Need to prepare budget report in excel workbook whose images i have provided if you need workbook please share your email id. Where i can share workbook.

MGMT 8500: BUDGET ASSlGNMENT- W21 Unproductive (unbilled) factor: Cleaning crews had to work 8% over the revenue generating hours to attend to complaints and do a second cleaning. These hours were not billable to clients, but Super Clean would pay the employees for this time they worked. Required: Part A: For this part you will use the template provided in Excel Workbook format. Complete the following steps in sequence: Spreadsheet title Input Database Populate the section A4:GZ4 with data from the above case and develop the static budget. Input Database Static Budget Actual Budget Flexible Budget Populate the section K4:Q35 with data from the above case and develop the actual performance record. Populate the section A7:F29 with data from the spreadsheet 'Input Database' and develop the static budget. Populate the section A7:F29 with data from the spreadsheet 'Input Database' and develop the actual budget. Populate the section A7:F29 with data from the spreadsheet 'input Database' and develop the flexible budget. Var Analysis - Static and Flex Var Analysis Static and Flex Populate the section A5:E26 with data from the spreadsheets 'Static Budget' and 'Actual Budget' and develop the static budget variance. Populate the section GS:J26 with data from the spreadsheet 'Actual Budget' and 'Flexible BudgetJ and develop the flexible budget variance. Page Layout Formulas Data Review View Help Search Calibri 11 ~ A A 29 Wrap Text Currency LA Paste B Merge & Center $ ~ % 9 78 98 Conditional Format as Cell Formatting ~ Table Styles ~ F Clipboard Font Alignment Number Styles X V B C D E F G H M 0 P SUPER CLEAN Flexible budget for the period Jan - Dec 18 Quarters 2 3 4 Year Marks Sales budget Sales Commercial 9 Sales residential 2 10 Total sales 11 12 13 Direct material budget 14 Variable costs commercial 2 15 Variable costs residential 16 Total variable costs 17 18 19 Labour budget 20 Commercial 2 21 Residential 22 Total labour 23 24 Fixed Overhead: 25 Receptionist 26 Depreciation 27 Gas 28 Office Supplies 29 Total 30 Total 8 31 32 33 Actual Budget Flexible Budget Var Analysis . ... + Cover page Read this first Static BudgetMGMT 8500: BUDGET ASSIGNMENTW21 Overview: In this assignment, you are provided with a case which includes data relating to static budget, flexible budget, and variance analysis. You will transcribe the data from the case and create: Static budget Actual budget Flexible budget Static budget variance Flexible budget variance Variance analysis You will also write a memo regarding ethical conduct during budget preparation and how building in 'slack' represents unethical behaviour. Grading: This is an individual assignment worth 20% of your final grade. Related textbook content: The content you are being assessed on, appears in Chapter 7 and Chapter 11 of the textbook. This content is covered in class during weeks 10, 11 and 12. MGMT 8500: BUDGET ASSlGNMENT-WZI xed overhead: In order to support the cleaning operations, there are four items of expenditure. These are designated as overheads and their budgeted expenses are as follows: Receptionist: Budgeted expense is S 5 800 per quarter and is the same for all the four quarters. Depreciation: This relates to the depreciation of vehicles used to transport employees to client locations. Budgeted expense is S 9 400 per quarter and is the same for all the four quarters. Gas: Budgeted expenditure on gas is S 6 500 and is the same for all the four quarters. Office Supplies: Budgeted expenditure on Office Supplies is $ 800 per quarter and is the same for all the four quarters. Actual results for the year 2020. It is now January 7, 2021 and Super Clean is comparing the actual expenses against their budget. Here is what they found. Revenue: For the rst quarter of 2020, the actual sales hours and hourly revenue were: Actual sales {commercial}, in hours Actual sales (residential), in hours _ Actual selling rate (commercial), per hour Actual selling rate (residential), per hour For quarters two, three and four it was noticed that: Commercial: 0 Actual sales recorded a 2% increase in C12 over C11. C13 was 5% higher than (12. (14 was 3% higher than 0.3. 