excel_1317
Board Regular
- Joined
- Jun 28, 2010
- Messages
- 212
I have around 100 excel templates in a folder from which I need to extract data from specific cells and put in a separate workbook. Is this something that can be done macro. The logic is MACRO open first template -> Copy Specific Cells -> Paste into new workbook-> Close template-> Proceed open with next template....
The cells(Summary sheet) which we need to copy are E5, D20, C43, D43, C85, D85, C87 and D87. Below is sample excel template.
Sheet2[TABLE="class: html-maker-worksheet"]
<thead>[TR]
[TH][/TH]
[TH]A[/TH]
[TH]B[/TH]
[TH]C[/TH]
[TH]D[/TH]
[TH]E[/TH]
[TH]F[/TH]
[TH]G[/TH]
[TH]H[/TH]
[/TR]
</thead><tbody>[TR]
[TH]1[/TH]
[TD="align: center"]Output from Pricing Calculator v5.04[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]2[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]3[/TH]
[TD]The following pricing structure was produced on: [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]09 January 2013[/TD]
[TD][/TD]
[/TR]
[TR]
[TH]4[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]5[/TH]
[TD]Client Name:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: center"]Sandvik Future[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]6[/TH]
[TD]Salesperson:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: center"]Karin Kärvling-Söholt[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]7[/TH]
[TD]Sales Region:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: center"]ROW[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]8[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]9[/TH]
[TD]Client Country:[/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]Sweden[/TD]
[TD][/TD]
[TD][/TD]
[TD]Free Text Comments[/TD]
[TD][/TD]
[/TR]
[TR]
[TH]10[/TH]
[TD]Client Type:[/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]Direct Corporate[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]11[/TH]
[TD]Number of end clients (if Agent):[/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"] - [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]12[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]13[/TH]
[TD]Annual Renewal Breakdown:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]14[/TH]
[TD][/TD]
[TD="align: right"]USD - US[/TD]
[TD][/TD]
[TD="align: right"] 45 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]15[/TH]
[TD][/TD]
[TD="align: right"]USD - Non US[/TD]
[TD][/TD]
[TD="align: right"] 170 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]16[/TH]
[TD][/TD]
[TD="align: right"]GBP[/TD]
[TD][/TD]
[TD="align: right"] 340 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]17[/TH]
[TD][/TD]
[TD="align: right"]EUR[/TD]
[TD][/TD]
[TD="align: right"] 680 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]18[/TH]
[TD][/TD]
[TD="align: right"]Invoice Currency[/TD]
[TD][/TD]
[TD="align: right"] 340 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]19[/TH]
[TD][/TD]
[TD="align: right"]Other[/TD]
[TD][/TD]
[TD="align: right"] 1,020 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]20[/TH]
[TD][/TD]
[TD="align: right"]Total:[/TD]
[TD][/TD]
[TD="align: right"] 2,595 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]21[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]22[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]23[/TH]
[TD][/TD]
[TD][/TD]
[TD="align: center"]Standard Pricing[/TD]
[TD="bgcolor: #FFFF00, align: center"]Proposed Pricing[/TD]
[TD="align: center"]Variance[/TD]
[TD="align: center"]Existing Pricing[/TD]
[TD="align: center"]Variance[/TD]
[TD][/TD]
[/TR]
[TR]
[TH]24[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: center"](Prop. to Std.)[/TD]
[TD][/TD]
[TD="align: center"](Prop. to Existing.)[/TD]
[TD][/TD]
[/TR]
[TR]
[TH]25[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]26[/TH]
[TD]PER RENEWAL:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]27[/TH]
[TD][/TD]
[TD="align: right"]Client Currency:[/TD]
[TD="align: center"]SEK[/TD]
[TD="align: center"]SEK[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]28[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]29[/TH]
[TD][/TD]
[TD="align: right"]Fee Series:[/TD]
[TD="align: center"]8[/TD]
[TD="bgcolor: #FFFF00, align: center"]N[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]30[/TH]
[TD][/TD]
[TD="align: right"]Est. Currency Contribution (£):[/TD]
[TD="align: center"]79.18[/TD]
[TD="align: center"]68.26[/TD]
[TD="align: center"]-10.92[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]31[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]32[/TH]
