SlideShare una empresa de Scribd logo
1 de 1
Descargar para leer sin conexión
****NO SOLICITATIONS*****
PLEASE PROVIDE FORMULAS
Spitzer Company has collected sales forecasts for next year from three people.
They have estimated that the cost of goods sold is 70 percent of sales. The company tries to
maintain 10 percent of next quarters expected cost of goods sold as the current quarters ending
inventory. The ending inventory of this year is $25,000. For budgeting, the ending inventory of
the next year is expected to be $28,000.
Required
a. Complete the spreadsheet below to allow the inventory purchases budget to be prepared for
each of the estimates above.
Spreadsheet Tips
This spreadsheet uses a function called vertical lookup. This function can pull the appropriate
values from a table. The form of this function is =VLOOKUP(value,table,column#). In this
example, the table is in cells A5 to F7. Three examples of the use of VLOOKUP follow.
Cell B23 is =VLOOKUP(A23,A5:F7,2). This function operates by using the letter "c" in cell
A23 to look up a value in the table. Notice that the table is defined as A5:F7 and that the function
is looking up the value in the second column, which is Production Manager.
Cell C26 is =VLOOKUP(A23,A5:F7,3). In this case, the function is looking up the value in the
third column, which is 460,000. Be sure to count empty columns.
Cells D26, E26, and F26 also use the VLOOKUP function.
After completing the spreadsheet, you can change the value in cell A23 (a-c) to see the effect of
choosing a different source of sales estimate.
Change the budget by changing the value in cell A23.
Inventory Purchases Budget Based on Estimates by:Sources of Sales EstimateFirst
QuarterSecond QuarterThird QuarterFourth Quartera. Sales manager$ 520,000$ 410,000$
370,000$ 610,000b. Marketing consultant540,000480,000400,000630,000c. Production
manager460,000360,000350,000580,000

Más contenido relacionado

Similar a NO SOLICITATIONSPLEASE PROVIDE FORMULASSpitzer Company .pdf

BudgetAccounting, IncAnual Budget2013Qtr 1Qtr 2Qtr 3Qtr 4TotalsRev.docx
BudgetAccounting, IncAnual Budget2013Qtr 1Qtr 2Qtr 3Qtr 4TotalsRev.docxBudgetAccounting, IncAnual Budget2013Qtr 1Qtr 2Qtr 3Qtr 4TotalsRev.docx
BudgetAccounting, IncAnual Budget2013Qtr 1Qtr 2Qtr 3Qtr 4TotalsRev.docx
hartrobert670
 
By Analyzing and Utilizing Jean Watson theory of caring, creat
By Analyzing and Utilizing Jean Watson theory of caring, creatBy Analyzing and Utilizing Jean Watson theory of caring, creat
By Analyzing and Utilizing Jean Watson theory of caring, creat
TawnaDelatorrejs
 
Chocolates by Jacki has provided information relating to its curre.docx
Chocolates by Jacki has provided information relating to its curre.docxChocolates by Jacki has provided information relating to its curre.docx
Chocolates by Jacki has provided information relating to its curre.docx
bissacr
 
In Section 1 on the Data page, complete each column of the spreads.docx
In Section 1 on the Data page, complete each column of the spreads.docxIn Section 1 on the Data page, complete each column of the spreads.docx
In Section 1 on the Data page, complete each column of the spreads.docx
sleeperharwell
 

Similar a NO SOLICITATIONSPLEASE PROVIDE FORMULASSpitzer Company .pdf (17)

EX16_XL_CH07_GRADER_CAP_HW - Apartment Complex 1.3 (completed solution)
EX16_XL_CH07_GRADER_CAP_HW - Apartment Complex 1.3 (completed solution)EX16_XL_CH07_GRADER_CAP_HW - Apartment Complex 1.3 (completed solution)
EX16_XL_CH07_GRADER_CAP_HW - Apartment Complex 1.3 (completed solution)
 
