5 Sales Espresso Drip Coffee Food/Beverage Merchandise B 3 Computer Total Sales Expenses Cost of Goods Cost of Merchandise Payroll Internet Building Advertising Capital Assets 0 1 2 3 Income 4 Net Income 5 Profit Margin 26 Miscellaneous Total Exp $ $ $ $ $ $ $ es $ 6,100 $ $ 1,300 $ $ 750 $ $ 31,950 $ 32,750 $ $ sss S JAN $ 16,400 $ 7,400 $ es 9,980 $ 910 $ $ 1,500 $ 1,300 $ $ 28,715 $ 2,100 $ 600 $ FEB 9,945 $ 1,050 $ 12,000 $ 12,000 $ 12,000 $ 325 $ 325 $ 325 $ 2,100 $ 2,100 $ 600 $ 600 $ 1,500 $ 1,500 $ 1,300 $ 1,300 $ 28,955 $ 28,820 $ 3,235 $ 17,200 $ 16,500 $ 7,500 $ 7,800 $ 6,000 $ 1,400 $ 650 $ MAR 10,150 $ 980 $ 5,800 $ 1,500 $ 700 $ 32,300 $ 3,795 $ 3,480 $ TOTAL AVG Proportion 50,100 $ 16,700 22,700 $ 7,567 17,900 $5,967 4,200 $1,400 2,100 $ 700 97,000 $32,333 30,075 $ 10,025 2,940 $ 980 36,000 $12,000 975 $ 325 6,300 $2,100 1,800 $ 600 4,500 $, 1,500 3,900 $1,300 86,490 $28,830 10,510 $3,503 = First Q First Q Goal Seek Calculation Mode: Automatic Workbook Statistics 52 23 18 4 2 100 35 3 42 1 7 2 in 5 5 100 Minivan Loan +
5 Sales Espresso Drip Coffee Food/Beverage Merchandise B 3 Computer Total Sales Expenses Cost of Goods Cost of Merchandise Payroll Internet Building Advertising Capital Assets 0 1 2 3 Income 4 Net Income 5 Profit Margin 26 Miscellaneous Total Exp $ $ $ $ $ $ $ es $ 6,100 $ $ 1,300 $ $ 750 $ $ 31,950 $ 32,750 $ $ sss S JAN $ 16,400 $ 7,400 $ es 9,980 $ 910 $ $ 1,500 $ 1,300 $ $ 28,715 $ 2,100 $ 600 $ FEB 9,945 $ 1,050 $ 12,000 $ 12,000 $ 12,000 $ 325 $ 325 $ 325 $ 2,100 $ 2,100 $ 600 $ 600 $ 1,500 $ 1,500 $ 1,300 $ 1,300 $ 28,955 $ 28,820 $ 3,235 $ 17,200 $ 16,500 $ 7,500 $ 7,800 $ 6,000 $ 1,400 $ 650 $ MAR 10,150 $ 980 $ 5,800 $ 1,500 $ 700 $ 32,300 $ 3,795 $ 3,480 $ TOTAL AVG Proportion 50,100 $ 16,700 22,700 $ 7,567 17,900 $5,967 4,200 $1,400 2,100 $ 700 97,000 $32,333 30,075 $ 10,025 2,940 $ 980 36,000 $12,000 975 $ 325 6,300 $2,100 1,800 $ 600 4,500 $, 1,500 3,900 $1,300 86,490 $28,830 10,510 $3,503 = First Q First Q Goal Seek Calculation Mode: Automatic Workbook Statistics 52 23 18 4 2 100 35 3 42 1 7 2 in 5 5 100 Minivan Loan +
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
100%
Please provide excel formulas
![**First Quarter Forecast Overview**
The spreadsheet provides a detailed forecast for the first quarter, covering sales, expenses, and income. Below is a transcription and explanation of the data presented:
**Sales:**
- **Categories**: Espresso, Drip Coffee, Food/Beverage, Merchandise, Computer
- **Monthly Breakdown**:
- Espresso: Jan $16,400, Feb $17,200, Mar $16,500; Total $50,100; Avg $16,700; Proportion 52%
- Drip Coffee: Jan $7,400, Feb $7,500, Mar $7,800; Total $22,700; Avg $7,567; Proportion 23%
- Food/Beverage: Jan $6,100, Feb $6,000, Mar $5,800; Total $17,900; Avg $5,967; Proportion 18%
- Merchandise: Jan $1,300, Feb $1,500, Mar $1,500; Total $4,300; Avg $1,433; Proportion 4%
- Computer: Jan $750, Feb $650, Mar $700; Total $2,100; Avg $700; Proportion 2%
- **Total Sales**: Jan $31,950, Feb $32,750, Mar $32,300; Total $97,000; Avg $32,333
**Expenses:**
- **Categories**: Cost of Goods, Cost of Merchandise, Payroll, Internet, Building, Advertising, Capital Assets, Miscellaneous
- **Monthly Breakdown**:
- Cost of Goods: Jan $9,980, Feb $10,150, Mar $9,945; Total $30,075; Proportion 35%
- Cost of Merchandise: Jan $910, Feb $1,080, Mar $1,050; Total $2,940; Proportion 3%
- Payroll: Jan $4,500, Feb $5,100, Mar $5,100; Total $14,700; Proportion 17%
- Internet: Jan $325, Feb $325, Mar $325; Total $975; Proportion 1%
- Building: Jan $2,100, Feb $2,100, Mar $2,100; Total $6,300; Proportion 7%
- Advertising: Jan $600, Feb $](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F5d485220-9ad7-40fb-9f5d-45ce76045828%2Fadb00cd9-ccca-4746-8eee-29363a5ad06a%2Fv3wkr49_processed.jpeg&w=3840&q=75)
Transcribed Image Text:**First Quarter Forecast Overview**
The spreadsheet provides a detailed forecast for the first quarter, covering sales, expenses, and income. Below is a transcription and explanation of the data presented:
**Sales:**
- **Categories**: Espresso, Drip Coffee, Food/Beverage, Merchandise, Computer
- **Monthly Breakdown**:
- Espresso: Jan $16,400, Feb $17,200, Mar $16,500; Total $50,100; Avg $16,700; Proportion 52%
