Download - SC Excel2013 C5 P1b JamieWinterbottom 1
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
1/15
Chapter 5: SAM Project 1b
Cate's ConfectionsWORKING WITH MULTIPLE WORKSHEETS
Athor: Jamie Winterbottom
Shelly Cashman E!ce" #$1%
Note: Do not edit this sheet. If your name does not appear in cell B6, please downloada new copy of the le from the !" website.
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
2/15
SC&E!ce"#$1%&C5&P1b&'a()eW)*terbotto(&1+!",! -1
Co*./e*t)a"
Store Front Sales
-1 U*)t, Sa"e,#oo$ies %&',((( ) %'6,*+(
#upca$es -,((( ) &+,'((
Brownies ','(( ) ',%'(
/ther +',((( ) %%&,'(
Total 325,500 $ 591,740
Reslts !o not re"ect ac#isition of Fort on! %a&ery
Cate0, Co*ect)o*,
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
3/15
SC&E!ce"#$1%&C5&P1b&'a()eW)*terbotto(&1+!",! -1
Co*./e*t)a"
A23 Pr)ce)%.&'
)&.'*
)%.*%
)&.'%
$1(2
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
4/15
Store Front Sales
-# U*)t, Sa"e,#oo$ies %&,'(( ) %*,+'(
#upca$es %(',*(( ) &'-,'((
Brownies '6,6(( ) +,&'(
/ther &,'(( ) 6*,'(
Total 31(,900 $ 5)9,950
Reslts !o not re"ect ac#isition of Fort on! %a&ery
Cate0, Co*ect)o*,
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
5/15
A23 Pr)ce)%.*+
)&.+'
)%.*%
)&.*&
$179
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
6/15
%$46%61+!",! Pa3e 6
Co*./e*t)a"
Store Front Sales
-% U*)t, Sa"e,#oo$ies %*,((( ) %+,-+(
#upca$es %(,'(( ) &6,'((
Brownies ',((( ) 6,&'(
/ther +*,(( ) %%%,''(
Total 347,200 $ )30,140
Reslts !o not re"ect ac#isition of Fort on! %a&ery
Cate0, Co*ect)o*,
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
7/15
%$46%61+!",! Pa3e
Co*./e*t)a"
A23 Pr)ce)%.&-
)&.+
)%.&
)&.''
$1(1
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
8/15
Store Front Sales
-7 U*)t, Sa"e,#oo$ies %-,'(( ) &**,+'(
#upca$es %+-,'(( ) *','((
Brownies -*,'(( ) ,'(
/ther '-,'(( ) %*,'(
Total 4(9,000 $ (2),450
Reslts !o not re"ect ac#isition of Fort on! %a&ery
Cate0, Co*ect)o*,
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
9/15
A23 Pr)ce)%.%-
)&.+%
)%.%
)&.*'
$1)9
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
10/15
Store Front Sales
-7 Re2),e/ Re,"t, U*)t, Sa"e,#oo$ies
#upca$es
Brownies
/ther
Total * $ *
Re+ise! sales -res re"ect ac#isition of Fort on! %a&ery
Cate0, Co*ect)o*,
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
11/15
A23 Pr)ce0DI12(3
0DI12(3
0DI12(3
0DI12(3
./0
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
12/15
Store Front Sales * 201) Consoli!ate! Reslts
Co*,o")/ate/ U*)t, Sa"e,#oo$ies '(,((( ) *-,(-(
#upca$es +',*(( %,%*%,(((
Brownies &'6,6(( *&*,+((
/ther %+,(( +&',-((
Total 1,4(0,)00 $ 2,)1(,2(0
Reslts !o not re"ect ac#isition of Fort on! %a&ery
Cate0, Co*ect)o*,
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
13/15
Sales roth 2015 to 201)
Co*,o")/ate/ U*)t, Sa"e,
#oo$ies &.*+4 '.&%4
#upca$es %(.(+4 %+.*4
Brownies '.--4 &.+'4/ther 5(.'%4 5%&.**4
Store Front Sales * 2015 Consoli!ate! Reslts
Cate3or8 U*)t, Sa"e,
#oo$ies '6,'(( (%,'((
#upca$es +%,+(( -','(
Brownies &+&,*'( *%',6(
/ther %',6(( +-',((
Total 1,411,(50 $ 2,4((,)20
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
14/15
A23 Pr)ce)%.&'
)&.+6
)%.&6
)&.++
$177
-
8/19/2019 SC Excel2013 C5 P1b JamieWinterbottom 1
15/15
A23 Pr)ce
&.-%4
+.&4
5*.&+45%%.--4
A23 Pr)ce
)%.&&
)&.*6
)%.*(
)&.
$17)