BudgetAccounting, IncAnual Budget2013Qtr 1Qtr 2Qtr 3Qtr 4TotalsRev.docx
BudgetAccounting, IncAnual Budget2013Qtr 1Qtr 2Qtr 3Qtr 4TotalsRev.docxBudgetAccounting, IncAnual Budget2013Qtr 1Qtr 2Qtr 3Qtr 4TotalsRev.docx
BudgetAccounting, IncAnual Budget2013Qtr 1Qtr 2Qtr 3Qtr 4TotalsRev.docx
 
080811 Miller Inventory Pilot Study
080811 Miller Inventory Pilot Study080811 Miller Inventory Pilot Study
080811 Miller Inventory Pilot Study
 
Excel project chapter 08
Excel project   chapter 08Excel project   chapter 08
Excel project chapter 08
 
By Analyzing and Utilizing Jean Watson theory of caring, creat
By Analyzing and Utilizing Jean Watson theory of caring, creatBy Analyzing and Utilizing Jean Watson theory of caring, creat
By Analyzing and Utilizing Jean Watson theory of caring, creat
 
Dervy bis-155-final-exam-guide-music-on-demand-new
Dervy bis-155-final-exam-guide-music-on-demand-newDervy bis-155-final-exam-guide-music-on-demand-new
Dervy bis-155-final-exam-guide-music-on-demand-new
 
BIS 155 Exceptional Education - snaptutorial.com
BIS 155   Exceptional Education - snaptutorial.comBIS 155   Exceptional Education - snaptutorial.com
BIS 155 Exceptional Education - snaptutorial.com
 
Chocolates by Jacki has provided information relating to its curre.docx
Chocolates by Jacki has provided information relating to its curre.docxChocolates by Jacki has provided information relating to its curre.docx
Chocolates by Jacki has provided information relating to its curre.docx
 
BIS 155 Education Organization -- snaptutorial.com
BIS 155   Education Organization -- snaptutorial.comBIS 155   Education Organization -- snaptutorial.com
BIS 155 Education Organization -- snaptutorial.com
 
Bis 155 Enhance teaching / snaptutorial.com
Bis 155  Enhance teaching / snaptutorial.comBis 155  Enhance teaching / snaptutorial.com
Bis 155 Enhance teaching / snaptutorial.com
 
BIS 155 Education Specialist / snaptutorial.com
BIS 155  Education Specialist / snaptutorial.comBIS 155  Education Specialist / snaptutorial.com
BIS 155 Education Specialist / snaptutorial.com
 
Devry bis-155-final-exam-guide
Devry bis-155-final-exam-guideDevry bis-155-final-exam-guide
Devry bis-155-final-exam-guide
 
BIS 155 Expect Success/newtonhelp.com
BIS 155 Expect Success/newtonhelp.comBIS 155 Expect Success/newtonhelp.com
BIS 155 Expect Success/newtonhelp.com
 
Bis 155 Effective Communication / snaptutorial.com
Bis 155  Effective Communication / snaptutorial.comBis 155  Effective Communication / snaptutorial.com
Bis 155 Effective Communication / snaptutorial.com
 
In Section 1 on the Data page, complete each column of the spreads.docx
In Section 1 on the Data page, complete each column of the spreads.docxIn Section 1 on the Data page, complete each column of the spreads.docx
In Section 1 on the Data page, complete each column of the spreads.docx
 
BIS 155 Success Begins /newtonhelp.com 
BIS 155 Success Begins /newtonhelp.com BIS 155 Success Begins /newtonhelp.com 
BIS 155 Success Begins /newtonhelp.com 
 
Bis 155 Education Organization / snaptutorial.com
Bis 155 Education Organization / snaptutorial.comBis 155 Education Organization / snaptutorial.com
Bis 155 Education Organization / snaptutorial.com
 

Más de amazonedistributors

Necesito ayuda para responder la respuesta del art�culo. Los abuel.pdf
Necesito ayuda para responder la respuesta del art�culo. Los abuel.pdfNecesito ayuda para responder la respuesta del art�culo. Los abuel.pdf
Necesito ayuda para responder la respuesta del art�culo. Los abuel.pdf
amazonedistributors
 