6|Page File Home Insert Page Layout Formulas Data Review View Help Search Calibri 11 - A A de Wrap Text General Insert Paste BI U - F - CA- Delete Merge & Center ~ $ ~ % 9 08 98 Conditional Format as Cell Formatting ~ Table ~ Styles ~ Format Clipboard Font Alignment Number Styles Cells V25 X V A B C D E F G H 0 P Q SUPER CLEAN R 2 Operating Budget for the period Jan - Dec 18 3 Quarters 2 3 4 Year Marks 7 Sales budget Sales Commercial 2 Sales residential 10 Total sales 11 12 13 Direct material budget 14 Variable costs commercial 15 Variable costs residential 16 Total variable costs 17 18 19 Labour budget 20 Commercial 21 Residential 22 Totallabour 23 24 Fixed Overhead: 25 Receptionist 2 26 Depreciation 27 Gas 28 Office Supplies 29 Total 30 Total 8 31 32 33 Flexible Budget Var Analysis... Cover page Static Budget Actual Budget + Read this firstCASE Background: Super Clean is local business in the Tri-cities area. It provides cleaning services to residential households and commercial establishments. Both households and businesses sign contracts with Super Clean. As the contract, Super Clean dispatches its crew to the locations. The crew performs the cleaning as per the contracts and reports back to the company main desk. The main desk then prepares the invoice and sends them to the clients. Clients have one day to pay the invoice. Sales volume can vary from one quarter to the next. In terms of expenses, the main expense for Super Clean relates to labour. They pay crew members competitive wages and benefits. The wage rate is calculated on an hourly basis and are fixed for the entire year. The next expense item is cleaning supplies. Super Clean accounts for cleaning supplies relative to the hours worked. For example, they estimate that cleaning supplies are consumed at a rate measured in litres per labour hour. This is a good measure because the longer it takes for a site to be cleaned, more will be the consumption of cleaning supplies. Cleaning supplies are procured from a prominent vendor and the cost is xed for the entire year. Sometimes clients are not happy about the cleaning services and register a complaint. in that case crew is dispatched again for a second cleaning. The hours accruing from such scenarios are not billed to the clean as this constitutes a 'service recovery'. However, the crew is paid for such hours. Super Clean maintains a record of these hours and classifies them as 'unproductive hours', or 'unbilled hours. This is calculated as a percentage of revenue earning hours leg. 10% of revenue generating hours). 4|Page MGMT 3500: BUDGET ASSIGNMENTW21 Residential: 0 Actual sales recorded a 2% increase in Q2 over C11. C13 was 5% higher than C12. Q4 was 3% higher than C13. Direct Labour expense: Super Clean paid its employees an hourly rate of S 20 for the entire year. Cleaning supply usage: The actual usage was 0.2 litre/ labour hour for commercial segment and 0.11Iitre/ labour hour for residential segment. This is constant for the entire year. Cleaning supply expense: Actual expense was $5.25 per liter for the entire year. Fixed overhead: In order to support the cleaning operations, there are four items of expenditure. These are designated as overheads and their budgeted expenses are as follows: Receptionist: Actual expense was 5 6 100 per quarter and is the same for all the four quarters. Depreciation: This relates to the depreciation of vehicles used to transport employees to client locations. Actual expense was 5 9 200 per quarter and was the same for all the four quarters. Gas: Actual expenditure on gas was s 7 000 and was the same for all the four quarters. Office Supplies: Actual expenditure on Office Supplies was 3 1 100 per quarter and was the same for all the four quarters. TIPage MGMT 8500: BUDGET ASSlGNMENT7W21 Deliverables: - Completed Excel workbook. - Memo in MS Word format Delivery: 0 Upload both the items to the assigned folder in eConestoga. - Your Professor will advice you as to the due date of this assignment. Marking Key and Rubric: - Included within the Excel workbook. - Please review all items in the marking key before submission and ensure they are complete MGMT 8500: BUDGET ASSIGNMENTW21 Material variances Using applicable data complete the analysis of Material variances for both the commercial and residential segments. Labour variances Using applicable data complete the analysis of Material variances for both the commercial and residential segments. Other guidelines: 0 Data should be entered in the 'Input Database' spreadsheet only. 0 For all other spreadsheets, you have to use cell references, linking data from 'lnput Database' or other spreadsheets. Do not enter data or calculations without cell references. a To calculate variances, you need to use 'IF' formula. Part B: o In week 10, your Professor will be discussing about ethical practices during budget preparation. One such practice involves use of 'budgetary 'slack'. Reecting on this learning experience, you will write a memo to the CEO of SUPER CLEAN. The CEO is concerned regarding ethical practices and needs your advice. In your role as a consultant, write a memo explaining: . What 'budgetary slack' is? . Possible budgetary items where \"budgetary slack can be applied?' 