BUSINESS SCENARIO: The attached assignment describes?Downtown Office supply is a small family owned store in a small suburb.? In order to maintain and grow the business the owners want
BUSINESS SCENARIO:
The attached assignment describes Downtown Office supply is a small family owned store in a small suburb. In order to maintain and grow the business the owners want to do some analysis to see how their sales are doing. Management wants to see how the company did last year and make some decisions about what products to keep along with staffing for busy times of the year.
INSTRUCTIONS:
Use the attached Excel workbook to answer the questions in the assignment description.
NOTE!!!
Only files in Excel format will be accepted. (No Google Sheets files, nor any format other than Excel formats, nor links to files residing in an external storage area — such as Google Docs or Onedrive — will be accepted.)
Assignment: Excel (100 points)
Read the brief case below. Using the Excel spreadsheet provided, complete the questions.
Downtown Office Supply
Downtown Office supply is a small family owned store in a small suburb. In order to maintain and grow the business the owners want to do some analysis to see how their sales are doing. Management wants to see how the company did last year and make some decisions about what products to keep along with staffing for busy times of the year.
Instructions: In the Excel spreadsheet provided, complete the tasks below. Upon completion you will submit a single, completed, Excel workbook. (No Google Sheets files, nor Apple Numbers files, nor external links to files – such as Onedrive or CometMail — will be accepted.)
1. Setup the spreadsheet with proper formatting and formulas so it can be presented to management. (10 pts)
0. Change the tab called “Quarterly” to “Q1 – Quarterly” and move the tab to the first position.
0. Add a column to calculate the total for each product. Use the SUM function.
0. Add rows to calculate the Total, Average and Median sales for each quarter. Use the SUM, AVERAGE, and MEDIAN functions.
0. Format the title at the top so it stands out. Add distinct formatting to the column and row headings. Format the data in the cells to show currency.
0. Format the total sales column to have a green background.
0. Create a bar chart showing for each product (a) the total sales for the year and (b) the proportion of the total contributed by each quarter’s sales. This should be shown in one. You should have 1 bar for each product. Add a title to your chart.
1. Management would like to decide whether they should discontinue any products. Any product which has had 50% less sales over the previous year should be discontinued. Are there any products that they should discontinued? List the product(s) and your recommendation in the worksheet. Which 3 products had the highest increase in sales? (15 pts)
1. Change the tab called 2017 vs 2018 to Q2 – 2017 vs 2018 and move the tab to the second position.
1. Add a new column to calculate the percentage change from 2017 to 2018. Percentage change is computed using the following formula: (current year sales—last year sales) / (last year sales). Represent the numbers as percentages.
1. Calculate the total, average, and standard deviation for each year.
1. Format the title at the top so it stands out. Add distinct formatting to the column and row headings. Format the data in the cells to show currency.
1. Use conditional formatting to highlight the Percent Change cells that have a negative percent change in red.
1. Use conditional formatting to highlight the top 3 cells that had the highest increase in green.
1. Create a pie chart showing the contribution of each product to 2018 total sales. Make sure the percentages are displayed on the chart and the product names are displayed in the legend. Add a title to the chart.
1. Which product was the highest contributor in 2018? (write the answer directly into the worksheet).
1. Management would like to predict sales for next year using an increase estimate that they can change. (15 pts)
2. Change the tab called Quantity Sold to Q3 – Quantity Sold and move the tab to the third position.
2. Compute the 2019 estimates for each group using the following formula: [2018 quantity sold + (2018 quantity sold * the increase estimate)]. The increase estimate is shown in cell B7.
2. Change the increase estimate to .10. The values should change automatically. When you create the formula you need to use an “absolute” reference: =B3+(B3*$B$7)
2. Format the title at the top so it stands out. Add distinct formatting to the column and row headings. Format the data in the cells to be whole numbers.
2. Create a chart showing the distribution of quantity sold in 2018 for each product category. Add a title to the chart.
1. Use the data in the sheet titled “Raw data” to calculate the profit for each product category and product subcategory (ability to drill down). (15 pts)
3. Create a new worksheet titled – “Q4 – Profit by Category” and insert a new pivot table for the data in the sheet – “Raw Data”. Move the worksheet to the 4th position.
3. List the total profit for product categories and subcategories in this table
3. Format the numbers to reflect the “$” symbol before the figures and 2 decimal places.
3. Change the column headings to be meaningful.
3. Add a meaningful title to the worksheet at the top and center it across the pivot table.
3. Use conditional bars to highlight gains and losses.
3. Add another column to the pivot table display the profit or loss as a percent of the total.
1. Management would like to know their busiest month for sales. (10 pts)
4. Create a new worksheet titled – “Q5 -Sales by Month” and insert a new pivot table for the data in the sheet – “Raw Data”. Move the worksheet after Q4 worksheet.