Necesita ayuda para responder las siguientes preguntasstarbucks.pdf
Necesita ayuda para responder las siguientes preguntasstarbucks.pdfNecesita ayuda para responder las siguientes preguntasstarbucks.pdf
Necesita ayuda para responder las siguientes preguntasstarbucks.pdf
amazonedistributors
 
no need to invlude comments in the code. 1. Follow the FDR to im.pdf
no need to invlude comments in the code. 1. Follow the FDR to im.pdfno need to invlude comments in the code. 1. Follow the FDR to im.pdf
no need to invlude comments in the code. 1. Follow the FDR to im.pdf
amazonedistributors
 
Noel Arrold podr�a haber terminado en trigo. O en el sal�n de clases.pdf
Noel Arrold podr�a haber terminado en trigo. O en el sal�n de clases.pdfNoel Arrold podr�a haber terminado en trigo. O en el sal�n de clases.pdf
Noel Arrold podr�a haber terminado en trigo. O en el sal�n de clases.pdf
amazonedistributors
 
Network Environment & Configuration Requirements You are a support t.pdf
Network Environment & Configuration Requirements You are a support t.pdfNetwork Environment & Configuration Requirements You are a support t.pdf
Network Environment & Configuration Requirements You are a support t.pdf
amazonedistributors
 

Más de amazonedistributors (20)

Need help answering 1(a-d). Service DepartmentsProduction Department.pdf
Need help answering 1(a-d). Service DepartmentsProduction Department.pdfNeed help answering 1(a-d). Service DepartmentsProduction Department.pdf
Need help answering 1(a-d). Service DepartmentsProduction Department.pdf
 
Need correct answer please using Laplace Smoothing Method Please ..pdf
Need correct answer please using Laplace Smoothing Method Please ..pdfNeed correct answer please using Laplace Smoothing Method Please ..pdf
Need correct answer please using Laplace Smoothing Method Please ..pdf
 
Necesito ayuda para responder la respuesta del art�culo. Los abuel.pdf
Necesito ayuda para responder la respuesta del art�culo. Los abuel.pdfNecesito ayuda para responder la respuesta del art�culo. Los abuel.pdf
Necesito ayuda para responder la respuesta del art�culo. Los abuel.pdf
 
Necesita ayuda para responder las siguientes preguntasstarbucks.pdf
Necesita ayuda para responder las siguientes preguntasstarbucks.pdfNecesita ayuda para responder las siguientes preguntasstarbucks.pdf
Necesita ayuda para responder las siguientes preguntasstarbucks.pdf
 
Nash Incs EPS is $6.72 and its dividend payout ratio is 0.7. the co.pdf
Nash Incs EPS is $6.72 and its dividend payout ratio is 0.7. the co.pdfNash Incs EPS is $6.72 and its dividend payout ratio is 0.7. the co.pdf
Nash Incs EPS is $6.72 and its dividend payout ratio is 0.7. the co.pdf
 
NASA must determine how many of three types of objects to bring on b.pdf
NASA must determine how many of three types of objects to bring on b.pdfNASA must determine how many of three types of objects to bring on b.pdf
NASA must determine how many of three types of objects to bring on b.pdf
 
Name these structures A. Identify this region B. Identify these fold.pdf
Name these structures A. Identify this region B. Identify these fold.pdfName these structures A. Identify this region B. Identify these fold.pdf
Name these structures A. Identify this region B. Identify these fold.pdf
 
n2=25n1=12x=115y=107ay=20oy=11 The confdence mbervai is (Fiound to two.pdf
n2=25n1=12x=115y=107ay=20oy=11 The confdence mbervai is (Fiound to two.pdfn2=25n1=12x=115y=107ay=20oy=11 The confdence mbervai is (Fiound to two.pdf
n2=25n1=12x=115y=107ay=20oy=11 The confdence mbervai is (Fiound to two.pdf
 
No plagiarism and at least 250 wordsBriefly describe the dif.pdf
No plagiarism and at least 250 wordsBriefly describe the dif.pdfNo plagiarism and at least 250 wordsBriefly describe the dif.pdf
No plagiarism and at least 250 wordsBriefly describe the dif.pdf
 
no need to invlude comments in the code. 1. Follow the FDR to im.pdf
no need to invlude comments in the code. 1. Follow the FDR to im.pdfno need to invlude comments in the code. 1. Follow the FDR to im.pdf
no need to invlude comments in the code. 1. Follow the FDR to im.pdf
 
