Perfect Parties, Inc. has several divisions, one of which provides birthday parties at their facility, and has provided the actual and planning budget results for the month of June. The Controller has asked you prepare the Birthday Party Division Budget Performance Report. Use the information included in the Excel Simulation and the Excel functions described below to complete the task. Cell Reference: Allows you to refer to data from another cell in the worksheet. From the Excel Simulation below, if in a blank cell," E11" was entered, the formula would output the result from cell E11, or 80 in this example. Basic Math functions: Allows you to use the basic math symbols to perform mathematical functions. You can use the following keys: + (plus sign to add),- (minus sign to subtract). (asterisk sign to multiply), and /(forward slash to divide). From the Excel Simulation below, if in a blank cell E13+F13" was entered, the formula would add the values from those cells and output the result, or 75,560 in this example. If using the other math symbols the result would output an appropriate answer for its function. SUM function: Allows you to refer to multiple cells and adds all the values. You can add individual cell references or ranges to utilize this function. From the Excel Simulation below, if in a blank cell "-SUM(E16,E17,E18)" was entered, the formula would output the result of adding those three separate cells, or 13,300 in this example. Similarly, if in a blank cell"-SUM(E16:E18)" was entered, the formula would output the same result of adding those cells, except they are expressed as a range in the formula, and the result would be 13,300 in this example. ABS function: Allows you to return the absolute value of a number or calculation. You can reference any cell to display its absolute value, or surround another formula with the ABS function, to return the final result as an absolute value. From the Excel Simulation below. you can see in cell H18 that the ABS function is being used, "ABS(F18-E18)" which first calculates the subtraction of F18-E18 that results in -200. Then, the ABS portion of the formula returns the absolute value of the subtraction result, which would be 200 in this example. IE function: Allows you to test a condition and return a specific value is the result is true and different value if the result is false. The syntax of the IF function is "IF(test condition,value if true.value if false and specific considerations need to be made when using this function. The test condition argument is an evaluation of the status of a cell, such as if the value of a cell is greater than, less than, or equal to another number or cell. The value if true and value if false arguments will return any specific result for each option, such as another cell reference, a value, or text. Throughout the entire equation, if text is being used in the test condition, value true, or value if false arguments then the text itself should be entered in quotations so that Excel will recognize the text as a "string of text" instead of another function. From the Excel Simulation below, if in a blank cell IF(E13-30000,"Revenue is good"."Revenue is bad") was entered, the formula would output the result of the value if true since the test condition would be result as true, or in this case the text "Revenue is good". Excel processes the IF function by separating it out into separate parts. First the test condition-Excel thinks, find cell E13 and determine if the value is greater than 30,000. Once Excel determines if the result of that test condition is TRUE or FALSE, it will return the value if true or value if false AL B x C D fx E Perfect Parties, Inc. has several divisions. One division provides birthday parties G H I J K Perfect Parties, Inc. has several divisions. One division provides birthday parties at their facility. 2 Each party sold provides entertainment, decorations, food, and party favors for 10 children. 3 The bookkeeper has prepared a report comparing actual results for the month of June to budgeted results. 4 5 6 879 Perfect Parties Birthday Party Division Analysis of Revenues and Costs For the Month Ended June 30 9 10 11 Number of parties 12 13 Revenue 14 Expenses: 15 Food costs Planning Budget Actual Results Variances 80 92 $ 36,000 $ 39.560 $ 3,560 F 7,200 8,648 1,448 U 16 Party supplies 3,200 3,404 204 U 17 Party worker wages 6,400 7,728 1,328 U 18 Administrative salaries 3,700 3,500 19 Equipment depreciation 1,200 1,200 20 Rent 5,000 5,000 200 F None - None 21 Total expense 26,700 29,480 22 Net operating income $ 9,300 $ 10,080 2,780 U $ 780 F 23 Food costs, party supplies and party worker wages are variable costs. Sheet 1 3 B C D f Perfect Parties, Inc. has several divisions. One division provides birthday parties E F 26 Prepare a new report for June using the flexible budget approach. 22 27 G H I J K Enter all variances as positive amounts. If there is a variance, write an IF statements to indicate if it is For U (using capital letters). 28 If there is no variance, enter the word None. 29 30 31 Perfect Parties Birthday Party Division Flexible Budget Performance Report For the Month Ended June 30 32 33 34 Number of parties 35 36 Revenues 37 Expenses: 38 Food costs 39 Party supplies 40 Party worker wages 41 42 Administrative salaries Equipment depreciation 43 Rent 44 Total expense 45 Net operating income 46 Sheet 1 ( Planning Flexible Budget Activity Variances Budget Revenue and Spending Variances Actual Results 80 92 92 $ 36,000 X fx Perfect Parties, Inc. has several divisions. One division provides birthday part F G H I J K C D E June using the flexible budget approach. ositive amounts. If there is a variance, write an IF statements to indicate if it is F or U (using enter the word None. Perfect Parties Birthday Party Division Flexible Budget Performance Report For the Month Ended June 30 ges salaries reciation ncome Planning Flexible Revenue and Actual Budget Activity Variances Budget Spending Variances Results 80 92 92 $ SA 36,000