>>> You will create an excel spreadsheet to predict the income and cost of Fred's Nursery:...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
>>> You will create an excel spreadsheet to predict the income and cost of Fred's Nursery: Fred's Nursery, a flower grower, plants a bed of orchids in a shade house at a setup cost of $5000. Fixed annual operating costs are $1000 per bed, while variable costs during producing years are 30% of sales receipts. Due to changing weather conditions, water costs fluctuate each year: $2000, $3000, $5000, $5000, $5000, $6000, $6000 & $5000 respectively. The bed will not start producing during the first year. In the second through eighth years it should produce, respectively, 150, 500, 1900, 2000, 2200, 2000, and 1200 dozen orchid sprays. If 2000 dozen or more orchids are produced in a year then an extra staff hand needs to be employed, costing $20000 for that year.Orchids currently sell for $12 per dozen, which has currently been increasing at 4% per year. Based on aforementioned case study, construct a spreadsheet model that shows a breakdown of anticipated annual income and costs over the eight years. 1.Project the orchid sales for next 8 years in row 22 to find the sales value from year provided in row 20. Use vlookup function on Anticipated Yearly Sales and Water Cost table to acquire anticipated orchid sales. The expected output is: 3 4 20 Year 21 INCOME 22 Orchid Sales 0 150 27 Cumulative Income S 500 1900 The expected output is: 30 COSTS 31 Setup 32 Fixed Yearly 2000 $13.50 6 2200 2.Calculate the orchid price per year in row 23. Orchids currently sell for $12 per dozen, which has currently been increasing at 4% per year. The expected output is: 23 Price Increase $12.00 $12.48 $12.98 $14.04 $14.60 7 2000 $15.18 1200 3. Calculate the income from orchid sales in row 25. The income is calculated as Orchid Sales (row 22)* Respective Year's Price (row 23). The expected output is: 25 Income from Sales $15.79 4. Calculate cumulative income of each year in row 27. The cumulative income shows total income since first year. The expected output is: $0.00 $1,872.00 $6,489.60 $25,646.90 $28,076.61 $32,119.64 $30,367.66 $18,949.42 $0.00 $1,872.00 $8,361.60 $34,008.50 $62,085.10 $94,204.74 $124,572.40 $143,521.82 5. Put the setup cost in cell B31 and set the fixed cost in row 32. Do not hard code or type the value. The information about setup cost and fixed cost are provided in cell B11 and B12 respectively. $5,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 6. Calculate yearly variable cost in row 33. The variable cost is calculated from yearly income. The percentage of variable cost is provided in cell B13. The expected output is: 33 Variable Yearly $0.00 $561.60 $1,946.88 $7,694.07 $8,422.98 $9.635.89 $9,110.30 $5,684.83 7. Use IF function to determine whether extra staff is needed in row 34. Extra staff is needed if 2000 dozen or more orchids are produced in a year. The cost of extra staff is $20,000.00The expected output is: 34 Extra Staff $0.00 $0.00 $0.00 $0.00 $20.000.00 $20.000.00 $20.000.00 8. Project water costs for next 8 years in row 35. Use vlookup function on Anticipated Yearly Sales and Water Cost table to get anticipated water costs. The expected output is: 35 Water Cost $0.00 ***** $2,000.00 $3,000.00 $5,000.00 $5,000.00 $5,000.00 $6,000.00 $6,000.00 $5,000.00 9. Calculate yearly total cost in row 25. Total cost is the sum of setup cost, fixed cost, variable cost, extra staff cost and water cost. Use SUM function to calculate total cost. The expected output is: 36 Total Cost $8,000.00 $4,561.60 $7,946.88 $13,694.07 $34,422.98 $36,635.89 $36,110.30 $11,684.83 10. Calculate cumulative cost of each year in row 38. The cumulative cost shows total cost. since first year. The expected output is: 38 Cumulative Cost $8,000.00 $12,561.60 $20,508.48 $34,202.55 $68,625.53 $105,261.42 $141,371.72 $153,056.54 11. Calculate yearly profit/loss in row 40. Profit/loss is calculated as Income From Sales - Total Cost. The expected output is: 40 Profit/Lost =R25-836 $2,689.60 $1,457.28 $11,952.83 -$6,346.38 $4,516.25 $5,742.64 $7,264,59 12. Calculate yearly cumulative balance in row 42. Cumulative balance is calculated as Cumulative Income - Cumulative Cost. The expected output is: 42 Cumulative Balance -B27-1838 -$10,689.60 -$12,146.88 -$194.05 -$6,540.43 -$11,056.68 $16,799.32 $9,534.73 >>> You will create an excel spreadsheet to predict the income and cost of Fred's Nursery: Fred's Nursery, a flower grower, plants a bed of