[TD][/TD]
[TD="align: right"]Basic Service Charge Currency:[/TD]
[TD="align: center"]GBP[/TD]
[TD="align: center"]GBP[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]33[/TH]
[TD][/TD]
[TD="align: right"]Basic Service Charge (FX):[/TD]
[TD="align: center"]9.00 GBP - Code: 09[/TD]
[TD="align: center"]6.98 GBP - Code: N/A[/TD]
[TD="align: center"](£2.02)[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]34[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]35[/TH]
[TD="align: center"]Pricing code will need review due to additional charges.[/TD]
[TD="align: right"]Invoicing:[/TD]
[TD="align: center"]Automatic / Quarterly[/TD]
[TD="align: center"]Automatic / Quarterly[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]36[/TH]
[TD][/TD]
[TD="align: right"](£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]37[/TH]
[TD][/TD]
[TD="align: right"]Credit terms:[/TD]
[TD="align: center"]30 Days[/TD]
[TD="align: center"]60 Days[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]38[/TH]
[TD][/TD]
[TD="align: right"](£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]4.02[/TD]
[TD="align: center"]4.02[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]39[/TH]
[TD][/TD]
[TD="align: right"]Receipts:[/TD]
[TD="align: center"]Store[/TD]
[TD="align: center"]Store[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]40[/TH]
[TD][/TD]
[TD="align: right"](£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]41[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]42[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (£):[/TD]
[TD="align: center"]9.00[/TD]
[TD="align: center"]11.00[/TD]
[TD="align: center"]2.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]43[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (Inv Curr):[/TD]
[TD="align: center"]99.19[/TD]
[TD="align: center"]121.28[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]44[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (S/C Curr):[/TD]
[TD="align: center"]9.00 GBP - Code: 09[/TD]
[TD="bgcolor: #FFFF00, align: center"]11.00 GBP - Nearest Code: N/A[/TD]
[TD="align: center"]£2.00 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]45[/TH]
[TD][/TD]
[TD="align: right"]Reduced fees flag:[/TD]
[TD="align: center"]YES[/TD]
[TD="bgcolor: #FFFF00, align: center"]Yes[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]46[/TH]
[TD][/TD]
[TD="align: right"]Est. Country Fee (£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]47[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]48[/TH]
[TD][/TD]
[TD="align: right"]Commission arrangment:[/TD]
[TD="align: center"]NOT APPLICABLE[/TD]
[TD="align: center"]NOT APPLICABLE[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]49[/TH]
[TD][/TD]
[TD="align: right"]Commission amount:[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]50[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]51[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]52[/TH]
[TD]ANNUAL ESTIMATE:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]53[/TH]
[TD][/TD]
[TD="align: right"]Client Currency:[/TD]
[TD="align: center"]SEK[/TD]
[TD="align: center"]SEK[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]54[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]55[/TH]
[TD][/TD]
[TD="align: right"]Fee Series:[/TD]
[TD="align: center"]8[/TD]
[TD="align: center"]N[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]56[/TH]
[TD][/TD]
[TD="align: right"]Est. Currency Contribution (£):[/TD]
[TD="align: center"]205,476.87[/TD]
[TD="align: center"]177,135.23[/TD]
[TD="align: center"]-28,341.64[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]57[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]58[/TH]
[TD][/TD]
[TD="align: right"]Basic Service Charge Currency:[/TD]
[TD="align: center"]GBP[/TD]
[TD="align: center"]GBP[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]59[/TH]
[TD][/TD]
[TD="align: right"]Basic Service Charge:[/TD]
[TD="align: center"]23,355.84[/TD]
[TD="align: center"]18,113.75[/TD]
[TD="align: center"](£5,242.09)[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]60[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]61[/TH]
[TD="align: center"]Pricing code will need review due to additional charges.[/TD]
[TD="align: right"]Invoicing:[/TD]
[TD="align: center"]Automatic / Quarterly[/TD]
[TD="align: center"]Automatic / Quarterly[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]62[/TH]
[TD][/TD]
