3 4 Total Net Revenue 5 Cost of Sales 6 Direct Expenses 2 Profit Center Analysis...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
3 4 Total Net Revenue 5 Cost of Sales 6 Direct Expenses 2 Profit Center Analysis of Indirect Expenses 8 Administrative 9 Depreciation 0 Energy 1 Insurance 6 7 2 Maintenance 3 Marketing 4 Total Indirect Expenses 5 Net Income 20 Depreciation 21 Energy 2 Insurance 25 8 Planned Indirect Expenses 9 Administrative 23 Maintenance 24 Marketing x 26 11 27 Name: ClarkMarquelda II ||||||||||| % 28 4 12 * 13 7 14 1 15 6 16 7 A Indirect Expenses 37 10 18 Square Footage 10 19 0 1 10 a B 29 Instructions 10 Use the Planned Indirect Expenses provided in the cells B19:B24 to calculate the following indirect expenses: a. Spa Administrative (B8) = Administrative Expenses * Spa Total Net Revenue/Resort Total Net Revenue b. Spa Depreciation (B9) = Depreciation Expenses * Spa Square Footage/Total Square Footage c. Spa Energy (B10) = Energy Expenses Spa Total Net Revenue/Resort Total Net Revenue d. Spa Insurance (B11) = Insurance Expenses Spa Square Footage/Total Square Footage an e. Spa Maintenance (B12) = Maintenance Expenses Spa Square Footage/Total Square Footage Marketing Co f. Spa Marketing (B13) = Marketing Expenses Spa Total Net Revenue / Resort Total Net Revenue Go Total Indlin 20-D421 g. Spa Total Indirect Expenses (B14) = SUM(B8:B13) h. Spa Net Income (B15) = Revenue - (Cost of Sales + Direct Expenses + Total Indirect Expenses) C 2500 $72,500.00 $61,250.00 $46,000.00 $12,500.00 $26,000.00 $52,250.00 D 5100 Children's Game Room Spa Lounge Restaurant Gift Shop $ 78,865.00 $ 492,800.00 $ 486,725.00 $ 592,500.00 $ 225,125.00 $ 196,475.00 $ 88,450.00 $ 19,450.00 36,715.00 136,500.00 106,500.00 45,125.00 325,600.00 252,975.00 37,000.00 31,800.00 8,650.00 6,940.00 14,750.00 152,975.00 53,890.00 22,475.00 Banquet Room E 8800 6000 F Business Center 14,790.00 8,435.00 G 900 Conference Rooms H 5700 750 1200 Hoo the i. Use the concept of absolute reference we learn in chapter 3 to modify some cell references in column B, then use the fill handle to copy the range B8:B15 to the range C8:115 j. AutoSum the totals for Column J, where appropriate k. Format the number as it deems appropriate (i.e., any appropriate formats will be accepted) Total 3 4 Total Net Revenue 5 Cost of Sales 6 Direct Expenses 2 Profit Center Analysis of Indirect Expenses 8 Administrative 9 Depreciation 0 Energy 1 Insurance 6 7 2 Maintenance 3 Marketing 4 Total Indirect Expenses 5 Net Income 20 Depreciation 21 Energy 2 Insurance 25 8 Planned Indirect Expenses 9 Administrative 23 Maintenance 24 Marketing x 26 11 27 Name: ClarkMarquelda II ||||||||||| % 28 4 12 * 13 7 14 1 15 6 16 7 A Indirect Expenses 37 10 18 Square Footage 10 19 0 1 10 a B 29 Instructions 10 Use the Planned Indirect Expenses provided in the cells B19:B24 to calculate the following indirect expenses: a. Spa Administrative (B8) = Administrative Expenses * Spa Total Net Revenue/Resort Total Net Revenue b. Spa Depreciation (B9) = Depreciation Expenses * Spa Square Footage/Total Square Footage c. Spa Energy (B10) = Energy Expenses Spa Total Net Revenue/Resort Total Net Revenue d. Spa Insurance (B11) = Insurance Expenses Spa Square Footage/Total Square Footage an e. Spa Maintenance (B12) = Maintenance Expenses Spa Square Footage/Total Square Footage Marketing Co f. Spa Marketing (B13) = Marketing Expenses Spa Total Net Revenue / Resort Total Net Revenue Go Total Indlin 20-D421 g. Spa Total Indirect Expenses (B14) = SUM(B8:B13) h. Spa Net Income (B15) = Revenue - (Cost of Sales + Direct Expenses + Total Indirect Expenses) C 2500 $72,500.00 $61,250.00 $46,000.00 $12,500.00 $26,000.00 $52,250.00 D 5100 Children's Game Room Spa Lounge Restaurant Gift Shop $ 78,865.00 $ 492,800.00 $ 486,725.00 $ 592,500.00 $ 225,125.00 $ 196,475.00 $ 88,450.00 $ 19,450.00 36,715.00 136,500.00 106,500.00 45,125.00 325,600.00 252,975.00 37,000.00 31,800.00 8,650.00 6,940.00 14,750.00 152,975.00 53,890.00 22,475.00 Banquet Room E 8800 6000 F Business Center 14,790.00 8,435.00 G 900 Conference Rooms H 5700 750 1200 Hoo the i. Use the concept of absolute reference we learn in chapter 3 to modify some cell references in column B, then use the fill handle to copy the range B8:B15 to the range C8:115 j. AutoSum the totals for Column J, where appropriate k. Format the number as it deems appropriate (i.e., any appropriate formats will be accepted) Total
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Calculate the mode, mean, and median of the following data: 18 10 15 13 17 15 12 15 18 16 11
-
4 cubed + 10 X 20 + 8 squared 23
-
In Problem 19 in Chapter 5 and Problem 14 in Chapter 8, data from the 1990 Census for 26 randomly selected Metropolitan Statistical Areas (MSAs) were discussed. Of interest were factors potentially...
