switzerland 27,930.5 92,783.2 64,852.6 232.2%

Germany 27,052.4 44,917.8 17,865.4 66.0%

Austria 2,473.8 59,045.5 56,571.6 2286.8%

UK 16,790.7 6,606.7 -10,184.0 -60.7%

Spain 22,604.7 5,768.9 -16,835.8 -74.5%

Portugal 22,168.8 77,379.5 55,210.7 249.0%

Middle East 125,804.7 131,774.0 5,969.4 4.7%

Turkey 40,643.9 64,784.2 24,140.3 59.4%

Morocco 85,160.7 66,989.8 -18,170.9 -21.3%

The yellow cells in the table below represent the "Input Cells" that the Countries have to fill out, whereas the white cells represent formulas that calculate sums and ratios (Formula Cells). To prevent the users from destroying the formulas in the "Formula Cells", the sheet is sent our protected whereas the Input Cells will be unlocked and the formula cells locked.

F9
Input Cells Input Cells are cells, that the the User has to fill out. These cells should therefore be unlocked. The User can either fill out these cells directly, lik them to another report or get the data with Lookup formulas from a Business Warehouse download. (Unlocked means that the user can modify these cells when the sheet is protected)
F10
Formula Cells Formula Cells are cells that calculate e.g. a ratio or a sum of other cells. These cells should therefore stay unmodified and need to be protected from the user. Therefore it is recommended to lock these cells. (Locked means that the user can NOT modify these cells when the sheet is protected)
Page 4: Excel Best Practices v0 04

Total 496,576.5 624,083.7 127,507.3 25.7%

Page 5: Excel Best Practices v0 04

- Clear the data in the unlocked input cells without modifying the white formula cells

(Try it first in your own way and then try the proposed Solution using MTools)

: Input Cells

: Formula Cells

1) Protect the sheet with any password (if not already protected)

2) Select the table (or the whole worksheet) <CTRL-A>

3) MTools: Protected Worksheet Tools => Clear Contents

FYI: In a protected sheet, excel cannot selectively delete the content of unlocked cells if the selected range contains any locked cell.

January 2011 February 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

116,586.8 89,221.3 76.5% 117,996.7 215,554.8 97,558.2 82.7% 142,375.0

28,092.8 65,140.2 231.9% 1,901.2 72,907.2 71,006.0 3734.7% 46,622.7

20,898.7 42,203.6 201.9% 93,300.2 42,916.1 -50,384.2 -54.0% 2,624.2

67,595.2 -18,122.5 -26.8% 22,795.2 99,731.6 76,936.4 337.5% 93,128.2

298,257.9 -11,756.4 -3.9% 437,108.5 447,063.1 9,954.6 2.3% 274,436.5

74,050.3 18,732.9 25.3% 92,604.5 84,897.5 -7,706.9 -8.3% 32,830.9

69,300.7 -24,382.9 -35.2% 89,535.8 99,604.9 10,069.1 11.2% 53,012.4

23,417.7 35,627.8 152.1% 52,250.3 40,715.3 -11,535.0 -22.1% 56,201.9

5,876.4 730.3 12.4% 71,544.4 86,093.8 14,549.4 20.3% 80,224.6

33,639.2 -27,870.3 -82.9% 59,123.4 48,291.0 -10,832.4 -18.3% 6,488.6

91,973.6 -14,594.1 -15.9% 72,050.1 87,460.6 15,410.4 21.4% 45,678.2

167,366.1 -35,592.1 -21.3% 114,075.9 80,522.7 -33,553.2 -29.4% 122,702.0

93,702.5 -28,918.3 -30.9% 25,350.5 71,356.1 46,005.5 181.5% 26,349.2

73,663.6 -6,673.8 -9.1% 88,725.4 9,166.6 -79,558.8 -89.7% 96,352.8

The yellow cells in the table below represent the "Input Cells" that the Countries have to fill out, whereas the white cells represent formulas that calculate sums and ratios (Formula Cells). To prevent the users from destroying the formulas in the "Formula