Nonylphenol (NP) is commonly found in municipal wastewater and solid.pdf
Nonylphenol (NP) is commonly found in municipal wastewater and solid.pdfNonylphenol (NP) is commonly found in municipal wastewater and solid.pdf
Nonylphenol (NP) is commonly found in municipal wastewater and solid.pdf
 
North Korea Is a socialist state. The system is a single-party regim.pdf
North Korea Is a socialist state. The system is a single-party regim.pdfNorth Korea Is a socialist state. The system is a single-party regim.pdf
North Korea Is a socialist state. The system is a single-party regim.pdf
 
Noel Arrold podr�a haber terminado en trigo. O en el sal�n de clases.pdf
Noel Arrold podr�a haber terminado en trigo. O en el sal�n de clases.pdfNoel Arrold podr�a haber terminado en trigo. O en el sal�n de clases.pdf
Noel Arrold podr�a haber terminado en trigo. O en el sal�n de clases.pdf
 
Nike vendiendo una l�nea de ropa para acompa�ar su producto principa.pdf
Nike vendiendo una l�nea de ropa para acompa�ar su producto principa.pdfNike vendiendo una l�nea de ropa para acompa�ar su producto principa.pdf
Nike vendiendo una l�nea de ropa para acompa�ar su producto principa.pdf
 
Ninna Banks is responsible for recording cash disbursements, prepari.pdf
Ninna Banks is responsible for recording cash disbursements, prepari.pdfNinna Banks is responsible for recording cash disbursements, prepari.pdf
Ninna Banks is responsible for recording cash disbursements, prepari.pdf
 
Nike Case StudyDoes Jeff Ballinger have a convincing argument abo.pdf
Nike Case StudyDoes Jeff Ballinger have a convincing argument abo.pdfNike Case StudyDoes Jeff Ballinger have a convincing argument abo.pdf
Nike Case StudyDoes Jeff Ballinger have a convincing argument abo.pdf
 
NIIF 9 instrumento financiero permite el uso de contabilidad de cobe.pdf
NIIF 9 instrumento financiero permite el uso de contabilidad de cobe.pdfNIIF 9 instrumento financiero permite el uso de contabilidad de cobe.pdf
NIIF 9 instrumento financiero permite el uso de contabilidad de cobe.pdf
 
Nicholas is currently in eighth grade and intends to attend a state .pdf
Nicholas is currently in eighth grade and intends to attend a state .pdfNicholas is currently in eighth grade and intends to attend a state .pdf
Nicholas is currently in eighth grade and intends to attend a state .pdf
 
NetworkingShow the commandsUsing nmcli , create a new network .pdf
NetworkingShow the commandsUsing nmcli , create a new network .pdfNetworkingShow the commandsUsing nmcli , create a new network .pdf
NetworkingShow the commandsUsing nmcli , create a new network .pdf
 
Network Environment & Configuration Requirements You are a support t.pdf
Network Environment & Configuration Requirements You are a support t.pdfNetwork Environment & Configuration Requirements You are a support t.pdf
Network Environment & Configuration Requirements You are a support t.pdf
 

Último

Seal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptxSeal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptx
negromaestrong
 
Spellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please PractiseSpellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please Practise
AnaAcapella
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
QucHHunhnh
 

Último (20)

Making communications land - Are they received and understood as intended? we...
Making communications land - Are they received and understood as intended? we...Making communications land - Are they received and understood as intended? we...
Making communications land - Are they received and understood as intended? we...
 