0 Structure of the memo: 0 Word limit: 250 words maximum 0 Arial or Calibrl font Memo format As MS Word document Memo will be verified through Turnitin. MGMT 8500: BUDGET ASSIGNMENTW21 Budget for the year 2020: The budget for the year 2020 was prepared in December 2019 and had the following components: Revenue: The revenue is calculated as number of hours which the crew works on a site, times the contracted rate with the client. The hours worked in the residential and commercial segments are shown separately, and there is total for the combined hours worked. The revenue for each segment is arrived at by multiplying the hours for the segment times the rate. The budget is prepared for four quarters, one to four. For the rst quarter of 2020, the budgeted sales hours and hourly revenue were: Budgeted sales (commercial), in hours Budgeted sales (residential), in hours Budgeted selling rate {commercial}, per hour Budgeted selling rate {residential}, per hour For quarters two, three and four it was projected that: o Budgeted sales in hours for both commercial and residential with increase at the rate of 6% on a quarter over quarter basis. 0 Budgeted selling rate will increase at 3% on a quarter over quarter basis for the commercial segment and 5% on a quarter over quarter basis for the residential segment. Direct Labour expense: Super Clean will pay its employees an hourly rate of 5 19 for the entire year. Cleaning supply usage: The budgeted usage is 0.22 litre/ labour hour for commercial segment and 0.13 litre] labour hour for residential segment. This is constant for the entire year. Cleaning supply expense: Budgeted expense is $5.60 per liter for the entire year. 5|Page Parth Ray Page Layout Formulas Data Review View Help Search Calibri ~11 - A A de Wrap Text General Insert Ex AY Delete aste BIU~ = Merge & Center $ ~ % " Conditional Format as Cell Sort & Find Formatting ~ Table~ Styles ~ Format Filter ~ Select lipboard Font Alignment Number Styles Cells Editing 28 X V fx A B C D E F G H K L M N O Instructions for students 1. Instructions on how to proceed with this assignment are provided in the Word document : 'Case - version one/two/three/four/five). 2. Read the instructions carefully and proceed in the sequence indicated in the Word document. 3. Ensure that there are no plugged values in cells. Only cell references to be used. 4. Upon completion, upload this workbook and the 'Memo to CEO', to the designated folder in eConestoga. 5. If you have questions, reach out to your Professorr. Flexible Budget Var Analysis ... Cover page Read this first Static Budget Actual Budget ircular ReferencesAutoSave . Off W21 - Budget Assignment - Student - Excel File Home Insert Page Layout Formulas Data Review View Help 9 Search Calibri 11 - A A = 29 Wrap Text General Insert E Paste Delete ~ BI U - - -A- BEE EE Merge & Center $ ~ % 9 68 98 Conditional Format as Cell Formatting ~ Table Style ~ Format * Clipboard Font Alignment Number Styles Cells G1 X V fx B C D E F G M M NO P Parameters - budget Parameters - actual 2 Quarters Quarters 2 3 Year 4 Year Growth % Quarter over Sales ( hours]: Sales ( hours]: quarter change> > > Budgeted total sales in hours Actual total sales Budgeted commercial sales in hours Actual sales - commercial Budgeted residential sales in hours Actual sales - residential 8 Selling rate( $/hr]: Selling rate ( $/hr]: 9 Selling price per hour (commercial] Actual selling price - commercial 10 Selling price per hour (residential) Actual sellling price - residential 11 Direct labour expense ( $/hr]: Direct labour expense ( $/hr]: 13 14 Cleaning Supply usage ( litre / labour hour]: Actual Cleaning Supply usage ( litre / labour hour): 15 Commercial Commercial 16 Residential Residential 17 18 Cleaning Supply expense ( $/litre]]: Actual Cleaning Supply expense ( $/litre]): 19 20 Fixed overhead: Actual Fixed overhead: 21 Receptionist Receptionist Depreciation 22 Depreciation Gas 23 Gas Office Supplies 24 Office Supplies 25 Total no. of hours actually paid to employees 26 Breakdown: 27 Commercial 28 Residential 29 Actual hours worked 30 Direct labour cost 31 32 Unproductive ( unbilled ] factor 33 34 35 36 Material variances Labour variances Input Database Rubric ... ... Var Analysis - Static and FlexAutoSave . Off) W21- Budget Assignment - Student - Excel Parth Ray File Home Insert Page Layout Formulas Data Review View Help Search Calibri 11 - A" A 29 Wrap Text Custom Insert E - AY Paste Delete ~ B I U - F - O- A- Merge & Center $ ~ % 9 08 -98 Conditional Format as