Page 6: Excel Best Practices v0 04

582,210.9 41,872.9 7.2% 669,181.1 743,140.7 73,959.5 11.1% 539,513.5

Page 7: Excel Best Practices v0 04

February 2011 March 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

73,179.8 51.4% 190,941.9 137,968.4 -52,973.5 -27.7% 105,853.3 32,115.2

26,284.5 56.4% 28,589.6 35,655.7 7,066.1 24.7% 16,931.5 18,724.2

40,291.9 1535.4% 99,311.9 95,620.2 -3,691.7 -3.7% 5,077.2 90,543.0

6,603.4 7.1% 63,040.5 6,692.6 -56,347.9 -89.4% 83,844.6 -77,152.1

172,626.6 62.9% 234,485.2 270,557.9 36,072.7 15.4% 254,575.9 15,982.0

52,066.7 158.6% 41,773.6 49,002.0 7,228.4 17.3% 59,342.7 -10,340.7

46,592.5 87.9% 79,343.5 69,629.1 -9,714.4 -12.2% 25,789.0 43,840.1

-15,486.6 -27.6% 53,710.9 48,784.4 -4,926.5 -9.2% 94,696.7 -45,912.3

5,869.2 7.3% 15,753.8 32,271.7 16,518.0 104.9% 37,042.9 -4,771.1

41,802.4 644.2% 38,915.0 61,937.5 23,022.5 59.2% 19,305.3 42,632.2

41,782.4 91.5% 4,988.6 8,933.3 3,944.7 79.1% 18,399.4 -9,466.2

-42,179.3 -34.4% 65,561.8 63,454.2 -2,107.6 -3.2% 84,487.2 -21,033.0

45,006.9 170.8% 13,708.5 54,657.1 40,948.7 298.7% 21,865.5 32,791.6

-87,186.2 -90.5% 51,853.4 8,797.0 -43,056.3 -83.0% 62,621.7 -53,824.6

Page 8: Excel Best Practices v0 04

203,627.1 37.7% 490,989.0 471,980.5 -19,008.5 -3.9% 444,916.4 27,064.1

Page 9: Excel Best Practices v0 04

March 2011 April 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

% Absolute % Absolute %

30.3% 168,626.4 118,666.2 -49,960.2 -29.6% 190,927.9 -72,261.7 -37.8%

110.6% 91,695.2 13,118.5 -78,576.8 -85.7% 83,708.9 -70,590.4 -84.3%

1783.3% 60,156.4 57,838.0 -2,318.4 -3.9% 26,469.8 31,368.2 118.5%

-92.0% 16,774.8 47,709.7 30,935.0 184.4% 80,749.2 -33,039.5 -40.9%

6.3% 406,448.2 297,700.0 -108,748.2 -26.8% 330,957.3 -33,257.3 -10.0%

-17.4% 66,272.4 78,537.5 12,265.1 18.5% 59,095.3 19,442.2 32.9%

170.0% 82,524.2 38,144.8 -44,379.5 -53.8% 95,982.9 -57,838.1 -60.3%

-48.5% 91,727.5 40,896.8 -50,830.7 -55.4% 69,115.4 -28,218.6 -40.8%

-12.9% 76,868.6 68,221.1 -8,647.5 -11.2% 3,370.2 64,850.9 1924.2%

220.8% 47,319.1 20,418.5 -26,900.5 -56.8% 20,085.8 332.8 1.7%

-51.4% 41,736.4 51,481.4 9,744.9 23.3% 83,307.7 -31,826.4 -38.2%

-24.9% 93,694.4 97,863.7 4,169.3 4.4% 132,348.6 -34,484.8 -26.1%

150.0% 14,464.7 19,616.9 5,152.1 35.6% 86,419.4 -66,802.5 -77.3%

-86.0% 79,229.7 78,246.9 -982.8 -1.2% 45,929.2 32,317.7 70.4%

Page 10: Excel Best Practices v0 04

6.1% 668,769.0 514,230.0 -154,539.0 -23.1% 654,233.8 -140,003.8 -21.4%

Page 11: Excel Best Practices v0 04

May 2011 June 2011

Prior Year Actual Year Delta to Prior Year Plan Delta to Plan Prior Year

Absolute % Absolute %

112,211.1 91,245.2 -20,966.0 -18.7% 177,514.7 -86,269.5 -48.6% 112,674.8

11,107.3 28,532.1 17,424.8 156.9% 77,718.7 -49,186.6 -63.3% 69,268.9

5,699.4 35,017.5 29,318.0 514.4% 96,974.0 -61,956.5 -63.9% 11,028.5

95,404.4 27,695.6 -67,708.8 -71.0% 2,821.9 24,873.6 881.4% 32,377.4

311,070.8 233,204.3 -77,866.5 -25.0% 262,002.8 -28,798.5 -11.0% 317,770.0

87,919.1 19,439.0 -68,480.1 -77.9% 35,371.5 -15,932.5 -45.0% 99,673.1

74,654.9 31,396.3 -43,258.6 -57.9% 4,825.6 26,570.7 550.6% 10,390.9

6,764.4 63,823.5 57,059.1 843.5% 13,193.6 50,629.9 383.7% 70,503.3

54,603.2 31,799.3 -22,803.8 -41.8% 95,438.4 -63,639.1 -66.7% 34,094.3

78,890.9 22,283.2 -56,607.7 -71.8% 21,430.7 852.5 4.0% 61,146.6

8,238.4 64,463.0 56,224.6 682.5% 91,743.0 -27,280.0 -29.7% 41,961.8

122,774.0 106,142.9 -16,631.1 -13.5% 96,653.7 9,489.2 9.8% 47,541.6

30,401.3 12,409.4 -17,991.9 -59.2% 29,492.5 -17,083.1 -57.9% 27,889.1

92,372.7 93,733.5 1,360.8 1.5% 67,161.2 26,572.3 39.6% 19,652.5

Page 12: Excel Best Practices v0 04

546,056.0 430,592.3 -115,463.6 -21.1% 536,171.2 -105,578.8 -19.7% 477,986.4

Page 13: Excel Best Practices v0 04

June 2011 July 2011

Actual Year Delta to Prior Year Plan Delta to Plan Prior Year Actual Year

Absolute % Absolute %

79,334.3 -33,340.6 -29.6% 127,139.1 -47,804.9 -37.6% 194,272.1 153,658.8

5,724.2 -63,544.7 -91.7% 23,907.3 -18,183.1 -76.1% 56,376.6 49,843.4

38,775.5 27,746.9 251.6% 14,984.9 23,790.5 158.8% 95,746.0 32,720.7

34,834.6 2,457.2 7.6% 88,246.9 -53,412.3 -60.5% 42,149.5 71,094.7

254,494.0 -63,276.0 -19.9% 373,892.2 -119,398.2 -31.9% 316,681.3 301,218.5

31,762.7 -67,910.3 -68.1% 93,639.8 -61,877.0 -66.1% 71,840.7 42,292.7

63,043.8 52,652.9 506.7% 57,218.1 5,825.8 10.2% 68,542.4 77,804.0

74,645.8 4,142.5 5.9% 59,782.8 14,863.0 24.9% 76,508.4 34,377.1

17,261.7 -16,832.6 -49.4% 47,780.0 -30,518.3 -63.9% 10,381.8 38,847.0

48,263.8 -12,882.8 -21.1% 68,956.9 -20,693.1 -30.0% 80,489.5 37,811.7

19,516.2 -22,445.6 -53.5% 46,514.7 -26,998.5 -58.0% 8,918.4 70,085.9

129,846.5 82,304.9 173.1% 60,039.2 69,807.2 116.3% 97,714.3 89,147.9

89,493.9 61,604.8 220.9% 42,011.7 47,482.2 113.0% 8,814.6 35,244.1

40,352.6 20,700.1 105.3% 18,027.5 22,325.1 123.8% 88,899.8 53,903.8

Page 14: Excel Best Practices v0 04

463,674.7 -14,311.7 -3.0% 561,070.6 -97,395.8 -17.4% 608,667.7 544,025.2

Page 15: Excel Best Practices v0 04

July 2011 August 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

Absolute % Absolute % Absolute

-40,613.3 -20.9% 58,805.6 94,853.1 161.3% 97,835.4 226,426.1 128,590.7

-6,533.2 -11.6% 10,143.2 39,700.2 391.4% 25,701.2 92,470.1 66,768.9

-63,025.3 -65.8% 37,174.5 -4,453.8 -12.0% 32,615.7 70,150.0 37,534.3

28,945.2 68.7% 11,488.0 59,606.7 518.9% 39,518.5 63,806.0 24,287.5

-15,462.7 -4.9% 329,603.8 -28,385.2 -8.6% 407,221.2 295,164.3 -112,056.8

-29,548.0 -41.1% 44,765.6 -2,472.9 -5.5% 32,763.2 59,853.7 27,090.6

9,261.6 13.5% 64,027.4 13,776.6 21.5% 88,133.1 44,513.1 -43,619.9

-42,131.3 -55.1% 34,665.9 -288.8 -0.8% 75,944.7 84,738.3 8,793.6

28,465.3 274.2% 74,688.7 -35,841.7 -48.0% 73,885.4 35,971.8 -37,913.6

-42,677.8 -53.0% 38,840.4 -1,028.7 -2.6% 49,319.4 229.0 -49,090.5

61,167.5 685.9% 72,615.8 -2,529.8 -3.5% 87,175.5 69,858.4 -17,317.1

-8,566.4 -8.8% 102,019.7 -12,871.8 -12.6% 99,962.9 76,718.4 -23,244.5

26,429.6 299.8% 80,663.9 -45,419.8 -56.3% 71,490.4 504.5 -70,985.9

-34,996.0 -39.4% 21,355.8 32,548.0 152.4% 28,472.5 76,213.9 47,741.3

Page 16: Excel Best Practices v0 04

-64,642.5 -10.6% 490,429.1 53,596.1 10.9% 605,019.5 598,308.8 -6,710.7

Page 17: Excel Best Practices v0 04

August 2011 September 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

% Absolute % Absolute %

131.4% 90,290.2 136,135.9 150.8% 111,974.6 76,288.4 -35,686.2 -31.9%

259.8% 17,543.5 74,926.6 427.1% 58,067.9 49,394.6 -8,673.4 -14.9%

115.1% 15,725.1 54,424.9 346.1% 6,295.3 25,056.6 18,761.2 298.0%

61.5% 57,021.6 6,784.4 11.9% 47,611.3 1,837.3 -45,774.1 -96.1%

-27.5% 238,148.1 57,016.2 23.9% 276,134.9 425,437.2 149,302.3 54.1%

82.7% 30,599.1 29,254.6 95.6% 12,100.2 65,048.9 52,948.7 437.6%

-49.5% 35,294.5 9,218.7 26.1% 57,057.1 65,994.7 8,937.5 15.7%

11.6% 48,245.4 36,492.9 75.6% 79,273.7 54,672.7 -24,601.0 -31.0%

-51.3% 39,634.0 -3,662.2 -9.2% 68,524.6 61,956.8 -6,567.8 -9.6%

-99.5% 67,039.6 -66,810.7 -99.7% 1,541.2 98,865.5 97,324.2 6314.7%

-19.9% 17,335.4 52,523.0 303.0% 57,638.0 78,898.7 21,260.7 36.9%

-23.3% 154,471.6 -77,753.2 -50.3% 146,788.8 137,510.9 -9,277.9 -6.3%

-99.3% 72,167.9 -71,663.4 -99.3% 84,069.0 85,564.7 1,495.7 1.8%

167.7% 82,303.7 -6,089.8 -7.4% 62,719.8 51,946.2 -10,773.6 -17.2%

Page 18: Excel Best Practices v0 04

-1.1% 482,909.9 115,398.9 23.9% 534,898.4 639,236.5 104,338.2 19.5%

Page 19: Excel Best Practices v0 04

September 2011 October 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

215,790.4 -139,502.0 -64.6% 99,361.6 188,387.9 89,026.3 89.6% 149,945.4

84,544.6 -35,150.0 -41.6% 30,445.5 84,716.5 54,271.0 178.3% 61,621.0

33,578.7 -8,522.1 -25.4% 26,842.6 22,356.2 -4,486.4 -16.7% 709.3

97,667.1 -95,829.8 -98.1% 42,073.5 81,315.2 39,241.6 93.3% 87,615.1

267,089.9 158,347.4 59.3% 192,675.2 227,600.9 34,925.7 18.1% 305,481.8

9,467.0 55,581.8 587.1% 25,006.8 17,247.5 -7,759.3 -31.0% 88,633.5

96,776.0 -30,781.3 -31.8% 12,720.9 8,737.6 -3,983.3 -31.3% 90,356.3

57,989.2 -3,316.5 -5.7% 53,058.5 33,290.9 -19,767.6 -37.3% 9,981.4

33,279.3 28,677.5 86.2% 8,573.4 71,282.2 62,708.8 731.4% 48,701.4

57,060.5 41,804.9 73.3% 20,807.6 83,850.1 63,042.5 303.0% 17,333.2

12,517.8 66,380.9 530.3% 72,508.0 13,192.5 -59,315.5 -81.8% 50,476.1

91,115.8 46,395.1 50.9% 53,267.3 96,001.5 42,734.2 80.2% 66,664.1

58,793.5 26,771.2 45.5% 22,412.1 84,684.9 62,272.7 277.9% 46,695.7

32,322.3 19,623.9 60.7% 30,855.1 11,316.6 -19,538.5 -63.3% 19,968.4

Page 20: Excel Best Practices v0 04

573,996.0 65,240.5 11.4% 345,304.1 511,990.3 166,686.1 48.3% 522,091.3

Page 21: Excel Best Practices v0 04

October 2011 November 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

38,442.5 25.6% 154,404.4 143,111.2 -11,293.2 -7.3% 96,737.2 46,374.0

23,095.6 37.5% 47,310.5 29,818.4 -17,492.1 -37.0% 44,202.9 -14,384.5

21,646.8 3051.7% 58,031.6 67,775.6 9,744.1 16.8% 37,582.1 30,193.5

-6,299.9 -7.2% 49,062.2 45,517.2 -3,545.1 -7.2% 14,952.2 30,564.9

-77,880.9 -25.5% 365,957.7 401,039.5 35,081.8 9.6% 237,290.9 163,748.6

-71,386.0 -80.5% 61,429.9 45,172.8 -16,257.1 -26.5% 67,090.3 -21,917.5

-81,618.6 -90.3% 23,952.8 62,992.3 39,039.5 163.0% 14,903.0 48,089.3

23,309.5 233.5% 62,052.2 68,887.2 6,835.0 11.0% 83,628.8 -14,741.6

22,580.8 46.4% 35,931.0 62,696.4 26,765.4 74.5% 39,660.7 23,035.7

66,516.9 383.8% 99,405.6 62,669.5 -36,736.0 -37.0% 29,068.5 33,601.0

-37,283.6 -73.9% 83,186.2 98,621.2 15,435.0 18.6% 2,939.5 95,681.6

29,337.4 44.0% 110,768.8 104,330.2 -6,438.6 -5.8% 181,956.7 -77,626.5

37,989.1 81.4% 92,861.9 79,584.9 -13,277.0 -14.3% 90,110.0 -10,525.1

-8,651.7 -43.3% 17,906.9 24,745.2 6,838.4 38.2% 91,846.7 -67,101.4

Page 22: Excel Best Practices v0 04

-10,101.0 -1.9% 631,130.8 648,480.8 17,350.0 2.7% 515,984.8 132,496.1

Page 23: Excel Best Practices v0 04

November 2011 December 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

% Absolute % Absolute %

47.9% 201,139.5 256,949.6 55,810.0 27.7% 136,122.6 120,826.9 88.8%

-32.5% 40,764.6 96,410.3 55,645.7 136.5% 77,485.3 18,925.0 24.4%

80.3% 70,061.0 66,212.5 -3,848.5 -5.5% 4,045.8 62,166.8 1536.6%

204.4% 90,314.0 94,326.8 4,012.9 4.4% 54,591.6 39,735.2 72.8%

69.0% 315,176.7 362,068.3 46,891.7 14.9% 249,231.2 112,837.2 45.3%

-32.7% 94,461.1 4,790.4 -89,670.7 -94.9% 65,218.2 -60,427.8 -92.7%

322.7% 23,464.0 67,596.2 44,132.2 188.1% 29,407.5 38,188.6 129.9%

-17.6% 60,725.8 83,010.0 22,284.2 36.7% 32,325.2 50,684.8 156.8%

58.1% 9,206.7 62,696.3 53,489.5 581.0% 87,148.1 -24,451.8 -28.1%

115.6% 40,379.4 61,120.2 20,740.9 51.4% 2,394.0 58,726.2 2453.0%

3255.0% 86,939.7 82,855.3 -4,084.5 -4.7% 32,738.1 50,117.1 153.1%

-42.7% 60,054.1 118,186.6 58,132.5 96.8% 94,690.0 23,496.6 24.8%

-11.7% 56,184.0 42,689.6 -13,494.4 -24.0% 42,208.7 480.9 1.1%

-73.1% 3,870.1 75,497.0 71,626.9 1850.8% 52,481.4 23,015.7 43.9%

Page 24: Excel Best Practices v0 04

25.7% 576,370.3 737,204.5 160,834.2 27.9% 480,043.9 257,160.7 53.6%

Page 25: Excel Best Practices v0 04

Copy the Lookup Formula in all Input Cells

Task

- Copy the formula in the cell D35 in all Input cells (yellow cells) to Lookup the BW Data in sheet "Data_MIS"

(Try it first in your own way and then try the proposed Solution using MTools)

Proposed Solution

1) Protect the sheet with any password (if not already protected)

2) Select the green Cell "D35"

3) MTools: Protected Worksheet Tools => Copy To...