[TD][/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]63[/TH]
[TD][/TD]
[TD="align: right"]Credit terms:[/TD]
[TD="align: center"]30 Days[/TD]
[TD="align: center"]60 Days[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]64[/TH]
[TD][/TD]
[TD][/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]10,445.11[/TD]
[TD="align: center"]10,445.11[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]65[/TH]
[TD][/TD]
[TD="align: right"]Receipts:[/TD]
[TD="align: center"]Store[/TD]
[TD="align: center"]Store[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]66[/TH]
[TD][/TD]
[TD][/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]67[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]68[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (£):[/TD]
[TD="align: center"]23,355.84[/TD]
[TD="align: center"]28,558.86[/TD]
[TD="align: center"]5,203.02[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]69[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (Inv Curr):[/TD]
[TD="align: center"]257,399.99[/TD]
[TD="align: center"]314,741.47[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]70[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]71[/TH]
[TD][/TD]
[TD="align: right"]Reduced fees flag:[/TD]
[TD="align: center"]YES[/TD]
[TD="align: center"]Yes[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]72[/TH]
[TD][/TD]
[TD="align: right"]Est. Country Fee (£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]73[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]74[/TH]
[TD][/TD]
[TD="align: right"]Commission arrangment:[/TD]
[TD="align: center"]NOT APPLICABLE[/TD]
[TD="align: center"]NOT APPLICABLE[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]75[/TH]
[TD][/TD]
[TD="align: right"]Commission amount (£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]76[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]77[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]78[/TH]
[TD]Estimated Disbursements (£):[/TD]
[TD][/TD]
[TD="align: center"]801,353.78[/TD]
[TD="align: center"]801,353.78[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]79[/TH]
[TD]Estimated Disbursements (Inv Curr):[/TD]
[TD][/TD]
[TD="align: center"]8,831,559.76[/TD]
[TD="align: center"]8,831,559.76[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]80[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]81[/TH]
[TD]Estimated Turnover (£):[/TD]
[TD][/TD]
[TD="align: center"]1,050,241.18[/TD]
[TD="align: center"]1,027,102.57[/TD]
[TD="align: center"]-23,138.61[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]82[/TH]
[TD]Estimated Turnover (Inv Curr):[/TD]
[TD][/TD]
[TD="align: center"]11,574,497.99[/TD]
[TD="align: center"]11,319,491.95[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]83[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]84[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]85[/TH]
[TD]Estimated Gross Income (£):[/TD]
[TD][/TD]
[TD="align: center"]248,887.40[/TD]
[TD="align: center"]225,748.78[/TD]
[TD="align: center"]-23,138.61[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]86[/TH]
[TD]Estimated Gross Income (Inv Curr):[/TD]
[TD][/TD]
[TD="align: center"]2,742,938.22[/TD]
[TD="align: center"]2,487,932.19[/TD]
[TD="align: center"]-255,006.03[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]87[/TH]
[TD]Gross Income/case (£)[/TD]
[TD][/TD]
[TD="align: center"]95.91[/TD]
[TD="align: center"]86.99[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
</tbody>[/TABLE]
Excel 2010
Desired result is shown in table below.
Sheet1[TABLE="class: html-maker-worksheet"]
<thead>[TR]
[TH][/TH]
[TH]A[/TH]
[TH]B[/TH]
[TH]C[/TH]
[TH]D[/TH]
[TH]E[/TH]
[TH]F[/TH]
[TH]G[/TH]
[TH]H[/TH]
[/TR]
</thead><tbody>[TR]
[TH]1[/TH]
[TD]Client Name [/TD]
[TD]Volume[/TD]
[TD]Total Service Charge(Standard Pricing)[/TD]
[TD]Total Service Charge(Proposed Pricing)[/TD]
[TD]Estimated GI(Standard Pricing)[/TD]
[TD]Estimated GI(Proposed Pricing)[/TD]
[TD]GI per case(Standard Pricing)[/TD]
[TD]GI per case(Proposed Pricing)[/TD]
[/TR]
[TR]
[TH]2[/TH]
[TD]KTS[/TD]
[TD="align: right"]400[/TD]
[TD="align: center"]109.09[/TD]
[TD="align: center"]121.21[/TD]
[TD="align: center"]1,433,934.54[/TD]
[TD="align: center"]1,492,558.60[/TD]
[TD="align: center"]296.48[/TD]
[TD="align: center"]308.6[/TD]
[/TR]
[TR]
[TH]3[/TH]
[TD]Microsoft[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
</tbody>[/TABLE]
Excel 2010
The cells(Summary sheet) which we need to copy are E5, D20, C43, D43, C85, D85, C87 and D87. Below is sample excel template.
