0% found this document useful (0 votes)
8 views5 pages

Excel Practice File

Uploaded by

kisess029
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
8 views5 pages

Excel Practice File

Uploaded by

kisess029
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

Research 20 20 10 50

Correspond 0 30 15 75
Publicity 50 50 25 125
Honorarium 500 500 250 1250
Travel 750 750 325 1825
Lodging 300 300 150 750

Calculate
40% of the
publicity
expense
(which the
department
al general
fund
provides): 200
A B C D E
1 Acct # Account Description
2
3 Subcontractors & Services Budget Actual Variance
4 201 Telecommunication Services $ 850 $ 638
5 202 Design Consultants $ 350 $ 375
6 203 Photo/Video Services $ 100 $ 45
7 250 Graphic Services $ 700 $ 856
8 251 Photo/Stats $ 160 $ 150
9 252 Typesetting $ 50 $ 55
10 253 Printing Services $ 2,500 $ 2,368
11 254 Legal & Accounting $ 300 $ 130
12 Total:
13
14 Average:
15 Maximum:
16 Minimum:
17
18
19 Supplies and Materials Budget Actual Variance
20 301 Office Supplies $ 300 $ 226
21 302 Office Postage $ 200 $ 255
22 303 Office Equipment & Furniture $ 800 $ 679
23 304 Miscellaneous Supplies $ 100 $ 71
24 Total:
25
26 Average:
27 Maximum:
28 Minimum:
29
30
31 Facilities Overhead Budget Actual Variance
32 405 Plant $ 1,700 $ 1,700
33 410 Office Rental $ 1,200 $ 1,200
34 415 Lab $ 300 $ 300
35 420 Maintenance $ 300 $ 800
36 Total:
37
38 Average:
39 Maximum:
40 Minimum:
41
42
43 Grand Total:
A B C D
1 Automobile Loan Information
2
3 Plan 1 Plan 2 Plan 3
4 Cost of Car $ 10,000 $ 10,000 $ 10,000
5 Interest Rate 6.25 8.5 9.75
6 Term (number of months) 36 48 60
7 Loan Payments:
A B C
1 Description Cost Percentage
2 Office Supplies $ 449
3 Furniture & Fixtures $ 700
4 Office Equipment $ 1,935
5 Building Maintenance $ 280
6 Total: $ 3,364
A B C D E F G H
1 Invoice# Subcode Department FirstName LastName Extension Location Cost
2 96100458 521 Education Linda Feldman 4857 276 EP $150
3 96100459 835 Law Rob Fletcher 6522 352 LS $175
4 96100460 521 Athletics Katrina Jefferson 7900 265 AH $130
5 96100461 758 Biology Melissa Adams 2546 214 CH $62
6 96100462 532 Engineering Sean O'Brien 9243 918 EH $89
7 96100463 760 Admissions Fran Wilson 9951 263 SH $81
8 96100464 764 Financial aid Susan Hayes 7539 306 SH $60
9 96100465 634 Chemistry William Grant 5799 455 CH $120
10 96100466 432 Admissions Alan Thompson 8600 200 SH $79
11 96100467 968 Engineering Peter Fraser 4458 662 EH $45
12 96100468 863 Alumni Office Ann Devon 3812 445 SH $142
13 96100469 653 Education Norman Jones 8426 315 EP $231
14 96100470 769 Law Howard Snyder 3559 267 LS $213
15 96100471 835 Biology Bill Lee 2668 307 CH $45
16 96100472 804 Payroll Leslie Gilman 4448 252 SB $123
17 96100473 534 Financial aid Elizabeth Lincoln 7682 318 SH $225
18 96100474 753 Nursing Shannon MacArthur 7780 554 CH $128
19 96100475 432 Admissions Pat Parkes 4682 141 SH $35
20 96100476 658 History Susan Davenport 8665 718 EP $95
21 96100477 354 Law Sylvia Dunn 1542 185 LS $114
22 96100478 251 Travel Services Jane Austen 6542 342 SB $100
23 96100479 638 Sociology Rob Petri 3195 750 EP $195
24 96100480 750 Transportation Bill Blandings 1287 118 SB $260
25 96100481 769 Law Cindy Smith 6554 226 LS $205
26 96100482 534 Payroll Bob Jenkins 4468 212 SB $185
27 96100483 634 English Rene Phillips 7329 408 EP $160

You might also like