Column Lookup January 2011Pri January 2011Act

Row Lookup January 2011

in Mio USD Prior Year Actual Year Delta to Prior Year

Absolute

Asia 61,989.5 - -61,989.5

JAP Japan 61,989.5 -61,989.5

HK Hong Kong -

CHIN China -

Europe - - -

CH Switzerland -

DE Germany -

AT Austria -

UK UK -

A central team has to fill out the report below based on the data in the Business Warehouse. A download of that data has been saved in the sheet "Data_MIS". The green cell "D35" contains the template of a Lookup Formula that needs to be copied in all yellow cells without destroying the content of the white cells.

F9
Input Cells Input Cells are cells, that the the User has to fill out. These cells should therefore be unlocked. The User can either fill out these cells directly, lik them to another report or get the data with Lookup formulas from a Business Warehouse download. (Unlocked means that the user can modify these cells when the sheet is protected)
F10
Formula Cells Formula Cells are cells that calculate e.g. a ratio or a sum of other cells. These cells should therefore stay unmodified and need to be protected from the user. Therefore it is recommended to lock these cells. (Locked means that the user can NOT modify these cells when the sheet is protected)
D35
Lookup formula Template
Page 26: Excel Best Practices v0 04

SP Spain -

PT Portugal -

Middle East - - -

TK Turkey -

MO Morocco -

Total 61,989.5 - -61,989.5

Page 27: Excel Best Practices v0 04

- Copy the formula in the cell D35 in all Input cells (yellow cells) to Lookup the BW Data in sheet "Data_MIS"

(Try it first in your own way and then try the proposed Solution using MTools)

: Input Cells

: Formula Cells

1) Protect the sheet with any password (if not already protected)

2) Select the green Cell "D35"

3) MTools: Protected Worksheet Tools => Copy To...

January 2011Pl February 2011PrFebruary 2011Ac

January 2011 February 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

% Absolute % Absolute %

-100.0% - - #DIV/0! - - - #DIV/0!

-100.0% - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - #DIV/0! - - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

A central team has to fill out the report below based on the data in the Business Warehouse. A download of that data has been saved in the sheet "Data_MIS". The green cell "D35" contains the template of a Lookup Formula that needs to be copied in all yellow cells without destroying the content of the white cells.

Page 28: Excel Best Practices v0 04

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - #DIV/0! - - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

-100.0% - - #DIV/0! - - - #DIV/0!

Page 29: Excel Best Practices v0 04

- Copy the formula in the cell D35 in all Input cells (yellow cells) to Lookup the BW Data in sheet "Data_MIS"

(Try it first in your own way and then try the proposed Solution using MTools)

1) Protect the sheet with any password (if not already protected)

2) Select the green Cell "D35"

3) MTools: Protected Worksheet Tools => Copy To...

February 2011P March 2011PriorMarch 2011Actu March 2011Plan

February 2011 March 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

Page 30: Excel Best Practices v0 04

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

Page 31: Excel Best Practices v0 04

April 2011Prior April 2011Actual April 2011Plan

March 2011 April 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

Page 32: Excel Best Practices v0 04

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

Page 33: Excel Best Practices v0 04

May 2011Prior YMay 2011Actual May 2011Plan

April 2011 May 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

% Absolute % Absolute %

#DIV/0! - - - #DIV/0! - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - - #DIV/0! - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

Page 34: Excel Best Practices v0 04

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - - #DIV/0! - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - - #DIV/0! - - #DIV/0!

Page 35: Excel Best Practices v0 04

June 2011Prior June 2011Actual June 2011Plan July 2011Prior Y

June 2011 July 2011

Prior Year Actual Year Delta to Prior Year Plan Delta to Plan Prior Year

Absolute % Absolute %

- - - #DIV/0! - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - - #DIV/0! - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

Page 36: Excel Best Practices v0 04

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - - #DIV/0! - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - - #DIV/0! - - #DIV/0! -

Page 37: Excel Best Practices v0 04

July 2011Actual July 2011Plan August 2011PrioAugust 2011Actu

July 2011 August 2011

Actual Year Delta to Prior Year Plan Delta to Plan Prior Year Actual Year

Absolute % Absolute %

- - #DIV/0! - - #DIV/0! - -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - #DIV/0! - -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

Page 38: Excel Best Practices v0 04

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - #DIV/0! - -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - #DIV/0! - -

Page 39: Excel Best Practices v0 04

August 2011Pla September 2011PSeptember 2011

August 2011 September 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

Absolute % Absolute % Absolute

- #DIV/0! - - #DIV/0! - - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - #DIV/0! - - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

Page 40: Excel Best Practices v0 04

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - #DIV/0! - - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - #DIV/0! - - -

Page 41: Excel Best Practices v0 04

September 2011 October 2011Pri October 2011Act

September 2011 October 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

% Absolute % Absolute %

#DIV/0! - - #DIV/0! - - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - #DIV/0! - - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

Page 42: Excel Best Practices v0 04

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - #DIV/0! - - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - #DIV/0! - - - #DIV/0!

Page 43: Excel Best Practices v0 04

October 2011Pl November 2011PNovember 2011A November 2011

October 2011 November 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

Page 44: Excel Best Practices v0 04

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

Page 45: Excel Best Practices v0 04

December 2011PDecember 2011A December 2011

November 2011 December 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

Page 46: Excel Best Practices v0 04

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

Page 47: Excel Best Practices v0 04

December 2011

Delta to Plan

%

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

Page 48: Excel Best Practices v0 04

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

Page 49: Excel Best Practices v0 04

Define Empty Cells as Input Cells

Task

(Try it first in your own way and then try the proposed Solution using MTools)

: Input Cells

: Formula Cells

Proposed Solution

2) Select the table (C34:CI48)

3) MTools: Report Tools => Lock/Unlock Cells...

4) MTools: Report Tools => Mark Unlocked Cells... => Select Yellow as background color for all unlocked cells in the selected range

Profit by Country January 2011

in Mio USD Prior Year Actual Year Delta to Prior Year

Absolute %

Asia - - - #DIV/0!

Japan - #DIV/0!

Hong Kong - #DIV/0!

China - #DIV/0!

Europe - - - #DIV/0!

Switzerland - #DIV/0!

Germany - #DIV/0!

Austria - #DIV/0!

UK - #DIV/0!

Spain - #DIV/0!

Portugal - #DIV/0!

Middle East - - - #DIV/0!

Turkey - #DIV/0!

Morocco - #DIV/0!

The report below needs to be improved. The empty cells in the report below (e.g. D35) are the Input Cells that the User has to fill out later. Therefore these cells should be e.g. yellow to make it more obvious for the user what he has to fill out. Furthermore these input cells should be unlocked so that the user can fill them out after we protected the sheet.

- Make all empty cells in the report yellow and unlock them (Currently, all cells are locked)

1) Make sure that the sheet is unprotected and all cells in the report locked (this is already the case)

F9
Input Cells Input Cells are cells, that the the User has to fill out. These cells should therefore be unlocked. The User can either fill out these cells directly, lik them to another report or get the data with Lookup formulas from a Business Warehouse download. (Unlocked means that the user can modify these cells when the sheet is protected)
F10
Formula Cells Formula Cells are cells that calculate e.g. a ratio or a sum of other cells. These cells should therefore stay unmodified and need to be protected from the user. Therefore it is recommended to lock these cells. (Locked means that the user can NOT modify these cells when the sheet is protected)
Page 50: Excel Best Practices v0 04

Total - - - #DIV/0!

Page 51: Excel Best Practices v0 04

(Try it first in your own way and then try the proposed Solution using MTools)

: Input Cells

: Formula Cells

2) Select the table (C34:CI48)

3) MTools: Report Tools => Lock/Unlock Cells...

4) MTools: Report Tools => Mark Unlocked Cells... => Select Yellow as background color for all unlocked cells in the selected range

January 2011 February 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

The report below needs to be improved. The empty cells in the report below (e.g. D35) are the Input Cells that the User has to fill out later. Therefore these cells should be e.g. yellow to make it more obvious for the user what he has to fill out. Furthermore

Page 52: Excel Best Practices v0 04

- - #DIV/0! - - - #DIV/0! -

Page 53: Excel Best Practices v0 04

February 2011 March 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

Page 54: Excel Best Practices v0 04

- #DIV/0! - - - #DIV/0! - -

Page 55: Excel Best Practices v0 04

March 2011 April 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

% Absolute % Absolute %

#DIV/0! - - - #DIV/0! - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - - #DIV/0! - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - - #DIV/0! - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

Page 56: Excel Best Practices v0 04

#DIV/0! - - - #DIV/0! - - #DIV/0!

Page 57: Excel Best Practices v0 04

May 2011 June 2011

Prior Year Actual Year Delta to Prior Year Plan Delta to Plan Prior Year

Absolute % Absolute %

- - - #DIV/0! - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - - #DIV/0! - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - - #DIV/0! - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

Page 58: Excel Best Practices v0 04

- - - #DIV/0! - - #DIV/0! -

Page 59: Excel Best Practices v0 04

June 2011 July 2011

Actual Year Delta to Prior Year Plan Delta to Plan Prior Year Actual Year

Absolute % Absolute %

- - #DIV/0! - - #DIV/0! - -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - #DIV/0! - -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - #DIV/0! - -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

Page 60: Excel Best Practices v0 04

- - #DIV/0! - - #DIV/0! - -

Page 61: Excel Best Practices v0 04

July 2011 August 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

Absolute % Absolute % Absolute

- #DIV/0! - - #DIV/0! - - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - #DIV/0! - - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - #DIV/0! - - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

Page 62: Excel Best Practices v0 04

- #DIV/0! - - #DIV/0! - - -

Page 63: Excel Best Practices v0 04

August 2011 September 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

% Absolute % Absolute %

#DIV/0! - - #DIV/0! - - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - #DIV/0! - - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - #DIV/0! - - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

Page 64: Excel Best Practices v0 04

#DIV/0! - - #DIV/0! - - - #DIV/0!