4. List only the months in the 1st column and the sales in the 2nd column. To do this click on one of the dates. Then do a right mouse click to display a menu. Click the Group option. Another menu will display. Click on Months and Quarters.
4. Sort the sales in Descending order.
4. Format the numbers to reflect the “$” symbol before the figures and 2 decimal places.
4. Change the column headings to be meaningful.
4. Add a meaningful title to the worksheet at the top and center it across the pivot table.
4. Use to conditional formatting to highlight the top month for sales in green, the bottom month for sales in red.
4. Next, add a filter at the top so that you can filter out product subcategories.
1. Management would like to know – what is the split in terms of profit, across the Product Categories, for each quarter. Use a Line Chart to show the numbers. Rank the Product categories in terms of profit. (15 pts)
5. Create a new worksheet titled – “Q6 – Qtr. Profit” and insert a new pivot table for the data in the sheet – “Raw data”. Move the worksheet after Q5 worksheet.
5. List all the Product Categories in the 1st column.
5. Split the Quarter across the categories [ Hint: Drag the Date field in the “Column Label” area] . To group the date by Quarter – Click on the date field. Next, right mouse click to display a menu. Click the Group option. Another menu will display. Click on Months and Quarters.
5. Add the profit by category and quarter. Format the data in currency format.
5. Add meaningful column labels.
5. Add a meaningful title to the worksheet at the top and center it across the pivot table.
5. Select the Pivot Table and Click on Options> Pivot Chart
5. Insert a Column Chart of your choice.
1. One useful function of spreadsheet software is the ability to change input values and see the impact on outcome variables. For example, you can change sales projections and see the impact on net income. Excel’s Scenario Manager makes performing these sorts of sensitivity analyses much easier. Goal-Seek Analysis Scenario Manager helps examine how changes in input values impact outcome variables. To perform this analysis, go to the Data ribbon and select What-If Analysis, then Goal-Seek. (15 pts)
6. Change the title of worksheet “Profit Analysis” to “Q7 – Profit Analysis” and move it after Q6 worksheet.
6. Answer the following questions directly into the worksheet:
1. What do sales need to be to reach 100,000 in net profit?
1. What does the profit margin need to be to reach 100,000 in net profit?
1. Prepare your analysis for a presentation to management by creating a Title Page with a Table of Contents. (5 pts)
7. Create a new worksheet and move it to the beginning. This worksheet should list the contents of the workbook along with the purpose of the workbook, the current date and the name of the person who created the workbook. Be sure to have titles for each of these.
7. Make each list item a hyperlink to that particular workbook. For example, in the table of contents you will have an item titled “Q1 – Quarterly Sales”. Create a hyperlink to link to that particular workbook.
7. Move the Raw Data to the last position.
7. User proper elements to add the file name and current date to the header.
image1.png
image2.png
,
2017 vs 2018
Product Name | 2017 | 2018 | % Change | |
APPLIANCES | 1168254.7 | 43987.7 | ||
BINDERS AND BINDER ACCESSORIES | 56557.6 | 64658.6 | ||
BOOKCASES | 11153.55 | 14187.55 | ||
CHAIRS & CHAIRMATS | 91493.8 | 93908.8 | ||
