The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | Jul 2017 |
| Last Sign in: | 305 Weeks Ago |
| Questions Answered: | 15833 |
| Tutorials Posted: | 15827 |
MBA,PHD, Juris Doctor
Strayer,Devery,Harvard University
Mar-1995 - Mar-2002
Manager Planning
WalMart
Mar-2001 - Feb-2009
Hello,
need help on doing stage 3 of the case study based on stage 1 and 2 attached.
Thanks
|
|
A |
B |
C |
D |
E |
|
1 |
QuarterlyBudget ‐ JanuarythroughMarch Preparedby(yournamehere) (today'sdatehere) |
||||
|
2 |
|||||
|
3 |
|||||
|
4 |
|||||
|
5 |
Item |
January |
February |
March |
Quarter Total |
|
6 |
|
|
|
|
|
|
7 |
REVENUE |
|
|
|
|
|
8 |
SalesRevenue |
$232,897.95 |
$432,989.76 |
$765,998.61 |
(1) |
|
9 |
OtherRevenue |
$1,232.93 |
$3,265.81 |
$2,145.99 |
(1) |
|
10 |
|
|
|
|
|
|
11 |
Total Revenue |
(2) |
(2) |
(2) |
(2) |
|
12 |
|
|
|
|
|
|
13 |
EXPENSES |
|
|
|
|
|
14 |
Manufacturing |
(3) |
(3) |
(3) |
(6) |
|
15 |
Research |
(3) |
(3) |
(3) |
(6) |
|
16 |
Marketing |
(3) |
(3) |
(3) |
(6) |
|
17 |
Administrative |
(3) |
(3) |
(3) |
(6) |
|
18 |
Fulfillment |
(3) |
(3) |
(3) |
(6) |
|
19 |
|
|
|
|
|
|
20 |
Total Expenses |
(4) |
(4) |
(4) |
(4) |
|
21 |
|
|
|
|
|
|
22 |
Net Income |
(5) |
(5) |
(5) |
(5) |
|
23 |
|
|
|
|
|
|
24 |
Budget % Values: |
|
|
|
|
|
25 |
Manufacturing |
38% |
|
|
|
|
26 |
Research |
11% |
|
|
|
|
27 |
Marketing |
16% |
|
|
|
|
28 |
Administrative |
17% |
|
|
|
|
29 |
Fulfillment |
8% |
|
|
|
|
30 |
BuildthespreadsheetaboveandsavefileasQuarterly_Budget_YourFirstName_YourLastName.xlsx. Enterallformulasfirstthenformat. (1) QuartertotalisthesumofJanuarythroughMarch. (2) WriteformulaforB11soitcanbecopied:TotalRevenueisthesumofSalesandOtherRevenue. (3) WriteformulaforB14soitcanbecopied:Expensesareapercentageoftotalrevenue.Thebudgetpercentvaluesarelocatedinrows25‐29.Besureyourformulausesthesecelladdresses. (4)WriteformulaforB20soitcanbecopied:Totalexpensesarethesumofthedepartmentexpenses. (5) WriteformulaforB22soitcanbecopied:NetIncomeistotalrevenueminustotalexpenses. (6) QuaterlyTotalisasumofJanuary,February,andMarchforthatrow. Formatallcurrencyamountswith2decimals. Createanembeddedpiechart(asanobjectinthisspreadsheet)whichshowscontributionofeachtypeofanexpenseintototalexpenses. Createacolumnchartasanewsheettoshowfirstquarterexpensesbythetypeofexpenses.Namethechart"FirstQuarterExpensesbytheExpenseType"Onthenextlineofthecharttitleinsmallerfontput"PreparedbyYourFirstNameYourLastName". Createacolumnchartasanewsheettoshowfirstquarterexpensesbymonth.Namethechart"FirstQuarterExpensesbyMonth"Onthenextlineofthecharttitleinsmallerfontput"PreparedbyYourFirstNameYourLastName". Insertrightsectionfooterwithyourname,dateandfilename,eachonaseparateline.Usefontsize8.Seesampleattherightbottomcornerofthispage. Makesurethatentirecontentofcellsisvisibleandspreadsheetfitsonasinglepage.Modifymarginsand/orlayoutifneeded. Printtheworksheet,formulasandtwocharts. |
||||
|
31 |
|||||
|
32 |
|||||
|
33 |
|||||
|
34 |
|||||
|
35 |
|||||
|
36 |
|||||
|
37 |
|||||
|
38 |
|||||
|
39 |
|||||
|
40 |
|||||
|
41 |
|||||
|
42 |
|||||
|
43 |
|||||
|
44 |
|||||
|
45 |
|||||
|
46 |
|||||
|
47 |
|||||
|
48 |
|||||
|
49 |
|||||
|
50 |
|||||
|
51 |
|||||
|
52 |
|||||
|
53 |
|||||
|
54 |
|||||
|
55 |
|||||
|
56 |
|||||
|
57 |
|||||
|
58 |
|||||
----------- ----------- H-----------ell-----------o S-----------ir/-----------Mad-----------am ----------- Th-----------ank----------- yo-----------u f-----------or -----------you-----------r i-----------nte-----------res-----------t a-----------nd -----------buy-----------ing----------- my----------- po-----------ste-----------d s-----------olu-----------tio-----------n. -----------Ple-----------ase----------- pi-----------ng -----------me -----------on -----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be----------- qu-----------ick-----------ly