Page 65: Excel Best Practices v0 04

September 2011 October 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

- - #DIV/0! - - - #DIV/0! -

- #DIV/0! - #DIV/0!

- #DIV/0! - #DIV/0!

Page 66: Excel Best Practices v0 04

- - #DIV/0! - - - #DIV/0! -

Page 67: Excel Best Practices v0 04

October 2011 November 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

- #DIV/0! - - - #DIV/0! - -

- #DIV/0! - #DIV/0! -

- #DIV/0! - #DIV/0! -

Page 68: Excel Best Practices v0 04

- #DIV/0! - - - #DIV/0! - -

Page 69: Excel Best Practices v0 04

November 2011 December 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

% Absolute % Absolute %

#DIV/0! - - - #DIV/0! - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - - #DIV/0! - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - - - #DIV/0! - - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

#DIV/0! - #DIV/0! - #DIV/0!

Page 70: Excel Best Practices v0 04

#DIV/0! - - - #DIV/0! - - #DIV/0!

Page 71: Excel Best Practices v0 04

Freeze Pane in multiple sheets at once

The Reports in the Sheets "RD1" - "RD9" show different line items of the Income statement. Make them more user friendly by using the function "Freeze Panes" in cell D34.

Task

- Freeze panes in cell D34 in the sheets "RD1" - "RD9"

(Try it first in your own way and then try the proposed Solution using MTools)

Proposed Solution

1) Select the Sheets "RD1" - "RD3" (<CTRL> => Click on RD1 => Click on RD3)

2) MTools: Readability Improvements => Freeze Panes

FYI: The appropriate Excel function works only on a single sheet. However, the corresponding MTools function freezes the Panes in all selected sheets.

Profit by Country January 2011

in Mio USD Prior Year Actual Year Delta to Prior Year

Absolute %

Asia 251,750.9 205,808.2 -45,942.7 -18.2%

Japan 71,150.9 93,233.1 22,082.2 31.0%

Hong Kong 94,141.7 63,102.4 -31,039.3 -33.0%

China 86,458.3 49,472.7 -36,985.6 -42.8%

Europe 119,021.0 286,501.5 167,480.6 140.7%

Switzerland 27,930.5 92,783.2 64,852.6 232.2%

Germany 27,052.4 44,917.8 17,865.4 66.0%

Austria 2,473.8 59,045.5 56,571.6 2286.8%

UK 16,790.7 6,606.7 -10,184.0 -60.7%

Spain 22,604.7 5,768.9 -16,835.8 -74.5%

Portugal 22,168.8 77,379.5 55,210.7 249.0%

Middle East 125,804.7 131,774.0 5,969.4 4.7%

Turkey 40,643.9 64,784.2 24,140.3 59.4%

Morocco 85,160.7 66,989.8 -18,170.9 -21.3%

Total 496,576.5 624,083.7 127,507.3 25.7%

Page 72: Excel Best Practices v0 04

The Reports in the Sheets "RD1" - "RD9" show different line items of the Income statement. Make them more user friendly by using the function "Freeze Panes" in cell D34.

- Freeze panes in cell D34 in the sheets "RD1" - "RD9"

(Try it first in your own way and then try the proposed Solution using MTools)

1) Select the Sheets "RD1" - "RD3" (<CTRL> => Click on RD1 => Click on RD3)

2) MTools: Readability Improvements => Freeze Panes

FYI: The appropriate Excel function works only on a single sheet. However, the corresponding MTools function freezes the Panes in all selected sheets.