Sheet2[TABLE="class: html-maker-worksheet"]
<thead>[TR]
[TH][/TH]
[TH]A[/TH]
[TH]B[/TH]
[TH]C[/TH]
[TH]D[/TH]
[TH]E[/TH]
[TH]F[/TH]
[TH]G[/TH]
[TH]H[/TH]
[/TR]
</thead><tbody>[TR]
[TH]1[/TH]
[TD="align: center"]Output from Pricing Calculator v5.04[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]2[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]3[/TH]
[TD]The following pricing structure was produced on: [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]09 January 2013[/TD]
[TD][/TD]
[/TR]
[TR]
[TH]4[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]5[/TH]
[TD]Client Name:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: center"]Sandvik Future[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]6[/TH]
[TD]Salesperson:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: center"]Karin Kärvling-Söholt[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]7[/TH]
[TD]Sales Region:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: center"]ROW[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]8[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]9[/TH]
[TD]Client Country:[/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]Sweden[/TD]
[TD][/TD]
[TD][/TD]
[TD]Free Text Comments[/TD]
[TD][/TD]
[/TR]
[TR]
[TH]10[/TH]
[TD]Client Type:[/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]Direct Corporate[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]11[/TH]
[TD]Number of end clients (if Agent):[/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"] - [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]12[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]13[/TH]
[TD]Annual Renewal Breakdown:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]14[/TH]
[TD][/TD]
[TD="align: right"]USD - US[/TD]
[TD][/TD]
[TD="align: right"] 45 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]15[/TH]
[TD][/TD]
[TD="align: right"]USD - Non US[/TD]
[TD][/TD]
[TD="align: right"] 170 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]16[/TH]
[TD][/TD]
[TD="align: right"]GBP[/TD]
[TD][/TD]
[TD="align: right"] 340 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]17[/TH]
[TD][/TD]
[TD="align: right"]EUR[/TD]
[TD][/TD]
[TD="align: right"] 680 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]18[/TH]
[TD][/TD]
[TD="align: right"]Invoice Currency[/TD]
[TD][/TD]
[TD="align: right"] 340 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]19[/TH]
[TD][/TD]
[TD="align: right"]Other[/TD]
[TD][/TD]
[TD="align: right"] 1,020 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]20[/TH]
[TD][/TD]
[TD="align: right"]Total:[/TD]
[TD][/TD]
[TD="align: right"] 2,595 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]21[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]22[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]23[/TH]
[TD][/TD]
[TD][/TD]
[TD="align: center"]Standard Pricing[/TD]
[TD="bgcolor: #FFFF00, align: center"]Proposed Pricing[/TD]
[TD="align: center"]Variance[/TD]
[TD="align: center"]Existing Pricing[/TD]
[TD="align: center"]Variance[/TD]
[TD][/TD]
[/TR]
[TR]
[TH]24[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: center"](Prop. to Std.)[/TD]
[TD][/TD]
[TD="align: center"](Prop. to Existing.)[/TD]
[TD][/TD]
[/TR]
[TR]
[TH]25[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]26[/TH]
[TD]PER RENEWAL:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]27[/TH]
[TD][/TD]
[TD="align: right"]Client Currency:[/TD]
[TD="align: center"]SEK[/TD]
[TD="align: center"]SEK[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]28[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]29[/TH]
[TD][/TD]
[TD="align: right"]Fee Series:[/TD]
[TD="align: center"]8[/TD]
[TD="bgcolor: #FFFF00, align: center"]N[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]30[/TH]
[TD][/TD]
[TD="align: right"]Est. Currency Contribution (£):[/TD]
[TD="align: center"]79.18[/TD]
[TD="align: center"]68.26[/TD]
[TD="align: center"]-10.92[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]31[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]32[/TH]
[TD][/TD]
[TD="align: right"]Basic Service Charge Currency:[/TD]
[TD="align: center"]GBP[/TD]
[TD="align: center"]GBP[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]33[/TH]
[TD][/TD]
[TD="align: right"]Basic Service Charge (FX):[/TD]
