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)