January 2011 February 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

116,586.8 89,221.3 76.5% 117,996.7 215,554.8 97,558.2 82.7% 142,375.0

28,092.8 65,140.2 231.9% 1,901.2 72,907.2 71,006.0 3734.7% 46,622.7

20,898.7 42,203.6 201.9% 93,300.2 42,916.1 -50,384.2 -54.0% 2,624.2

67,595.2 -18,122.5 -26.8% 22,795.2 99,731.6 76,936.4 337.5% 93,128.2

298,257.9 -11,756.4 -3.9% 437,108.5 447,063.1 9,954.6 2.3% 274,436.5

74,050.3 18,732.9 25.3% 92,604.5 84,897.5 -7,706.9 -8.3% 32,830.9

69,300.7 -24,382.9 -35.2% 89,535.8 99,604.9 10,069.1 11.2% 53,012.4

23,417.7 35,627.8 152.1% 52,250.3 40,715.3 -11,535.0 -22.1% 56,201.9

5,876.4 730.3 12.4% 71,544.4 86,093.8 14,549.4 20.3% 80,224.6

33,639.2 -27,870.3 -82.9% 59,123.4 48,291.0 -10,832.4 -18.3% 6,488.6

91,973.6 -14,594.1 -15.9% 72,050.1 87,460.6 15,410.4 21.4% 45,678.2

167,366.1 -35,592.1 -21.3% 114,075.9 80,522.7 -33,553.2 -29.4% 122,702.0

93,702.5 -28,918.3 -30.9% 25,350.5 71,356.1 46,005.5 181.5% 26,349.2

73,663.6 -6,673.8 -9.1% 88,725.4 9,166.6 -79,558.8 -89.7% 96,352.8

582,210.9 41,872.9 7.2% 669,181.1 743,140.7 73,959.5 11.1% 539,513.5

Page 73: Excel Best Practices v0 04

February 2011 March 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

73,179.8 51.4% 190,941.9 137,968.4 -52,973.5 -27.7% 105,853.3 32,115.2

26,284.5 56.4% 28,589.6 35,655.7 7,066.1 24.7% 16,931.5 18,724.2

40,291.9 1535.4% 99,311.9 95,620.2 -3,691.7 -3.7% 5,077.2 90,543.0

6,603.4 7.1% 63,040.5 6,692.6 -56,347.9 -89.4% 83,844.6 -77,152.1

172,626.6 62.9% 234,485.2 270,557.9 36,072.7 15.4% 254,575.9 15,982.0

52,066.7 158.6% 41,773.6 49,002.0 7,228.4 17.3% 59,342.7 -10,340.7

46,592.5 87.9% 79,343.5 69,629.1 -9,714.4 -12.2% 25,789.0 43,840.1

-15,486.6 -27.6% 53,710.9 48,784.4 -4,926.5 -9.2% 94,696.7 -45,912.3

5,869.2 7.3% 15,753.8 32,271.7 16,518.0 104.9% 37,042.9 -4,771.1

41,802.4 644.2% 38,915.0 61,937.5 23,022.5 59.2% 19,305.3 42,632.2

41,782.4 91.5% 4,988.6 8,933.3 3,944.7 79.1% 18,399.4 -9,466.2

-42,179.3 -34.4% 65,561.8 63,454.2 -2,107.6 -3.2% 84,487.2 -21,033.0

45,006.9 170.8% 13,708.5 54,657.1 40,948.7 298.7% 21,865.5 32,791.6

-87,186.2 -90.5% 51,853.4 8,797.0 -43,056.3 -83.0% 62,621.7 -53,824.6

203,627.1 37.7% 490,989.0 471,980.5 -19,008.5 -3.9% 444,916.4 27,064.1

Page 74: Excel Best Practices v0 04

March 2011 April 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

% Absolute % Absolute %

30.3% 168,626.4 118,666.2 -49,960.2 -29.6% 190,927.9 -72,261.7 -37.8%

110.6% 91,695.2 13,118.5 -78,576.8 -85.7% 83,708.9 -70,590.4 -84.3%

1783.3% 60,156.4 57,838.0 -2,318.4 -3.9% 26,469.8 31,368.2 118.5%

-92.0% 16,774.8 47,709.7 30,935.0 184.4% 80,749.2 -33,039.5 -40.9%

6.3% 406,448.2 297,700.0 -108,748.2 -26.8% 330,957.3 -33,257.3 -10.0%

-17.4% 66,272.4 78,537.5 12,265.1 18.5% 59,095.3 19,442.2 32.9%

170.0% 82,524.2 38,144.8 -44,379.5 -53.8% 95,982.9 -57,838.1 -60.3%

-48.5% 91,727.5 40,896.8 -50,830.7 -55.4% 69,115.4 -28,218.6 -40.8%

-12.9% 76,868.6 68,221.1 -8,647.5 -11.2% 3,370.2 64,850.9 1924.2%

220.8% 47,319.1 20,418.5 -26,900.5 -56.8% 20,085.8 332.8 1.7%

-51.4% 41,736.4 51,481.4 9,744.9 23.3% 83,307.7 -31,826.4 -38.2%

-24.9% 93,694.4 97,863.7 4,169.3 4.4% 132,348.6 -34,484.8 -26.1%

150.0% 14,464.7 19,616.9 5,152.1 35.6% 86,419.4 -66,802.5 -77.3%

-86.0% 79,229.7 78,246.9 -982.8 -1.2% 45,929.2 32,317.7 70.4%

6.1% 668,769.0 514,230.0 -154,539.0 -23.1% 654,233.8 -140,003.8 -21.4%

Page 75: Excel Best Practices v0 04

May 2011 June 2011

Prior Year Actual Year Delta to Prior Year Plan Delta to Plan Prior Year

Absolute % Absolute %

112,211.1 91,245.2 -20,966.0 -18.7% 177,514.7 -86,269.5 -48.6% 112,674.8

11,107.3 28,532.1 17,424.8 156.9% 77,718.7 -49,186.6 -63.3% 69,268.9

5,699.4 35,017.5 29,318.0 514.4% 96,974.0 -61,956.5 -63.9% 11,028.5

95,404.4 27,695.6 -67,708.8 -71.0% 2,821.9 24,873.6 881.4% 32,377.4

311,070.8 233,204.3 -77,866.5 -25.0% 262,002.8 -28,798.5 -11.0% 317,770.0

87,919.1 19,439.0 -68,480.1 -77.9% 35,371.5 -15,932.5 -45.0% 99,673.1

74,654.9 31,396.3 -43,258.6 -57.9% 4,825.6 26,570.7 550.6% 10,390.9

6,764.4 63,823.5 57,059.1 843.5% 13,193.6 50,629.9 383.7% 70,503.3

54,603.2 31,799.3 -22,803.8 -41.8% 95,438.4 -63,639.1 -66.7% 34,094.3

78,890.9 22,283.2 -56,607.7 -71.8% 21,430.7 852.5 4.0% 61,146.6

8,238.4 64,463.0 56,224.6 682.5% 91,743.0 -27,280.0 -29.7% 41,961.8

122,774.0 106,142.9 -16,631.1 -13.5% 96,653.7 9,489.2 9.8% 47,541.6

30,401.3 12,409.4 -17,991.9 -59.2% 29,492.5 -17,083.1 -57.9% 27,889.1

92,372.7 93,733.5 1,360.8 1.5% 67,161.2 26,572.3 39.6% 19,652.5

546,056.0 430,592.3 -115,463.6 -21.1% 536,171.2 -105,578.8 -19.7% 477,986.4

Page 76: Excel Best Practices v0 04

June 2011 July 2011

Actual Year Delta to Prior Year Plan Delta to Plan Prior Year Actual Year

Absolute % Absolute %

79,334.3 -33,340.6 -29.6% 127,139.1 -47,804.9 -37.6% 194,272.1 153,658.8

5,724.2 -63,544.7 -91.7% 23,907.3 -18,183.1 -76.1% 56,376.6 49,843.4

38,775.5 27,746.9 251.6% 14,984.9 23,790.5 158.8% 95,746.0 32,720.7

34,834.6 2,457.2 7.6% 88,246.9 -53,412.3 -60.5% 42,149.5 71,094.7

254,494.0 -63,276.0 -19.9% 373,892.2 -119,398.2 -31.9% 316,681.3 301,218.5

31,762.7 -67,910.3 -68.1% 93,639.8 -61,877.0 -66.1% 71,840.7 42,292.7

63,043.8 52,652.9 506.7% 57,218.1 5,825.8 10.2% 68,542.4 77,804.0

74,645.8 4,142.5 5.9% 59,782.8 14,863.0 24.9% 76,508.4 34,377.1

17,261.7 -16,832.6 -49.4% 47,780.0 -30,518.3 -63.9% 10,381.8 38,847.0

48,263.8 -12,882.8 -21.1% 68,956.9 -20,693.1 -30.0% 80,489.5 37,811.7

19,516.2 -22,445.6 -53.5% 46,514.7 -26,998.5 -58.0% 8,918.4 70,085.9

129,846.5 82,304.9 173.1% 60,039.2 69,807.2 116.3% 97,714.3 89,147.9

89,493.9 61,604.8 220.9% 42,011.7 47,482.2 113.0% 8,814.6 35,244.1

40,352.6 20,700.1 105.3% 18,027.5 22,325.1 123.8% 88,899.8 53,903.8

463,674.7 -14,311.7 -3.0% 561,070.6 -97,395.8 -17.4% 608,667.7 544,025.2

Page 77: Excel Best Practices v0 04

July 2011 August 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

Absolute % Absolute % Absolute

-40,613.3 -20.9% 58,805.6 94,853.1 161.3% 97,835.4 226,426.1 128,590.7

-6,533.2 -11.6% 10,143.2 39,700.2 391.4% 25,701.2 92,470.1 66,768.9

-63,025.3 -65.8% 37,174.5 -4,453.8 -12.0% 32,615.7 70,150.0 37,534.3

28,945.2 68.7% 11,488.0 59,606.7 518.9% 39,518.5 63,806.0 24,287.5

-15,462.7 -4.9% 329,603.8 -28,385.2 -8.6% 407,221.2 295,164.3 -112,056.8

-29,548.0 -41.1% 44,765.6 -2,472.9 -5.5% 32,763.2 59,853.7 27,090.6

9,261.6 13.5% 64,027.4 13,776.6 21.5% 88,133.1 44,513.1 -43,619.9

-42,131.3 -55.1% 34,665.9 -288.8 -0.8% 75,944.7 84,738.3 8,793.6

28,465.3 274.2% 74,688.7 -35,841.7 -48.0% 73,885.4 35,971.8 -37,913.6

-42,677.8 -53.0% 38,840.4 -1,028.7 -2.6% 49,319.4 229.0 -49,090.5

61,167.5 685.9% 72,615.8 -2,529.8 -3.5% 87,175.5 69,858.4 -17,317.1

-8,566.4 -8.8% 102,019.7 -12,871.8 -12.6% 99,962.9 76,718.4 -23,244.5

26,429.6 299.8% 80,663.9 -45,419.8 -56.3% 71,490.4 504.5 -70,985.9

-34,996.0 -39.4% 21,355.8 32,548.0 152.4% 28,472.5 76,213.9 47,741.3

-64,642.5 -10.6% 490,429.1 53,596.1 10.9% 605,019.5 598,308.8 -6,710.7

Page 78: Excel Best Practices v0 04

August 2011 September 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

% Absolute % Absolute %

131.4% 90,290.2 136,135.9 150.8% 111,974.6 76,288.4 -35,686.2 -31.9%

259.8% 17,543.5 74,926.6 427.1% 58,067.9 49,394.6 -8,673.4 -14.9%

115.1% 15,725.1 54,424.9 346.1% 6,295.3 25,056.6 18,761.2 298.0%

61.5% 57,021.6 6,784.4 11.9% 47,611.3 1,837.3 -45,774.1 -96.1%

-27.5% 238,148.1 57,016.2 23.9% 276,134.9 425,437.2 149,302.3 54.1%

82.7% 30,599.1 29,254.6 95.6% 12,100.2 65,048.9 52,948.7 437.6%

-49.5% 35,294.5 9,218.7 26.1% 57,057.1 65,994.7 8,937.5 15.7%

11.6% 48,245.4 36,492.9 75.6% 79,273.7 54,672.7 -24,601.0 -31.0%

-51.3% 39,634.0 -3,662.2 -9.2% 68,524.6 61,956.8 -6,567.8 -9.6%

-99.5% 67,039.6 -66,810.7 -99.7% 1,541.2 98,865.5 97,324.2 6314.7%

-19.9% 17,335.4 52,523.0 303.0% 57,638.0 78,898.7 21,260.7 36.9%

-23.3% 154,471.6 -77,753.2 -50.3% 146,788.8 137,510.9 -9,277.9 -6.3%

-99.3% 72,167.9 -71,663.4 -99.3% 84,069.0 85,564.7 1,495.7 1.8%

167.7% 82,303.7 -6,089.8 -7.4% 62,719.8 51,946.2 -10,773.6 -17.2%

-1.1% 482,909.9 115,398.9 23.9% 534,898.4 639,236.5 104,338.2 19.5%

Page 79: Excel Best Practices v0 04

September 2011 October 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

215,790.4 -139,502.0 -64.6% 99,361.6 188,387.9 89,026.3 89.6% 149,945.4

84,544.6 -35,150.0 -41.6% 30,445.5 84,716.5 54,271.0 178.3% 61,621.0

33,578.7 -8,522.1 -25.4% 26,842.6 22,356.2 -4,486.4 -16.7% 709.3

97,667.1 -95,829.8 -98.1% 42,073.5 81,315.2 39,241.6 93.3% 87,615.1

267,089.9 158,347.4 59.3% 192,675.2 227,600.9 34,925.7 18.1% 305,481.8

9,467.0 55,581.8 587.1% 25,006.8 17,247.5 -7,759.3 -31.0% 88,633.5

96,776.0 -30,781.3 -31.8% 12,720.9 8,737.6 -3,983.3 -31.3% 90,356.3

57,989.2 -3,316.5 -5.7% 53,058.5 33,290.9 -19,767.6 -37.3% 9,981.4

33,279.3 28,677.5 86.2% 8,573.4 71,282.2 62,708.8 731.4% 48,701.4

57,060.5 41,804.9 73.3% 20,807.6 83,850.1 63,042.5 303.0% 17,333.2

12,517.8 66,380.9 530.3% 72,508.0 13,192.5 -59,315.5 -81.8% 50,476.1

91,115.8 46,395.1 50.9% 53,267.3 96,001.5 42,734.2 80.2% 66,664.1

58,793.5 26,771.2 45.5% 22,412.1 84,684.9 62,272.7 277.9% 46,695.7

32,322.3 19,623.9 60.7% 30,855.1 11,316.6 -19,538.5 -63.3% 19,968.4

573,996.0 65,240.5 11.4% 345,304.1 511,990.3 166,686.1 48.3% 522,091.3

Page 80: Excel Best Practices v0 04

October 2011 November 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

38,442.5 25.6% 154,404.4 143,111.2 -11,293.2 -7.3% 96,737.2 46,374.0

23,095.6 37.5% 47,310.5 29,818.4 -17,492.1 -37.0% 44,202.9 -14,384.5

21,646.8 3051.7% 58,031.6 67,775.6 9,744.1 16.8% 37,582.1 30,193.5

-6,299.9 -7.2% 49,062.2 45,517.2 -3,545.1 -7.2% 14,952.2 30,564.9

-77,880.9 -25.5% 365,957.7 401,039.5 35,081.8 9.6% 237,290.9 163,748.6

-71,386.0 -80.5% 61,429.9 45,172.8 -16,257.1 -26.5% 67,090.3 -21,917.5

-81,618.6 -90.3% 23,952.8 62,992.3 39,039.5 163.0% 14,903.0 48,089.3

23,309.5 233.5% 62,052.2 68,887.2 6,835.0 11.0% 83,628.8 -14,741.6

22,580.8 46.4% 35,931.0 62,696.4 26,765.4 74.5% 39,660.7 23,035.7

66,516.9 383.8% 99,405.6 62,669.5 -36,736.0 -37.0% 29,068.5 33,601.0

-37,283.6 -73.9% 83,186.2 98,621.2 15,435.0 18.6% 2,939.5 95,681.6

29,337.4 44.0% 110,768.8 104,330.2 -6,438.6 -5.8% 181,956.7 -77,626.5

37,989.1 81.4% 92,861.9 79,584.9 -13,277.0 -14.3% 90,110.0 -10,525.1

-8,651.7 -43.3% 17,906.9 24,745.2 6,838.4 38.2% 91,846.7 -67,101.4

-10,101.0 -1.9% 631,130.8 648,480.8 17,350.0 2.7% 515,984.8 132,496.1

Page 81: Excel Best Practices v0 04

November 2011 December 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

% Absolute % Absolute %

47.9% 201,139.5 256,949.6 55,810.0 27.7% 136,122.6 120,826.9 88.8%

-32.5% 40,764.6 96,410.3 55,645.7 136.5% 77,485.3 18,925.0 24.4%

80.3% 70,061.0 66,212.5 -3,848.5 -5.5% 4,045.8 62,166.8 1536.6%

204.4% 90,314.0 94,326.8 4,012.9 4.4% 54,591.6 39,735.2 72.8%

69.0% 315,176.7 362,068.3 46,891.7 14.9% 249,231.2 112,837.2 45.3%

-32.7% 94,461.1 4,790.4 -89,670.7 -94.9% 65,218.2 -60,427.8 -92.7%

322.7% 23,464.0 67,596.2 44,132.2 188.1% 29,407.5 38,188.6 129.9%

-17.6% 60,725.8 83,010.0 22,284.2 36.7% 32,325.2 50,684.8 156.8%

58.1% 9,206.7 62,696.3 53,489.5 581.0% 87,148.1 -24,451.8 -28.1%

115.6% 40,379.4 61,120.2 20,740.9 51.4% 2,394.0 58,726.2 2453.0%

3255.0% 86,939.7 82,855.3 -4,084.5 -4.7% 32,738.1 50,117.1 153.1%

-42.7% 60,054.1 118,186.6 58,132.5 96.8% 94,690.0 23,496.6 24.8%

-11.7% 56,184.0 42,689.6 -13,494.4 -24.0% 42,208.7 480.9 1.1%

-73.1% 3,870.1 75,497.0 71,626.9 1850.8% 52,481.4 23,015.7 43.9%

25.7% 576,370.3 737,204.5 160,834.2 27.9% 480,043.9 257,160.7 53.6%

Page 82: Excel Best Practices v0 04

Protect All Worksheets

Before sending the report to the users, you have to protect all sheets to make sure that they can only access the unlocked input cells.

