The optimised table divides the data into cumulative and full-year variances by division, with clear budget (BU), actual (AC), and forecast (FC) scenarios, and an embedded waterfall bar to highlight the 2025 variance. This version results in a more focused, visually integrated presentation that emphasises actionable variances.