Seal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptxSeal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptx
 
How to Give a Domain for a Field in Odoo 17
How to Give a Domain for a Field in Odoo 17How to Give a Domain for a Field in Odoo 17
How to Give a Domain for a Field in Odoo 17
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdf
 
Accessible Digital Futures project (20/03/2024)
Accessible Digital Futures project (20/03/2024)Accessible Digital Futures project (20/03/2024)
Accessible Digital Futures project (20/03/2024)
 
SOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning PresentationSOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning Presentation
 
Grant Readiness 101 TechSoup and Remy Consulting
Grant Readiness 101 TechSoup and Remy ConsultingGrant Readiness 101 TechSoup and Remy Consulting
Grant Readiness 101 TechSoup and Remy Consulting
 
psychiatric nursing HISTORY COLLECTION .docx
psychiatric  nursing HISTORY  COLLECTION  .docxpsychiatric  nursing HISTORY  COLLECTION  .docx
psychiatric nursing HISTORY COLLECTION .docx
 
microwave assisted reaction. General introduction
microwave assisted reaction. General introductionmicrowave assisted reaction. General introduction
microwave assisted reaction. General introduction
 
Spellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please PractiseSpellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please Practise
 
How to Manage Global Discount in Odoo 17 POS
How to Manage Global Discount in Odoo 17 POSHow to Manage Global Discount in Odoo 17 POS
How to Manage Global Discount in Odoo 17 POS
 
SKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptx
SKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptxSKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptx
SKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptx
 
ICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptxICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptx
 
Unit-IV; Professional Sales Representative (PSR).pptx
Unit-IV; Professional Sales Representative (PSR).pptxUnit-IV; Professional Sales Representative (PSR).pptx
Unit-IV; Professional Sales Representative (PSR).pptx
 
Spatium Project Simulation student brief
Spatium Project Simulation student briefSpatium Project Simulation student brief
Spatium Project Simulation student brief
 
Application orientated numerical on hev.ppt
Application orientated numerical on hev.pptApplication orientated numerical on hev.ppt
Application orientated numerical on hev.ppt
 
Dyslexia AI Workshop for Slideshare.pptx
Dyslexia AI Workshop for Slideshare.pptxDyslexia AI Workshop for Slideshare.pptx
Dyslexia AI Workshop for Slideshare.pptx
 
UGC NET Paper 1 Mathematical Reasoning & Aptitude.pdf
UGC NET Paper 1 Mathematical Reasoning & Aptitude.pdfUGC NET Paper 1 Mathematical Reasoning & Aptitude.pdf
UGC NET Paper 1 Mathematical Reasoning & Aptitude.pdf
 
This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
 

NO SOLICITATIONSPLEASE PROVIDE FORMULASSpitzer Company .pdf

  • 1. ****NO SOLICITATIONS***** PLEASE PROVIDE FORMULAS Spitzer Company has collected sales forecasts for next year from three people. They have estimated that the cost of goods sold is 70 percent of sales. The company tries to maintain 10 percent of next quarters expected cost of goods sold as the current quarters ending inventory. The ending inventory of this year is $25,000. For budgeting, the ending inventory of the next year is expected to be $28,000. Required a. Complete the spreadsheet below to allow the inventory purchases budget to be prepared for each of the estimates above. Spreadsheet Tips This spreadsheet uses a function called vertical lookup. This function can pull the appropriate values from a table. The form of this function is =VLOOKUP(value,table,column#). In this example, the table is in cells A5 to F7. Three examples of the use of VLOOKUP follow. Cell B23 is =VLOOKUP(A23,A5:F7,2). This function operates by using the letter "c" in cell A23 to look up a value in the table. Notice that the table is defined as A5:F7 and that the function is looking up the value in the second column, which is Production Manager. Cell C26 is =VLOOKUP(A23,A5:F7,3). In this case, the function is looking up the value in the third column, which is 460,000. Be sure to count empty columns. Cells D26, E26, and F26 also use the VLOOKUP function. After completing the spreadsheet, you can change the value in cell A23 (a-c) to see the effect of choosing a different source of sales estimate. Change the budget by changing the value in cell A23. Inventory Purchases Budget Based on Estimates by:Sources of Sales EstimateFirst QuarterSecond QuarterThird QuarterFourth Quartera. Sales manager$ 520,000$ 410,000$ 370,000$ 610,000b. Marketing consultant540,000480,000400,000630,000c. Production manager460,000360,000350,000580,000