Task

- Protect All Sheets in this workbook

(Try it first in your own way and then try the proposed Solution using MTools)

Proposed Solution

=> You will get an error message because the sheets are already protected...

=> Unprotect them and try it again

FYI: The appropriate Excel function can only protect one sheet at once and not all sheets at the same time.

You have also the alternative to only protect the SELECTED sheets: MTools: => Protect or Hide => Protect Selected Worksheets

1) MTools: Protect or Hide => Protect All Worksheets

Page 83: Excel Best Practices v0 04

Before sending the report to the users, you have to protect all sheets to make sure that they can only access the unlocked input cells.

- Protect All Sheets in this workbook

(Try it first in your own way and then try the proposed Solution using MTools)

=> You will get an error message because the sheets are already protected...

=> Unprotect them and try it again

FYI: The appropriate Excel function can only protect one sheet at once and not all sheets at the same time.

You have also the alternative to only protect the SELECTED sheets: MTools: => Protect or Hide => Protect Selected Worksheets

Page 84: Excel Best Practices v0 04

Data Analysis

Task

- Activate the Anchor mode, select the cell H42 and switsch beteween the sheets RD1 to RD9

(Try it first in your own way and then try the proposed Solution using MTools)

: Input Cells

: Formula Cells

Proposed Solution

1) MTools: Readability Improvements => Enable Anchor Mode

2) Select the cell H42

3) Switch through the sheets RD1 to RD9

4) MTools: Readability Improvements => Disable Anchor Mode

Profit by Country January 2011

in Mio USD Prior Year Actual Year Delta to Prior Year

Absolute %

Asia 251,750.9 205,808.2 -45,942.7 -18.2%

Japan 71,150.9 93,233.1 22,082.2 31.0%

Hong Kong 94,141.7 63,102.4 -31,039.3 -33.0%

China 86,458.3 49,472.7 -36,985.6 -42.8%

Europe 119,021.0 286,501.5 167,480.6 140.7%

Switzerland 27,930.5 92,783.2 64,852.6 232.2%

Germany 27,052.4 44,917.8 17,865.4 66.0%

Austria 2,473.8 59,045.5 56,571.6 2286.8%

UK 16,790.7 6,606.7 -10,184.0 -60.7%

Spain 22,604.7 5,768.9 -16,835.8 -74.5%

Portugal 22,168.8 77,379.5 55,210.7 249.0%

Middle East 125,804.7 131,774.0 5,969.4 4.7%

Turkey 40,643.9 64,784.2 24,140.3 59.4%

Morocco 85,160.7 66,989.8 -18,170.9 -21.3%

Total 496,576.5 624,083.7 127,507.3 25.7%

Many Excel reports consist of multiple worksheets showing the e.g. the same balance, but in each sheet for a different country. If you would like to quicky compare a specific balance sheet item country by country, then you can select that cell and activate the MTools "Anchor mode". In that mode, the following will happen: If you select e.g. cell H42 and change the sheet, then Excel will jump in the new sheet to the same cell, center it and highlight it orange (in unprotected sheets).

F9
Input Cells Input Cells are cells, that the the User has to fill out. These cells should therefore be unlocked. The User can either fill out these cells directly, lik them to another report or get the data with Lookup formulas from a Business Warehouse download. (Unlocked means that the user can modify these cells when the sheet is protected)
F10
Formula Cells Formula Cells are cells that calculate e.g. a ratio or a sum of other cells. These cells should therefore stay unmodified and need to be protected from the user. Therefore it is recommended to lock these cells. (Locked means that the user can NOT modify these cells when the sheet is protected)
Page 85: Excel Best Practices v0 04

- Activate the Anchor mode, select the cell H42 and switsch beteween the sheets RD1 to RD9

(Try it first in your own way and then try the proposed Solution using MTools)

: Input Cells

: Formula Cells

1) MTools: Readability Improvements => Enable Anchor Mode

2) Select the cell H42

3) Switch through the sheets RD1 to RD9

4) MTools: Readability Improvements => Disable Anchor Mode

January 2011 February 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

116,586.8 89,221.3 76.5% 117,996.7 215,554.8 97,558.2 82.7% 142,375.0

28,092.8 65,140.2 231.9% 1,901.2 72,907.2 71,006.0 3734.7% 46,622.7

20,898.7 42,203.6 201.9% 93,300.2 42,916.1 -50,384.2 -54.0% 2,624.2

67,595.2 -18,122.5 -26.8% 22,795.2 99,731.6 76,936.4 337.5% 93,128.2

298,257.9 -11,756.4 -3.9% 437,108.5 447,063.1 9,954.6 2.3% 274,436.5

74,050.3 18,732.9 25.3% 92,604.5 84,897.5 -7,706.9 -8.3% 32,830.9

69,300.7 -24,382.9 -35.2% 89,535.8 99,604.9 10,069.1 11.2% 53,012.4

23,417.7 35,627.8 152.1% 52,250.3 40,715.3 -11,535.0 -22.1% 56,201.9

5,876.4 730.3 12.4% 71,544.4 86,093.8 14,549.4 20.3% 80,224.6

33,639.2 -27,870.3 -82.9% 59,123.4 48,291.0 -10,832.4 -18.3% 6,488.6

91,973.6 -14,594.1 -15.9% 72,050.1 87,460.6 15,410.4 21.4% 45,678.2

167,366.1 -35,592.1 -21.3% 114,075.9 80,522.7 -33,553.2 -29.4% 122,702.0

93,702.5 -28,918.3 -30.9% 25,350.5 71,356.1 46,005.5 181.5% 26,349.2

73,663.6 -6,673.8 -9.1% 88,725.4 9,166.6 -79,558.8 -89.7% 96,352.8

582,210.9 41,872.9 7.2% 669,181.1 743,140.7 73,959.5 11.1% 539,513.5

Many Excel reports consist of multiple worksheets showing the e.g. the same balance, but in each sheet for a different country. If you would like to quicky compare a specific balance sheet item country by country, then you can select that cell and activate the MTools "Anchor mode". In that mode, the following will happen: If you select e.g. cell H42 and change the sheet, then Excel will jump in the new sheet to the same cell, center it and highlight it orange (in unprotected sheets).