[TD="align: center"]9.00 GBP - Code: 09[/TD]
[TD="align: center"]6.98 GBP - Code: N/A[/TD]
[TD="align: center"](£2.02)[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]34[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]35[/TH]
[TD="align: center"]Pricing code will need review due to additional charges.[/TD]
[TD="align: right"]Invoicing:[/TD]
[TD="align: center"]Automatic / Quarterly[/TD]
[TD="align: center"]Automatic / Quarterly[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]36[/TH]
[TD][/TD]
[TD="align: right"](£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]37[/TH]
[TD][/TD]
[TD="align: right"]Credit terms:[/TD]
[TD="align: center"]30 Days[/TD]
[TD="align: center"]60 Days[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]38[/TH]
[TD][/TD]
[TD="align: right"](£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]4.02[/TD]
[TD="align: center"]4.02[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]39[/TH]
[TD][/TD]
[TD="align: right"]Receipts:[/TD]
[TD="align: center"]Store[/TD]
[TD="align: center"]Store[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]40[/TH]
[TD][/TD]
[TD="align: right"](£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]41[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]42[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (£):[/TD]
[TD="align: center"]9.00[/TD]
[TD="align: center"]11.00[/TD]
[TD="align: center"]2.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]43[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (Inv Curr):[/TD]
[TD="align: center"]99.19[/TD]
[TD="align: center"]121.28[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]44[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (S/C Curr):[/TD]
[TD="align: center"]9.00 GBP - Code: 09[/TD]
[TD="bgcolor: #FFFF00, align: center"]11.00 GBP - Nearest Code: N/A[/TD]
[TD="align: center"]£2.00 [/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]45[/TH]
[TD][/TD]
[TD="align: right"]Reduced fees flag:[/TD]
[TD="align: center"]YES[/TD]
[TD="bgcolor: #FFFF00, align: center"]Yes[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]46[/TH]
[TD][/TD]
[TD="align: right"]Est. Country Fee (£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]47[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]48[/TH]
[TD][/TD]
[TD="align: right"]Commission arrangment:[/TD]
[TD="align: center"]NOT APPLICABLE[/TD]
[TD="align: center"]NOT APPLICABLE[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]49[/TH]
[TD][/TD]
[TD="align: right"]Commission amount:[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]50[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]51[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]52[/TH]
[TD]ANNUAL ESTIMATE:[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]53[/TH]
[TD][/TD]
[TD="align: right"]Client Currency:[/TD]
[TD="align: center"]SEK[/TD]
[TD="align: center"]SEK[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]54[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]55[/TH]
[TD][/TD]
[TD="align: right"]Fee Series:[/TD]
[TD="align: center"]8[/TD]
[TD="align: center"]N[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]56[/TH]
[TD][/TD]
[TD="align: right"]Est. Currency Contribution (£):[/TD]
[TD="align: center"]205,476.87[/TD]
[TD="align: center"]177,135.23[/TD]
[TD="align: center"]-28,341.64[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]57[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]58[/TH]
[TD][/TD]
[TD="align: right"]Basic Service Charge Currency:[/TD]
[TD="align: center"]GBP[/TD]
[TD="align: center"]GBP[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]59[/TH]
[TD][/TD]
[TD="align: right"]Basic Service Charge:[/TD]
[TD="align: center"]23,355.84[/TD]
[TD="align: center"]18,113.75[/TD]
[TD="align: center"](£5,242.09)[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]60[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]61[/TH]
[TD="align: center"]Pricing code will need review due to additional charges.[/TD]
[TD="align: right"]Invoicing:[/TD]
[TD="align: center"]Automatic / Quarterly[/TD]
[TD="align: center"]Automatic / Quarterly[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]62[/TH]
[TD][/TD]
[TD][/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]63[/TH]
[TD][/TD]
[TD="align: right"]Credit terms:[/TD]
