Scribd
Upload
4 views

Excel Exercises

The document outlines a budget report for 2003, detailing expenses and revenues over three months, with total expenses of 3360 and total revenue of 3815, resulting in a balance of 455. It also includes sales data for Dorman Smyth Inc., showing profits from various products, and a salary sheet for January 2017, summarizing employee hours and net salaries. Additionally, it mentions software orders with quantities and pricing details.

Uploaded by

Serena Abo
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
4 views

Excel Exercises

The document outlines a budget report for 2003, detailing expenses and revenues over three months, with total expenses of 3360 and total revenue of 3815, resulting in a balance of 455. It also includes sales data for Dorman Smyth Inc., showing profits from various products, and a salary sheet for January 2017, summarizing employee hours and net salaries. Additionally, it mentions software orders with quantities and pricing details.

Uploaded by

Serena Abo
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 9

2003 Budget

Expenses January February March Total

Rent 350 350 350 1050


Transport 235 235 235 705
Electricity 100 95 85 280
Telephone 50 35 40 125
Foods 200 215 195 610
Gaz 80 60 50 190
Games 125 150 125 400

Total Expenses 1140 1140 1080 3360

Revenue January February March Total

Parents 800 800 800 2400


Part time activities 300 250 215 765
Scholarship 200 250 200 650

Total Revenue 1300 1300 1215 3815

Balance 455
Dorman Smyth Inc.
S.no Items Cost Price Sale Price Total # of items sold Total sales
1 Shampoo 2 3 84091 252273
2 Toothpaste 0.5 1 108563 108563
3 Shower Gel 0.75 1 96843 96843
4 Dish Washer Detergent 1.5 2 66500 133000
5 Washing Machine Detergent 2 3 60527 181581

Total
Inc.
Profit
84091
54281.5
24210.75
33250
60527
Using appropriate
Months Sales functions find results of
May € 235.00 cells in yellow
June € 544.00
July € 829.00
Auguts € 610.00

Total Sale: $ 2,218


: $ 555
Maximum Sale: $ 829
Minimum Sale: $ 235

Today's date: 2/13/25


Salary Sheet January 2017

Employees Name Hours

Alex Zimmerman 40.00


Fred Gretchen 39.00
James Erickson 40.00
John Abhot 36.00
John Dole 39.00
Krista Carter 25.00
Linda Carlson 22.00
Lyle O'Toole 40.00
Melanie Jackson 35.00
Mike McDonald 19.00
Peter Lorne 40.00
Randy Wilkes 29.00
Sally Hertz 13.00
Samantha Reimer 25.00
Terry Burke 40.00
William Peterson 33.00

Total Hours (Regular et Extra) 542.00


Average Rate $12.69
Maximum Net Salary $779.69
Minimum Net Salary $155.82
Net salary Average $435.12

Chart of tax rates >=$450


>=$350
>=$200
>=$150
>$100
<$100
Salary Sheet January 2017

Gross
Extra Time Rate Taxes
Salary
11.00 $12.00 $612.00 31.09%
$20.00 $780.00 31.09%
9.00 $12.00 $588.00 31.09%
$12.00 $432.00 24.76%
$9.00 $351.00 24.76%
$15.00 $375.00 24.76%
$12.00 $264.00 20%
5.00 $15.00 $675.00 31.09%
$12.00 $420.00 24.76%
$9.00 $171.00 18%
$12.00 $480.00 31.09%
$15.00 $435.00 24.76%
$12.00 $156.00 18%
$12.00 $300.00 20%
2.00 $15.00 $630.00 31.09%
$9.00 $297.00 20%

31.09%
24.76%
20%
18%
10%
8.80%
Net Salary

611.69
779.69
587.69
431.75
350.75
374.75
263.80
674.69
419.75
170.82
479.69
434.75
155.82
299.80
629.69
296.80
ages category

76 ADULT
18 MINOR
25 ADULT
10 MINOR
7 MINOR
50 ADULT
Software Order
Dsicount 3%
Products Prce (per unit) Discount Amount Amount per unit Quantity Total
Sofware 1 239 21
Sofware 2 399 14
Sofware 3 589 5
Sofware 4 54.9 24
Sofware 5 119.9 12
Sofware 6 78.5 31
Sofware 7 199 10
Sofware 8 74.5 13

You might also like