orchids in a shade house at a setup cost of $5000. Fixed annual operating costs are $1000 per bed, while variable costs during producing years are 30% of sales receipts. Due to changing weather conditions, water costs fluctuate each year: $2000, $3000, $5000, $5000, $5000, $6000, $6000 & $5000 respectively. The bed will not start producing during the first year. In the second through eighth years it should produce, respectively, 150, 500, 1900, 2000, 2200, 2000, and 1200 dozen orchid sprays. If 2000 dozen or more orchids are produced in a year then an extra staff hand needs to be employed, costing $20000 for that year.Orchids currently sell for $12 per dozen, which has currently been increasing at 4% per year. Based on aforementioned case study, construct a spreadsheet model that shows a breakdown of anticipated annual income and costs over the eight years. 1.Project the orchid sales for next 8 years in row 22 to find the sales value from year provided in row 20. Use vlookup function on Anticipated Yearly Sales and Water Cost table to acquire anticipated orchid sales. The expected output is: 3 4 20 Year 21 INCOME 22 Orchid Sales 0 150 27 Cumulative Income S 500 1900 The expected output is: 30 COSTS 31 Setup 32 Fixed Yearly 2000 $13.50 6 2200 2.Calculate the orchid price per year in row 23. Orchids currently sell for $12 per dozen, which has currently been increasing at 4% per year. The expected output is: 23 Price Increase $12.00 $12.48 $12.98 $14.04 $14.60 7 2000 $15.18 1200 3. Calculate the income from orchid sales in row 25. The income is calculated as Orchid Sales (row 22)* Respective Year's Price (row 23). The expected output is: 25 Income from Sales $15.79 4. Calculate cumulative income of each year in row 27. The cumulative income shows total income since first year. The expected output is: $0.00 $1,872.00 $6,489.60 $25,646.90 $28,076.61 $32,119.64 $30,367.66 $18,949.42 $0.00 $1,872.00 $8,361.60 $34,008.50 $62,085.10 $94,204.74 $124,572.40 $143,521.82 5. Put the setup cost in cell B31 and set the fixed cost in row 32. Do not hard code or type the value. The information about setup cost and fixed cost are provided in cell B11 and B12 respectively. $5,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 6. Calculate yearly variable cost in row 33. The variable cost is calculated from yearly income. The percentage of variable cost is provided in cell B13. The expected output is: 33 Variable Yearly $0.00 $561.60 $1,946.88 $7,694.07 $8,422.98 $9.635.89 $9,110.30 $5,684.83 7. Use IF function to determine whether extra staff is needed in row 34. Extra staff is needed if 2000 dozen or more orchids are produced in a year. The cost of extra staff is $20,000.00The expected output is: 34 Extra Staff $0.00 $0.00 $0.00 $0.00 $20.000.00 $20.000.00 $20.000.00 8. Project water costs for next 8 years in row 35. Use vlookup function on Anticipated Yearly Sales and Water Cost table to get anticipated water costs. The expected output is: 35 Water Cost $0.00 ***** $2,000.00 $3,000.00 $5,000.00 $5,000.00 $5,000.00 $6,000.00 $6,000.00 $5,000.00 9. Calculate yearly total cost in row 25. Total cost is the sum of setup cost, fixed cost, variable cost, extra staff cost and water cost. Use SUM function to calculate total cost. The expected output is: 36 Total Cost $8,000.00 $4,561.60 $7,946.88 $13,694.07 $34,422.98 $36,635.89 $36,110.30 $11,684.83 10. Calculate cumulative cost of each year in row 38. The cumulative cost shows total cost. since first year. The expected output is: 38 Cumulative Cost $8,000.00 $12,561.60 $20,508.48 $34,202.55 $68,625.53 $105,261.42 $141,371.72 $153,056.54 11. Calculate yearly profit/loss in row 40. Profit/loss is calculated as Income From Sales - Total Cost. The expected output is: 40 Profit/Lost =R25-836 $2,689.60 $1,457.28 $11,952.83 -$6,346.38 $4,516.25 $5,742.64 $7,264,59 12. Calculate yearly cumulative balance in row 42. Cumulative balance is calculated as Cumulative Income - Cumulative Cost. The expected output is: 42 Cumulative Balance -B27-1838 -$10,689.60 -$12,146.88 -$194.05 -$6,540.43 -$11,056.68 $16,799.32 $9,534.73
Expert Answer:
Answer rating: 100% (QA)
The question seems to involve assisting with the construction of an Excel spreadsheet based on a hypothetical scenario for Freds Nursery which involve... View the full answer
Related Book For
Posted Date:
Students also viewed these computer network questions
-
If you have recently had a loan application declined, what things could you do to improve the next loan application? Discuss.