Page 86: Excel Best Practices v0 04

February 2011 March 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

73,179.8 51.4% 190,941.9 137,968.4 -52,973.5 -27.7% 105,853.3 32,115.2

26,284.5 56.4% 28,589.6 35,655.7 7,066.1 24.7% 16,931.5 18,724.2

40,291.9 1535.4% 99,311.9 95,620.2 -3,691.7 -3.7% 5,077.2 90,543.0

6,603.4 7.1% 63,040.5 6,692.6 -56,347.9 -89.4% 83,844.6 -77,152.1

172,626.6 62.9% 234,485.2 270,557.9 36,072.7 15.4% 254,575.9 15,982.0

52,066.7 158.6% 41,773.6 49,002.0 7,228.4 17.3% 59,342.7 -10,340.7

46,592.5 87.9% 79,343.5 69,629.1 -9,714.4 -12.2% 25,789.0 43,840.1

-15,486.6 -27.6% 53,710.9 48,784.4 -4,926.5 -9.2% 94,696.7 -45,912.3

5,869.2 7.3% 15,753.8 32,271.7 16,518.0 104.9% 37,042.9 -4,771.1

41,802.4 644.2% 38,915.0 61,937.5 23,022.5 59.2% 19,305.3 42,632.2

41,782.4 91.5% 4,988.6 8,933.3 3,944.7 79.1% 18,399.4 -9,466.2

-42,179.3 -34.4% 65,561.8 63,454.2 -2,107.6 -3.2% 84,487.2 -21,033.0

45,006.9 170.8% 13,708.5 54,657.1 40,948.7 298.7% 21,865.5 32,791.6

-87,186.2 -90.5% 51,853.4 8,797.0 -43,056.3 -83.0% 62,621.7 -53,824.6

203,627.1 37.7% 490,989.0 471,980.5 -19,008.5 -3.9% 444,916.4 27,064.1

Page 87: Excel Best Practices v0 04

March 2011 April 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

% Absolute % Absolute %

30.3% 168,626.4 118,666.2 -49,960.2 -29.6% 190,927.9 -72,261.7 -37.8%

110.6% 91,695.2 13,118.5 -78,576.8 -85.7% 83,708.9 -70,590.4 -84.3%

1783.3% 60,156.4 57,838.0 -2,318.4 -3.9% 26,469.8 31,368.2 118.5%

-92.0% 16,774.8 47,709.7 30,935.0 184.4% 80,749.2 -33,039.5 -40.9%

6.3% 406,448.2 297,700.0 -108,748.2 -26.8% 330,957.3 -33,257.3 -10.0%

-17.4% 66,272.4 78,537.5 12,265.1 18.5% 59,095.3 19,442.2 32.9%

170.0% 82,524.2 38,144.8 -44,379.5 -53.8% 95,982.9 -57,838.1 -60.3%

-48.5% 91,727.5 40,896.8 -50,830.7 -55.4% 69,115.4 -28,218.6 -40.8%

-12.9% 76,868.6 68,221.1 -8,647.5 -11.2% 3,370.2 64,850.9 1924.2%

220.8% 47,319.1 20,418.5 -26,900.5 -56.8% 20,085.8 332.8 1.7%

-51.4% 41,736.4 51,481.4 9,744.9 23.3% 83,307.7 -31,826.4 -38.2%

-24.9% 93,694.4 97,863.7 4,169.3 4.4% 132,348.6 -34,484.8 -26.1%

150.0% 14,464.7 19,616.9 5,152.1 35.6% 86,419.4 -66,802.5 -77.3%

-86.0% 79,229.7 78,246.9 -982.8 -1.2% 45,929.2 32,317.7 70.4%

6.1% 668,769.0 514,230.0 -154,539.0 -23.1% 654,233.8 -140,003.8 -21.4%

Page 88: Excel Best Practices v0 04

May 2011 June 2011

Prior Year Actual Year Delta to Prior Year Plan Delta to Plan Prior Year

Absolute % Absolute %

112,211.1 91,245.2 -20,966.0 -18.7% 177,514.7 -86,269.5 -48.6% 112,674.8

11,107.3 28,532.1 17,424.8 156.9% 77,718.7 -49,186.6 -63.3% 69,268.9

5,699.4 35,017.5 29,318.0 514.4% 96,974.0 -61,956.5 -63.9% 11,028.5

95,404.4 27,695.6 -67,708.8 -71.0% 2,821.9 24,873.6 881.4% 32,377.4

311,070.8 233,204.3 -77,866.5 -25.0% 262,002.8 -28,798.5 -11.0% 317,770.0

87,919.1 19,439.0 -68,480.1 -77.9% 35,371.5 -15,932.5 -45.0% 99,673.1

74,654.9 31,396.3 -43,258.6 -57.9% 4,825.6 26,570.7 550.6% 10,390.9

6,764.4 63,823.5 57,059.1 843.5% 13,193.6 50,629.9 383.7% 70,503.3

54,603.2 31,799.3 -22,803.8 -41.8% 95,438.4 -63,639.1 -66.7% 34,094.3

78,890.9 22,283.2 -56,607.7 -71.8% 21,430.7 852.5 4.0% 61,146.6

8,238.4 64,463.0 56,224.6 682.5% 91,743.0 -27,280.0 -29.7% 41,961.8

122,774.0 106,142.9 -16,631.1 -13.5% 96,653.7 9,489.2 9.8% 47,541.6

30,401.3 12,409.4 -17,991.9 -59.2% 29,492.5 -17,083.1 -57.9% 27,889.1

92,372.7 93,733.5 1,360.8 1.5% 67,161.2 26,572.3 39.6% 19,652.5

546,056.0 430,592.3 -115,463.6 -21.1% 536,171.2 -105,578.8 -19.7% 477,986.4

Page 89: Excel Best Practices v0 04

June 2011 July 2011

Actual Year Delta to Prior Year Plan Delta to Plan Prior Year Actual Year

Absolute % Absolute %

79,334.3 -33,340.6 -29.6% 127,139.1 -47,804.9 -37.6% 194,272.1 153,658.8

5,724.2 -63,544.7 -91.7% 23,907.3 -18,183.1 -76.1% 56,376.6 49,843.4

38,775.5 27,746.9 251.6% 14,984.9 23,790.5 158.8% 95,746.0 32,720.7

34,834.6 2,457.2 7.6% 88,246.9 -53,412.3 -60.5% 42,149.5 71,094.7

254,494.0 -63,276.0 -19.9% 373,892.2 -119,398.2 -31.9% 316,681.3 301,218.5

31,762.7 -67,910.3 -68.1% 93,639.8 -61,877.0 -66.1% 71,840.7 42,292.7

63,043.8 52,652.9 506.7% 57,218.1 5,825.8 10.2% 68,542.4 77,804.0

74,645.8 4,142.5 5.9% 59,782.8 14,863.0 24.9% 76,508.4 34,377.1

17,261.7 -16,832.6 -49.4% 47,780.0 -30,518.3 -63.9% 10,381.8 38,847.0

48,263.8 -12,882.8 -21.1% 68,956.9 -20,693.1 -30.0% 80,489.5 37,811.7

19,516.2 -22,445.6 -53.5% 46,514.7 -26,998.5 -58.0% 8,918.4 70,085.9

129,846.5 82,304.9 173.1% 60,039.2 69,807.2 116.3% 97,714.3 89,147.9

89,493.9 61,604.8 220.9% 42,011.7 47,482.2 113.0% 8,814.6 35,244.1

40,352.6 20,700.1 105.3% 18,027.5 22,325.1 123.8% 88,899.8 53,903.8

463,674.7 -14,311.7 -3.0% 561,070.6 -97,395.8 -17.4% 608,667.7 544,025.2

Page 90: Excel Best Practices v0 04

July 2011 August 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

Absolute % Absolute % Absolute

-40,613.3 -20.9% 58,805.6 94,853.1 161.3% 97,835.4 226,426.1 128,590.7

-6,533.2 -11.6% 10,143.2 39,700.2 391.4% 25,701.2 92,470.1 66,768.9

-63,025.3 -65.8% 37,174.5 -4,453.8 -12.0% 32,615.7 70,150.0 37,534.3

28,945.2 68.7% 11,488.0 59,606.7 518.9% 39,518.5 63,806.0 24,287.5

-15,462.7 -4.9% 329,603.8 -28,385.2 -8.6% 407,221.2 295,164.3 -112,056.8

-29,548.0 -41.1% 44,765.6 -2,472.9 -5.5% 32,763.2 59,853.7 27,090.6

9,261.6 13.5% 64,027.4 13,776.6 21.5% 88,133.1 44,513.1 -43,619.9

-42,131.3 -55.1% 34,665.9 -288.8 -0.8% 75,944.7 84,738.3 8,793.6

28,465.3 274.2% 74,688.7 -35,841.7 -48.0% 73,885.4 35,971.8 -37,913.6

-42,677.8 -53.0% 38,840.4 -1,028.7 -2.6% 49,319.4 229.0 -49,090.5

61,167.5 685.9% 72,615.8 -2,529.8 -3.5% 87,175.5 69,858.4 -17,317.1

-8,566.4 -8.8% 102,019.7 -12,871.8 -12.6% 99,962.9 76,718.4 -23,244.5

26,429.6 299.8% 80,663.9 -45,419.8 -56.3% 71,490.4 504.5 -70,985.9

-34,996.0 -39.4% 21,355.8 32,548.0 152.4% 28,472.5 76,213.9 47,741.3

-64,642.5 -10.6% 490,429.1 53,596.1 10.9% 605,019.5 598,308.8 -6,710.7

Page 91: Excel Best Practices v0 04

August 2011 September 2011

Delta to Prior Year Plan Delta to Plan Prior Year Actual Year Delta to Prior Year

