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

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 $

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

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

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


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education