[TD="align: center"]30 Days[/TD]
[TD="align: center"]60 Days[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]64[/TH]
[TD][/TD]
[TD][/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]10,445.11[/TD]
[TD="align: center"]10,445.11[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]65[/TH]
[TD][/TD]
[TD="align: right"]Receipts:[/TD]
[TD="align: center"]Store[/TD]
[TD="align: center"]Store[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]66[/TH]
[TD][/TD]
[TD][/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]67[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]68[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (£):[/TD]
[TD="align: center"]23,355.84[/TD]
[TD="align: center"]28,558.86[/TD]
[TD="align: center"]5,203.02[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]69[/TH]
[TD][/TD]
[TD="align: right"]Total Service Charge (Inv Curr):[/TD]
[TD="align: center"]257,399.99[/TD]
[TD="align: center"]314,741.47[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]70[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]71[/TH]
[TD][/TD]
[TD="align: right"]Reduced fees flag:[/TD]
[TD="align: center"]YES[/TD]
[TD="align: center"]Yes[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]72[/TH]
[TD][/TD]
[TD="align: right"]Est. Country Fee (£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]73[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]74[/TH]
[TD][/TD]
[TD="align: right"]Commission arrangment:[/TD]
[TD="align: center"]NOT APPLICABLE[/TD]
[TD="align: center"]NOT APPLICABLE[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]75[/TH]
[TD][/TD]
[TD="align: right"]Commission amount (£):[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]76[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]77[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]78[/TH]
[TD]Estimated Disbursements (£):[/TD]
[TD][/TD]
[TD="align: center"]801,353.78[/TD]
[TD="align: center"]801,353.78[/TD]
[TD="align: center"]0.00[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]79[/TH]
[TD]Estimated Disbursements (Inv Curr):[/TD]
[TD][/TD]
[TD="align: center"]8,831,559.76[/TD]
[TD="align: center"]8,831,559.76[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]80[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]81[/TH]
[TD]Estimated Turnover (£):[/TD]
[TD][/TD]
[TD="align: center"]1,050,241.18[/TD]
[TD="align: center"]1,027,102.57[/TD]
[TD="align: center"]-23,138.61[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]82[/TH]
[TD]Estimated Turnover (Inv Curr):[/TD]
[TD][/TD]
[TD="align: center"]11,574,497.99[/TD]
[TD="align: center"]11,319,491.95[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]83[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]84[/TH]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]85[/TH]
[TD]Estimated Gross Income (£):[/TD]
[TD][/TD]
[TD="align: center"]248,887.40[/TD]
[TD="align: center"]225,748.78[/TD]
[TD="align: center"]-23,138.61[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]86[/TH]
[TD]Estimated Gross Income (Inv Curr):[/TD]
[TD][/TD]
[TD="align: center"]2,742,938.22[/TD]
[TD="align: center"]2,487,932.19[/TD]
[TD="align: center"]-255,006.03[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TH]87[/TH]
[TD]Gross Income/case (£)[/TD]
[TD][/TD]
[TD="align: center"]95.91[/TD]
[TD="align: center"]86.99[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
</tbody>[/TABLE]
Excel 2010
Desired result is shown in table below.
Sheet1[TABLE="class: html-maker-worksheet"]
<thead>[TR]
[TH][/TH]
[TH]A[/TH]
[TH]B[/TH]
[TH]C[/TH]
[TH]D[/TH]
[TH]E[/TH]
[TH]F[/TH]
[TH]G[/TH]
[TH]H[/TH]
[/TR]
</thead><tbody>[TR]
[TH]1[/TH]
[TD]Client Name [/TD]
[TD]Volume[/TD]
[TD]Total Service Charge(Standard Pricing)[/TD]
[TD]Total Service Charge(Proposed Pricing)[/TD]
[TD]Estimated GI(Standard Pricing)[/TD]
[TD]Estimated GI(Proposed Pricing)[/TD]
[TD]GI per case(Standard Pricing)[/TD]
[TD]GI per case(Proposed Pricing)[/TD]
[/TR]
[TR]
[TH]2[/TH]
[TD]KTS[/TD]
[TD="align: right"]400[/TD]
[TD="align: center"]109.09[/TD]
[TD="align: center"]121.21[/TD]
[TD="align: center"]1,433,934.54[/TD]
[TD="align: center"]1,492,558.60[/TD]
[TD="align: center"]296.48[/TD]
[TD="align: center"]308.6[/TD]
[/TR]
[TR]
[TH]3[/TH]
[TD]Microsoft[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
</tbody>[/TABLE]
Excel 2010