% Absolute % Absolute %

131.4% 90,290.2 136,135.9 150.8% 111,974.6 76,288.4 -35,686.2 -31.9%

259.8% 17,543.5 74,926.6 427.1% 58,067.9 49,394.6 -8,673.4 -14.9%

115.1% 15,725.1 54,424.9 346.1% 6,295.3 25,056.6 18,761.2 298.0%

61.5% 57,021.6 6,784.4 11.9% 47,611.3 1,837.3 -45,774.1 -96.1%

-27.5% 238,148.1 57,016.2 23.9% 276,134.9 425,437.2 149,302.3 54.1%

82.7% 30,599.1 29,254.6 95.6% 12,100.2 65,048.9 52,948.7 437.6%

-49.5% 35,294.5 9,218.7 26.1% 57,057.1 65,994.7 8,937.5 15.7%

11.6% 48,245.4 36,492.9 75.6% 79,273.7 54,672.7 -24,601.0 -31.0%

-51.3% 39,634.0 -3,662.2 -9.2% 68,524.6 61,956.8 -6,567.8 -9.6%

-99.5% 67,039.6 -66,810.7 -99.7% 1,541.2 98,865.5 97,324.2 6314.7%

-19.9% 17,335.4 52,523.0 303.0% 57,638.0 78,898.7 21,260.7 36.9%

-23.3% 154,471.6 -77,753.2 -50.3% 146,788.8 137,510.9 -9,277.9 -6.3%

-99.3% 72,167.9 -71,663.4 -99.3% 84,069.0 85,564.7 1,495.7 1.8%

167.7% 82,303.7 -6,089.8 -7.4% 62,719.8 51,946.2 -10,773.6 -17.2%

-1.1% 482,909.9 115,398.9 23.9% 534,898.4 639,236.5 104,338.2 19.5%

Page 92: Excel Best Practices v0 04

September 2011 October 2011

Plan Delta to Plan Prior Year Actual Year Delta to Prior Year Plan

Absolute % Absolute %

215,790.4 -139,502.0 -64.6% 99,361.6 188,387.9 89,026.3 89.6% 149,945.4

84,544.6 -35,150.0 -41.6% 30,445.5 84,716.5 54,271.0 178.3% 61,621.0

33,578.7 -8,522.1 -25.4% 26,842.6 22,356.2 -4,486.4 -16.7% 709.3

97,667.1 -95,829.8 -98.1% 42,073.5 81,315.2 39,241.6 93.3% 87,615.1

267,089.9 158,347.4 59.3% 192,675.2 227,600.9 34,925.7 18.1% 305,481.8

9,467.0 55,581.8 587.1% 25,006.8 17,247.5 -7,759.3 -31.0% 88,633.5

96,776.0 -30,781.3 -31.8% 12,720.9 8,737.6 -3,983.3 -31.3% 90,356.3

57,989.2 -3,316.5 -5.7% 53,058.5 33,290.9 -19,767.6 -37.3% 9,981.4

33,279.3 28,677.5 86.2% 8,573.4 71,282.2 62,708.8 731.4% 48,701.4

57,060.5 41,804.9 73.3% 20,807.6 83,850.1 63,042.5 303.0% 17,333.2

12,517.8 66,380.9 530.3% 72,508.0 13,192.5 -59,315.5 -81.8% 50,476.1

91,115.8 46,395.1 50.9% 53,267.3 96,001.5 42,734.2 80.2% 66,664.1

58,793.5 26,771.2 45.5% 22,412.1 84,684.9 62,272.7 277.9% 46,695.7

32,322.3 19,623.9 60.7% 30,855.1 11,316.6 -19,538.5 -63.3% 19,968.4

573,996.0 65,240.5 11.4% 345,304.1 511,990.3 166,686.1 48.3% 522,091.3

Page 93: Excel Best Practices v0 04

October 2011 November 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

Absolute % Absolute % Absolute

38,442.5 25.6% 154,404.4 143,111.2 -11,293.2 -7.3% 96,737.2 46,374.0

23,095.6 37.5% 47,310.5 29,818.4 -17,492.1 -37.0% 44,202.9 -14,384.5

21,646.8 3051.7% 58,031.6 67,775.6 9,744.1 16.8% 37,582.1 30,193.5

-6,299.9 -7.2% 49,062.2 45,517.2 -3,545.1 -7.2% 14,952.2 30,564.9

-77,880.9 -25.5% 365,957.7 401,039.5 35,081.8 9.6% 237,290.9 163,748.6

-71,386.0 -80.5% 61,429.9 45,172.8 -16,257.1 -26.5% 67,090.3 -21,917.5

-81,618.6 -90.3% 23,952.8 62,992.3 39,039.5 163.0% 14,903.0 48,089.3

23,309.5 233.5% 62,052.2 68,887.2 6,835.0 11.0% 83,628.8 -14,741.6

22,580.8 46.4% 35,931.0 62,696.4 26,765.4 74.5% 39,660.7 23,035.7

66,516.9 383.8% 99,405.6 62,669.5 -36,736.0 -37.0% 29,068.5 33,601.0

-37,283.6 -73.9% 83,186.2 98,621.2 15,435.0 18.6% 2,939.5 95,681.6

29,337.4 44.0% 110,768.8 104,330.2 -6,438.6 -5.8% 181,956.7 -77,626.5

37,989.1 81.4% 92,861.9 79,584.9 -13,277.0 -14.3% 90,110.0 -10,525.1

-8,651.7 -43.3% 17,906.9 24,745.2 6,838.4 38.2% 91,846.7 -67,101.4

-10,101.0 -1.9% 631,130.8 648,480.8 17,350.0 2.7% 515,984.8 132,496.1

Page 94: Excel Best Practices v0 04

November 2011 December 2011

Delta to Plan Prior Year Actual Year Delta to Prior Year Plan Delta to Plan

% Absolute % Absolute %

47.9% 201,139.5 256,949.6 55,810.0 27.7% 136,122.6 120,826.9 88.8%

-32.5% 40,764.6 96,410.3 55,645.7 136.5% 77,485.3 18,925.0 24.4%

80.3% 70,061.0 66,212.5 -3,848.5 -5.5% 4,045.8 62,166.8 1536.6%

204.4% 90,314.0 94,326.8 4,012.9 4.4% 54,591.6 39,735.2 72.8%

69.0% 315,176.7 362,068.3 46,891.7 14.9% 249,231.2 112,837.2 45.3%

-32.7% 94,461.1 4,790.4 -89,670.7 -94.9% 65,218.2 -60,427.8 -92.7%

322.7% 23,464.0 67,596.2 44,132.2 188.1% 29,407.5 38,188.6 129.9%

-17.6% 60,725.8 83,010.0 22,284.2 36.7% 32,325.2 50,684.8 156.8%

58.1% 9,206.7 62,696.3 53,489.5 581.0% 87,148.1 -24,451.8 -28.1%

115.6% 40,379.4 61,120.2 20,740.9 51.4% 2,394.0 58,726.2 2453.0%

3255.0% 86,939.7 82,855.3 -4,084.5 -4.7% 32,738.1 50,117.1 153.1%

-42.7% 60,054.1 118,186.6 58,132.5 96.8% 94,690.0 23,496.6 24.8%

-11.7% 56,184.0 42,689.6 -13,494.4 -24.0% 42,208.7 480.9 1.1%

-73.1% 3,870.1 75,497.0 71,626.9 1850.8% 52,481.4 23,015.7 43.9%

25.7% 576,370.3 737,204.5 160,834.2 27.9% 480,043.9 257,160.7 53.6%

Page 95: Excel Best Practices v0 04

Data Business Warehouse

Lookup Table January 2011Prior Year January 2011Actual Year January 2011Plan

Column Index 5 6 7

January 2011 January 2011 January 2011Lookup Tabl Row Index Prior Year Actual Year PlanJAP 5 JAP 61989.5 30113.1 25283.5HK 6 HK 30831.9 30242.3 35150.1CHIN 7 CHIN 20045.1 49353.3 65597.0CH 8 CH 19391.7 77283.2 57260.6DE 9 DE 60679.0 39256.6 77448.1AT 10 AT 68665.2 19259.5 41095.4UK 11 UK 93138.6 96708.3 95995.9SP 12 SP 53653.4 67776.5 73408.7PT 13 PT 43860.5 32056.1 86499.4TK 14 TK 51525.2 33675.8 14623.0MO 15 MO 90728.4 74673.6 13496.9

E17
Column Index The Index starts in cell A16 with 1 because the range of the table is defined as '16:30'.
B20
Row Index The Index starts in cell A16 with 1 because the range of the table is defined as '16:30'.
Page 96: Excel Best Practices v0 04

February 2011Prior Year February 2011Actual YeaFebruary 2011Plan March 2011Prior Year March 2011Actual Year

8 9 10 11 12

February 2011 February 2011 February 2011 March 2011 March 2011Prior Year Actual Year Plan Prior Year Actual Year

52652.9 5410.0 36196.3 94116.2 28477.074342.1 2500.1 27785.5 65299.5 51699.860762.1 67919.7 91971.0 29260.9 70533.419156.5 50870.4 78467.5 30104.6 90836.953330.2 39276.3 21975.2 63639.2 47484.218757.8 34650.0 54700.5 44693.4 33003.196545.7 14089.7 24182.2 24335.9 87486.3

1614.1 73127.0 87786.6 69510.9 53838.592207.0 31949.0 44925.2 54263.7 50110.351368.9 40528.5 76949.3 17417.4 64341.3

2239.3 13173.9 14722.7 99775.3 96668.2

Page 97: Excel Best Practices v0 04

March 2011Plan April 2011Prior Year April 2011Actual Year April 2011Plan May 2011Prior Year

13 14 15 16 17

March 2011 April 2011 April 2011 April 2011 May 2011Plan Prior Year Actual Year Plan Prior Year

14836.3 62935.9 94251.3 78237.8 626.999514.4 22378.4 85184.9 16206.5 58466.040744.3 24531.1 24223.9 70573.6 94323.370132.3 39155.8 41871.3 79505.2 10330.866044.8 49490.4 22434.4 73546.6 74682.196783.6 51417.9 17598.0 12890.4 84328.722988.1 99419.8 2319.3 51326.9 3312.391175.3 57109.3 5094.8 91027.8 34932.332922.2 73731.0 71230.3 29808.6 56054.214167.9 3115.1 78656.1 20726.8 12320.565102.9 54357.4 21549.1 20171.1 95234.6

Page 98: Excel Best Practices v0 04

May 2011Actual Year May 2011Plan June 2011Prior Year June 2011Actual Year June 2011Plan

18 19 20 21 22

May 2011 May 2011 June 2011 June 2011 June 2011Actual Year Plan Prior Year Actual Year Plan

56336.4 55985.7 35285.1 96091.5 12053.288935.7 8590.6 82139.0 74194.2 47872.237091.3 90511.8 7715.0 42937.2 31282.193950.6 89030.9 74032.0 54602.7 14228.0

708.0 71222.8 40805.4 90838.0 94590.146366.3 72154.1 83499.7 89691.7 22143.242906.2 85940.5 60255.0 85657.2 10942.327625.9 21505.6 96385.3 92320.1 31898.192010.5 47609.3 99992.5 81435.6 91890.955512.8 90411.8 30482.6 84320.3 86290.974348.2 26122.9 54536.7 98863.0 35258.9

Page 99: Excel Best Practices v0 04

July 2011Prior Year July 2011Actual Year July 2011Plan August 2011Prior Year August 2011Actual Year

23 24 25 26 27

July 2011 July 2011 July 2011 August 2011 August 2011Prior Year Actual Year Plan Prior Year Actual Year

37327.2 12597.1 68352.7 7560.0 77037.622831.4 64718.6 74640.4 12438.0 40911.432675.9 57082.9 33320.0 36402.8 1783.553578.4 46689.0 6651.6 30565.7 39844.278696.0 11206.3 72069.0 54836.7 44163.952184.2 92101.7 62057.9 27343.5 62845.6

5446.5 34567.2 51238.5 94993.4 41856.696376.2 8173.8 96404.3 19832.5 18032.797135.8 27072.2 27950.9 9062.9 87881.927916.2 83342.5 74438.7 71963.5 73785.822616.2 60279.1 14086.1 47428.3 15347.3

Page 100: Excel Best Practices v0 04

August 2011Plan September 2011Prior YeaSeptember 2011Actual Y September 2011Plan October 2011Prior Year

28 29 30 31 32

August 2011 September 2011 September 2011 September 2011 October 2011Plan Prior Year Actual Year Plan Prior Year

53432.0 65098.5 2305.7 8632.6 35147.970056.0 6969.6 39414.1 63203.2 10492.095782.6 77565.9 73083.8 77533.0 6135.5

6762.9 24751.6 14398.1 15730.9 35443.939255.0 81083.2 45602.3 60128.8 62013.977715.3 96421.6 35167.0 23756.6 75257.4

3698.3 79694.8 37334.1 41209.3 43093.439904.0 34153.2 67611.5 24045.1 94267.748230.0 54854.6 63062.2 86584.0 52272.261210.9 31742.2 52887.8 67185.8 18302.275948.9 53157.0 86959.8 58809.3 52025.0

Page 101: Excel Best Practices v0 04

October 2011Actual Year October 2011Plan November 2011Prior Yea November 2011Actual YeNovember 2011Plan

33 34 35 36 37

October 2011 October 2011 November 2011 November 2011 November 2011Actual Year Plan Prior Year Actual Year Plan

32971.6 56278.6 39470.0 48174.2 31659.49855.3 73036.2 4841.9 56489.5 44357.5

89001.6 8325.8 61397.7 71351.2 56180.728664.5 3574.7 37448.6 40618.7 45119.657635.8 81502.5 99232.3 93470.9 1046.0

6206.5 57446.8 3251.8 23274.8 75114.869913.7 42067.9 86744.8 52455.5 30590.788440.4 65906.5 77858.1 62117.6 76890.465108.6 7488.4 38599.6 1478.2 24669.691813.2 20880.8 46563.5 73589.8 7285.713341.9 64442.7 47015.9 58072.1 7905.2

Page 102: Excel Best Practices v0 04

December 2011Prior Yea December 2011Actual YeDecember 2011Plan

38 39 40

December 2011 December 2011 December 2011Prior Year Actual Year Plan

85542.3 11756.9 21554.948958.7 42208.3 83985.462573.6 20389.1 67009.430732.5 54262.3 50028.862293.0 31243.4 81927.517641.2 1679.7 35686.823196.2 49282.4 51189.180313.2 61394.9 75454.758680.7 84323.1 50082.889042.5 8997.9 64778.338518.2 99533.4 99539.6