Cell Sort & Formatting ~ Table ~ Styles ~ Format Filter Clipboard Font Alignment Number Styles Editing C23 X V fx A B C D E F G H J K L M N O Super Clean Inc N Static Budget Variance Flexible Budget Variance Marks 3 Actual for the yea Static for the ye Variance U / F Actual for the year Flexible for the ye Variance U / F Sales budget 5 Sales Commercial 6 Sales residential 7 Total sales 8 9 10 Direct material budget 11 Variable costs commercial 12 Variable costs residential 13 Total variable costs 14 15 16 Labour budget 17 Commercial HAP 18 Residential 19 Total labour + 20 21 Fixed Overhead: 22 Receptionist 23 Depreciation HPPPP 24 Gas 25 Office Supplies 26 Total 27 Total 14 Flexible Budget Var Analysis . Static and Flex . .. Static Budget Actual Budget Material varia ... (+Page Layout Formulas Data Review View Help Search Calibri 11 - A A 29 Wrap Text Currency Insert Paste B I U - T - a - A - Merge & Center $ ~ % 9 08 28 Conditional Format as Cell Delete Formatting ~ Table ~ Styles ~ Forma Clipboard Font Alignment Number Styles Cells C27 X B C D E F G H SUPER CLEAN 2 Operating results for the period Jan - Dec 18 Quarters 5 2 3 4 Year Marks 7 Sales budget 8 Sales Commercial Sales residential 2 10 Total sales 11 12 13 Direct material budget 14 Variable costs commercial 2 15 Variable costs residential 16 Total variable costs 17 18 19 Labour budget 20 Commercial 21 Residential 22 Total labour 23 24 Fixed Overhead: 25 Receptionist 26 Depreciation 27 Gas 28 Office Supplies 29 Total 30 Total 8 31 32 33 Actual Budget Flexible Budget Var Analysis ... + Cover page Read this first Static BudgetCalibri 11 - A A ag Wrap Text General Insert 2 - A Paste BI U - F - CA- Delete * Merge & Center ~ $ ~ % 9 08 -28 Conditional Format as Cell So Formatting * Table * Styles ~ Format Filt Clipboard Is Font Alignment Number Styles Cells Ed T18 X V fx A B E F G H J J K I M N 0 P Labour - Commercial Marks 3 Actual Hours - AH Actual Hours - AH Standard Hours - SH 4 Actual Rate -AR Standard Rate -SR Standard Rate - SR 5 Total Total Total 3 6 7 Rate Variance Efficiency Variance 8 Total Variance 9 10 11 Explanation for Efficiency variance: 12 13 14 Explanation for rate variance: 15 16 17 Labour - Residential 18 19 Actual Hours - AH Actual Hours - AH Standard Hours - SH + 20 Actual Rate -AR Standard Rate -SR Standard Rate - SR 21 Total Total Total 22 23 Rate Variance Efficiency Variance 24 Total Variance IIIII 25 26 27 Explanation for Efficiency variance: 28 29 30 Explanation for rate variance: 31 32 + Var Analysis - Static and Flex Labour variances Input ... Flexible Budget Material variances Circular ReferencesCalibri 11 - A A E E 28 Wrap Text General Insert 2 - A Paste BI U - H - a- A - Delete Merge & Center ~ $ - % 9 08 98 Conditional Format as Cell So Formatting ~ Table ~ Styles ~ Format ~ Fitt Clipboard Font Alignment Number Styles Cells $16 X V fx B C D E F G H M 0 Q R 2 Direct Materials - Commercial Marks 3 Actual Quantity -AQ Actual Quantity -AQ Standard Quantity - SQ 4 Actual Rate -AR Standard Rate -SR Standard Rate - SR 5 Total Total Total 6 13 Price Variance Quantity Variance Total Variance 10 11 Explanation for Quantity variance: 12 13 14 Explanation for price variance: 15 16 17 Direct Materials - Residential 18 Actual Quantity -AQ Actual Quantity -AQ Standard Quantity - SQ 20 Actual Rate -AR Standard Rate -SR Standard Rate - SR 21 Total Total Total 22 23 Price Variance Quantity Variance III 24 25 Total Variance 26 27 28 Explanation for Quantity variance: + 29 30 31 Explanation for price variance: 32 Actual Budget Flexible Budget Var Analysis - Static and Flex Material variances Labour wi ... + Circular References: 034W21- Budget Assignment - Student - Excel Parth Ray PR File Home Insert Page Layout Formulas Data Review View Help Search 15 Share Calibri 11 - A A de Wrap Text General Insert " AYO Paste BIU ~ Delete ~ Merge & Center ~ $ ~ % " Conditional Format as Cell Sort & Find & Ideas Formatting ~ Table~ Styles ~ Format Filter ~ Select ~ Clipboard Font Alignment Number Styles Cells Editing Ideas E6 X A B C D E G H K Tab title Marks Student marks allocated Rubric for 'Memo to CEO' Student Marks Marks >> 2 0 3 Static Budget 8 Explanation of budgetary slack Clear Somewhat clear Missing 4 Actual Budget 8 Examples of items where budgetary slack 2 or more missing 5 Flexible budget 8 Formatting instructions followed All Mostly Not followed 6 Variance Analysis - Static and Flex 14 Material variances 16 Total 0 8 Labour variances 16 9 Memo to CEO 6 10 Subtotal 76 0 Worksheet data quality: no plugged values, use 9 11 of IF statements and cell references 12 Total 85 0 13 14 15 16 17 18 19 20 Material variances Labour variances Input Database Rubric