-
The schedule of accounts receivable, schedule of accounts payable and trial balance for Let it Snow are shown below. Schedule of Accounts Receivable as at 31 May 20XX Customer Invoice No. Terms Date...
-
Explain the difference between an original issue junk bond and a fallen angel bond.
-
At the end of June, the job cost sheets at Ace Roofers show the following costs accumulated on three jobs. Additional information a. Job 5 was started in May, and the following costs were assigned to...
-
Show that the force acting on a control surface of any arbitrary control volume is equal to the force on a larger regularly shaped control volume enclosing the given body. In order to do this you...
-
Assume that Mary Boyle had a homeowners insurance policy with $100,000 of coverage on the dwelling. Would a 90 percent co-insurance clause be better than an 80 percent clause in such a policy? Give...
-
a. Received $62,250 cash from customers on 1/1 for subscriptions that had already been earned and charged on account in 2020. b. Purchased 10 new computer servers for $34,200 on 1/2; paid $15,300...
-
8.1 Create a one-way data table for profit at different levels of supplier contact in range B22:C33. Ensure that the price in cell C3 is $290 and the advertising budget in cell C5 is $35,000,000 (you...
-
Three charges A, B and C are placed at the locations of a circle as shown in figure 3. The circle has a diameter of 1.5m. a) If QA = -35C, QB = -50 C and Qc = +25 C, calculate the force exerted in...
-
Question: [20 Marks] Consider the following linear system 3x + 2y4z - w = -9 7x-3y5z + 2w = -6 x+y+z+w = 10 2xy + 5z - 3w = 3 a) Solve the system using Matlab/Octave rref, backslash, and the inverse...
-
A tensile test was carried out on a cylindrical test piece with a radius of 5 mm and a length of 90 mm. The results are shown in figure 2. Calculate the Young's modulus of the material. 160 Figure 2...
-
write a kotlin function to sort an array by following this pseudocode: pseudocode is generic language between english and code. it is not language specific - it can be applied to any programming...
-
The shape of demand curves firms face may change from one form of market structure to another. In addition, there are several factors that influence the nature of firms, including the level of...
-
Nancy is a California resident who is filing her taxes as a head of household. Her alternative minimum taxable ( ( AMT ) ) income for 2 0 2 2 2 0 2 2 is $ 1 7 9 , 0 0 0 . 1 7 9 , 0 0 0 . What is her...
-
Consider the following bonds: Bond Years till maturity Coupon % A 5 5.5 B 9 4.0 C 14 5.0 D 21 3.5 Currently, the yield on similar bonds is 5.0%. If the interest rates decrease to 4.75%, which of the...
-
A fast-food restaurant averages 150 customers per hour. The average processing time per customer is 90 seconds. a. Determine how many cash registers the restaurant should have if it wishes to...
-
On January 1, 2020, Stockton Manufacturing purchased a machine for $910,000. The company expected the machine to remain useful for eight years and to have a residual value of $80,000. Stockton...
-
Collinswood Companys comparative balance sheet at January 31, 2022, and 2021, reports the following (in millions): Requirements The following are three situations related to Collinswood Companys...
-
The 2021 income statement and the 2021 comparative balance sheet of Ghent River Camp, Inc., have just been distributed at a meeting of the camps board of directors. The directors raise a fundamental...
-
Scuba divers are warned that if they must make a rapid ascent, they should exhale on the way up. If a diver rapidly ascends to the surface with lungs full of air, his lungs could be damaged. Explain...
-
A higher level of hemoglobin in the blood increases the bloods density. This is the basis for a simple test that can be used to see if a prospective blood donor has a high enough hemoglobin level to...
-
Freshwater fish tend to have larger swim bladders than saltwater fish. Explain why you would expect this to be true.
Study smarter with the SolutionInn App