PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE 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 IF 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 if 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 A B C D E 1 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 The bookkeeper has prepared a report comparing actual results for the month of June to budgeted results Perfect Parties Birthday Party Division Analysis of Revenues and Costs For the Month Ended June 30 Planning Budget Actual Results Variances Number of parties 80 92 36,000 $ 39,560 3,560 F 13 Revenue 14 Expenses Food costs 16 Party supplies 17 Party worker wages 18 Administrative salaries 19 Equipment depreciation 20 Rent 21 Total expense 22 Net operating income 7,200 3,200 6,400 3,700 1,200 5,000 26,700 9,300 8,648 3,404 7,728 3,500 1,200 5,000 29,480 10,080 1,448 U 204 U 1,328 U 200 F None None 2,780 U 780 F $ $ 26 A B C D E F G H 22 Net operating income $ 9,300 $ 10,080 $ 780 F 23 Food costs, party supplies and party worker wages are variable costs 24 Administrative salaries, equipment depreciation and rent are fixed costs 25 Prepare a new report for June using the flexible budget approach 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) If there is no variance, enter the word None Perfect Parties Birthday Party Division Flexible Budget Performance Report For the Month Ended June 30 Planning Budget Flexible Budget 92 Revenue and Spending Variances Actual Results Activity Variances 34 Number of parties 80 92 35 $ 36,000 36 Revenues 37 Expenses 38 Food costs Party supplies 40 Party worker wages 41 Administrative salaries Equipment depreciation 42 Birthday Party Division Flexible Budget Performance Report For the Month Ended June 30 Planning Budget 80 Activity Variances Flexible Revenue and Budget Spending Variances 92 Actual Results 92 34 Number of parties $ 36,000 36 Revenues 37 Expenses 38 Food costs 39 Party supplies 40 Party worker wages 41 Administrative salaries 42 Equipment depreciation 43 Rent 44 Total expense Net operating income

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Aug 30, 2024

PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE PLEASE SOLVE BY

PLEASE SOLVE BY SHOWING THE EXCEL FORMULAS, IF THERE ARE NO EXCEL FORMULAS YOUR ANSWERS ARE INCORRECT AND WILL RECEIVE A DOWNVOTE

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.
IF 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. Thetest_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_if_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_trueor value_if_false.

A B C D E 1 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. The bookkeeper has prepared a report comparing actual results for the month of June to budgeted results. Perfect Parties Birthday Party Division Analysis of Revenues and Costs For the Month Ended June 30 Planning Budget Actual Results Variances Number of parties 80 92 36,000 $ 39,560 3,560 F 13 Revenue 14 Expenses: Food costs 16 Party supplies 17 Party worker wages 18 Administrative salaries 19 Equipment depreciation 20 Rent 21 Total expense 22 Net operating income 7,200 3,200 6,400 3,700 1,200 5,000 26,700 9,300 8,648 3,404 7,728 3,500 1,200 5,000 29,480 10,080 1,448 U 204 U 1,328 U 200 F - None - None 2,780 U 780 F $ $ 26 A B C D E F G H 22 Net operating income $ 9,300 $ 10,080 $ 780 F 23 Food costs, party supplies and party worker wages are variable costs. 24 Administrative salaries, equipment depreciation and rent are fixed costs. 25 Prepare a new report for June using the flexible budget approach. 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) If there is no variance, enter the word None. Perfect Parties Birthday Party Division Flexible Budget Performance Report For the Month Ended June 30 Planning Budget Flexible Budget 92 Revenue and Spending Variances Actual Results Activity Variances 34 Number of parties 80 92 35 $ 36,000 36 Revenues 37 Expenses: 38 Food costs Party supplies 40 Party worker wages 41 Administrative salaries Equipment depreciation 42 Birthday Party Division Flexible Budget Performance Report For the Month Ended June 30 Planning Budget 80 Activity Variances Flexible Revenue and Budget Spending Variances 92 Actual Results 92 34 Number of parties $ 36,000 36 Revenues 37 Expenses: 38 Food costs 39 Party supplies 40 Party worker wages 41 Administrative salaries 42 Equipment depreciation 43 Rent 44 Total expense Net operating income