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Tonight at 7pm a professional basketball game featuring the Golden State Warriors and the Washington Wizards will be played at the Chase Center, an indoor arena in the Mission Bay neighborhood of San...
-
Construct synonymous definitions for the following terms: a. Intersection b. Fabric c. Nucleus d. Abode e. Wedlock f. Cellar g. Summit h. Apparel
-
The maximum amount of steel or aluminum that Canada and France can produce if they fully use all the factors of production at their disposal with the best technology available to them is shown...
-
Using MATLAB, plot the Gaussian probability density function \[f(x)=\frac{1}{\sqrt{2 \pi}} e^{-0.5 x^{2}}\] over \(-7 \leq x \leq 7\).
-
You recently began a job as an accounting intern at Reilly Golf Park. Your first task was to help prepare the cash budget for April and May. Unfortunately, the computer with the budget file crashed,...
-
PUC Enterprise guarantees that it will maintain a minimum cash balance of $10,000 at the end of each month as part of a credit agreement with its bank. Consequently, the bank has agreed that the...
-
Read the case XYZ Company: An Integrated Capital Budgeting Instructional Case and answer the following question: Should the replacement asset be purchased? That is, does it make economic (financial)...
-
Professor Taylor has finished grading 25 essays from his Intro to Operations class. He is somewhat discouraged that the average number of grammatical errors is 9 per essay. What would be the standard...
-
Country C can produce 200 tons of wheat or 50 million automobiles per year. Country D can produce 500 tons of wheat or 125 million automobiles per year. The production possibilities curve for each...
-
Discuss the role of geographic mobility in decreasing or increasing the dispersion of earnings.
-
In his book The Ultimate Resource, economist Julian Simon makes the point that calling the resource base finite is misleading. To illustrate this point, he uses a yardstick, with its one-inch...
-
American television commentator C makes the following statement: Reducing the barriers to trade with low-wage countries will expose our workers to competition from millions of low-paid workers in the...
-
Suppose the hourly marginal revenue product of all workers in a particular labor market is MRP L = 20 - L, where L = the number of workers. The hourly wage rate for women in this market is W = $5.75....
-
3. We are trying to find the area under the function f(x)=x over the interval [2, 5). Using n (no. of sub-intervals) -6, complete the following table. LEP Sub-intervals x height area n Using the...
-
If a process has a six-sigma capability, what is the process capability index? a. 1 b. 2 c. 6 d. 12
-
According to the IMAs Statement of Ethical Professional Practice (reproduced in the chapter), management accountants should follow four standards: competence, confidentiality, integrity, and...
-
Use the information from the Crystal Cruiseline Data Set. If Crystal Cruiseline has a target operating income of $ 45,000 per month, how many dinner cruise tickets must the company sell? Crystal...
-
Pro Tire manufactures tires for all- terrain vehicles. Pro Tire uses job costing and has a perpetual inventory system. On November 22, Pro Tire received an order for 190 TX tires from ATV Corporation...
-
What are the PMI and PRINCE2?
-
What are the differences between a framework, a methodology and a standard?
-
Individually identify what you consider to be the greatest achievements accomplished by human kind in the last decade. Now share your list with other students in the class and come up with an...
Study smarter with the SolutionInn App