Before After

Table1 PivotTable1 PivotTable2

Bin1 Bin2 Bin3 Amt Bin1 Bin2 Bin3 Sum of Amt Bin1 Bin2 Bin3 Sum - Amt
D D E 62.33 D D E 62.33 D D E 62.33
D D F 89.91 D D F 89.91 F 89.91
D E D 62.08 D E D 62.08 E D 62.08
D F D 67.23 D F D 243.09 F D 243.09
D F D 77.44 D F (blank) 52.56 (empty) 52.56
D F D 98.42 D (blank) D 48.41 (empty) D 48.41
D F 52.56 E D D 178.25 E D D 178.25
D D 48.41 E E D 80.28 E D 80.28
E D D 95.75 E E E 65.86 E 65.86
E D D 48.01 E E (blank) 84.98 (empty) 84.98
E D D 34.49 E F F 96.91 F F 96.91
E E D 80.28 E F (blank) 49.47 (empty) 49.47
E E E 65.86 E (blank) D 98.35 (empty) D 98.35
E E 84.98 F D E 110.61 F D E 110.61
E F F 96.91 F D F 101.06 F 101.06
E F 49.47 F E D 74.01 E D 74.01
E D 98.35 F E (blank) 69.98 (empty) 69.98
F D E 60.49 F F E 138.13 F E 138.13
F D E 50.12 F F (blank) 111.54 (empty) 111.54
F D F 73.17 F (blank) D 119.04 (empty) D 119.04
F D F 27.89 F (blank) F 88.42 F 88.42
F E D 74.01 F (blank) (blank) 91.03 (empty) 91.03
F E 69.98 (blank) D E 110.61 (empty) D E 110.61
F F E 39.52 (blank) D F 65.43 F 65.43
F F E 98.61 (blank) E F 38.64 E F 38.64
F F 70.77 (blank) F (blank) 41.37 F (empty) 41.37
F F 40.77 (blank) (blank) D 32.97 (empty) D 32.97
F D 62.01 Grand Total 2405.32 Total Result 2405.32
F D 20.91
F D 36.12
F F 88.42
F 91.03
D E 89.35
D E 21.26
D F 65.43
E F 25.73
E F 12.91
F 41.37
D 32.97

For PowerPivot solution see:

http://www.mediafire.com/view/9te55djr21fg56j/04_15_14.xlsx