- Drip Coffee: Jan $7,400, Feb $7,500, Mar $7,800; Total $22,700; Avg $7,567; Proportion 23%
- Food/Beverage: Jan $6,100, Feb $6,000, Mar $5,800; Total $17,900; Avg $5,967; Proportion 18%
- Merchandise: Jan $1,300, Feb $1,500, Mar $1,500; Total $4,300; Avg $1,433; Proportion 4%
- Computer: Jan $750, Feb $650, Mar $700; Total $2,100; Avg $700; Proportion 2%
- **Total Sales**: Jan $31,950, Feb $32,750, Mar $32,300; Total $97,000; Avg $32,333
**Expenses:**
- **Categories**: Cost of Goods, Cost of Merchandise, Payroll, Internet, Building, Advertising, Capital Assets, Miscellaneous
- **Monthly Breakdown**:
- Cost of Goods: Jan $9,980, Feb $10,150, Mar $9,945; Total $30,075; Proportion 35%
- Cost of Merchandise: Jan $910, Feb $1,080, Mar $1,050; Total $2,940; Proportion 3%
- Payroll: Jan $4,500, Feb $5,100, Mar $5,100; Total $14,700; Proportion 17%
- Internet: Jan $325, Feb $325, Mar $325; Total $975; Proportion 1%
- Building: Jan $2,100, Feb $2,100, Mar $2,100; Total $6,300; Proportion 7%
- Advertising: Jan $600, Feb $
![**Spreadsheet Financial Analysis Guide**
**Spreadsheet Data Overview:**
The spreadsheet contains a financial analysis table with multiple cells filled with data. The rows indicate various income and payroll amounts, leading to totals at the bottom. The main components are:
- **Columns B to H:** These contain monthly data for different parameters, possibly representing income, payroll, or other financial metrics.
- **Row 9:** Features a percentage, potentially representing a cumulative total or percentage completion (100%).
**Highlighted Instructions:**
1. **Task: Add New Net Income Sparkline**
- Insert a net income sparkline for the months of January to March in Cell H24. Sparklines are miniature charts within a single cell that provide a visual representation of data trends.
2. **Task: Apply Goal Seek Analysis**
- Use Goal Seek to adjust the profit margins for January, February, and March to 30% by altering the payroll in each month. Goal Seek is a tool used to find the input values needed to achieve a desired result.
**Additional Notes:**
- **Visualization Guidance:**
- A speech bubble indicates the Goal Seek task on the left.
- A red outline box suggests crafting a statement about the newly added Net Income Sparklines, focusing on insights or trends observed.
This guide provides a structured approach to analyzing financial data, using advanced spreadsheet tools for visualizing and optimizing financial metrics.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F5d485220-9ad7-40fb-9f5d-45ce76045828%2Fadb00cd9-ccca-4746-8eee-29363a5ad06a%2Fvh2a0ed_processed.jpeg&w=3840&q=75)
Transcribed Image Text:**Spreadsheet Financial Analysis Guide**
**Spreadsheet Data Overview:**
The spreadsheet contains a financial analysis table with multiple cells filled with data. The rows indicate various income and payroll amounts, leading to totals at the bottom. The main components are:
- **Columns B to H:** These contain monthly data for different parameters, possibly representing income, payroll, or other financial metrics.
- **Row 9:** Features a percentage, potentially representing a cumulative total or percentage completion (100%).
**Highlighted Instructions:**
1. **Task: Add New Net Income Sparkline**
- Insert a net income sparkline for the months of January to March in Cell H24. Sparklines are miniature charts within a single cell that provide a visual representation of data trends.
2. **Task: Apply Goal Seek Analysis**
- Use Goal Seek to adjust the profit margins for January, February, and March to 30% by altering the payroll in each month. Goal Seek is a tool used to find the input values needed to achieve a desired result.
**Additional Notes:**
- **Visualization Guidance:**
- A speech bubble indicates the Goal Seek task on the left.
- A red outline box suggests crafting a statement about the newly added Net Income Sparklines, focusing on insights or trends observed.
This guide provides a structured approach to analyzing financial data, using advanced spreadsheet tools for visualizing and optimizing financial metrics.
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps with 1 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education