COMPUTER PERIPHERALS | 34539.7 | 39655.7 | ||
COPIERS AND FAX | 18621.79 | 16724.79 | ||
ENVELOPES | 5364.74 | 3127.74 | ||
LABELS | 550 | 751 | ||
OFFICE FURNISHINGS | 59738.64 | 61445.64 | ||
OFFICE MACHINES | 125411.79 | 132526.79 | ||
PAPER | 20434.31 | 24042.31 | ||
PENS & ART SUPPLIES | 12033.55 | 8028.55 | ||
RUBBER BANDS | 6890.59 | 1259.59 | ||
SCISSORS, RULERS AND TRIMMERS | 3299.05 | 2499.03 | ||
STORAGE & ORGANIZATION | 38796.77 | 53796.77 | ||
TABLES | 55314.294 | 56814.294 | ||
TELEPHONES AND COMMUNICATION | 85759.419 | 95912.419 | ||
Total | ||||
Average | ||||
Standard Deviation |
Quarterly
Product Name | Q1 | Q2 | Q3 | Q4 | Total |
APPLIANCES | 97.93 | 15926.7 | 5650.54 | 22312.53 | |
BINDERS AND BINDER ACCESSORIES | 19512.77 | 4464.81 | 31240.1 | 9440.92 | |
BOOKCASES | 5113.49 | 1992.45 | 1381.38 | 5700.23 | |
CHAIRS & CHAIRMATS | 21754.38 | 30483.52 | 14070.48 | 27600.42 | |
COMPUTER PERIPHERALS | 11109.52 | 16658.19 | 3320.53 | 8567.46 | |
COPIERS AND FAX | 0 | 2249.05 | 14475.74 | ||
ENVELOPES | 945.07 | 1036.64 | 1049.1 | 96.93 | |
LABELS | 66.19 | 205.19 | 172.71 | 306.91 | |
OFFICE FURNISHINGS | 14563.22 | 20323.21 | 9906.66 | 16652.55 | |
OFFICE MACHINES | 6275.58 | 31417.6 | 28435.74 | 66397.87 | |
PAPER | 3790.65 | 4686.49 | 5476.64 | 10088.53 | |
PENS & ART SUPPLIES | 700.51 | 1217.13 | 3388 | 2722.91 | |
RUBBER BANDS | 399.87 | 196.92 | 368.51 | 294.29 | |
SCISSORS, RULERS AND TRIMMERS | 1361.35 | 325.97 | 548.93 | 262.78 | |
STORAGE & ORGANIZATION | 6416.63 | 25196.44 | 11573.56 | 10610.14 | |
TABLES | 14076.27 | 3028.86 | 17854.252 | 21854.912 | |
TELEPHONES AND COMMUNICATION | 10893.379 | 33076.9085 | 25415.0255 | 26527.106 | |
Total | |||||
Average | |||||
Median |
Profit Analysis
Office Supply Profit Analysis | ||||
Assumptions (based on last year): | ||||
Revenue | Amount | Sales Revenue | $ 713,932.37 | |
Net Profit | $ 74,605.93 | Discount | 0.05 | |
Profit Margin | 0.11 | |||
Quantity Sold
Quantity Sold | ||
Product Category | Year 2018 | Year 2019 (est) |
FURNITURE | 2438 | |
OFFICE SUPPLIES | 6824 | |
TECHNOLOGY | 3075 | |
2019 increase estimate | 0.07 | |
Raw data
Ord_id | Order_Date | Order_Priority | Prod_id | Product_Category | Product_Sub_Category | Cust_id | Sales | Discount | Order_Quantity | Profit | Shipping_Cost | Product_Base_Margin |
Ord_1343 | 1/3/18 | HIGH | Prod_6 | OFFICE SUPPLIES | PAPER | Cust_501 | 434.77 | 0.02 | 37 | -155.21 | 11.25 | 0.36 |
Ord_1438 | 1/4/18 | MEDIUM | Prod_3 | OFFICE SUPPLIES | BINDERS AND BINDER ACCESSORIES | Cust_540 | 2478.88 | 0.02 | 6 | 593.59 | 19.99 | 0.38 |
Ord_131 | 1/4/18 | LOW | Prod_5 | FURNITURE | OFFICE FURNISHINGS | Cust_78 | 1049.79 | 0.08 | 21 | 135.79 | 19.99 | 0.55 |
Ord_131 | 1/4/18 | LOW | Prod_1 | OFFICE SUPPLIES | STORAGE & ORGANIZATION | Cust_78 | 817.18 | 0.1 | 16 | 103.38 | 5.08 | 0.59 |
Ord_1044 | 1/5/18 | CRITICAL | Prod_10 | FURNITURE | BOOKCASES | Cust_391 | 3904.12 | 0.07 | 50 | -1508.46 | 55.81 | 0.6 |
Ord_1044 | 1/5/18 | CRITICAL | Prod_5 | FURNITURE | OFFICE FURNISHINGS | Cust_391 | 343.64 | 0.06 | 41 | 13.29 | 3.44 | 0.49 |
Ord_1045 | 1/5/18 | LOW | Prod_7 | OFFICE SUPPLIES | RUBBER BANDS | Cust_391 | 256.64 | 0.03 | 42 | -28.29 | 3.37 | 0.54 |
Ord_1339 | 1/5/18 | HIGH | Prod_3 | OFFICE SUPPLIES | BINDERS AND BINDER ACCESSORIES | Cust_499 | 156.47 | 0.01 | 20 | -39.23 | 6.05 | 0.39 |
Ord_1015 | 1/6/18 | CRITICAL | Prod_9 | OFFICE SUPPLIES | ENVELOPES | Cust_370 | 124.06 | 0.09 | 17 | 15.74 | 2.5 | 0.38 |
Ord_1272 | 1/6/18 | LOW | Prod_15 | FURNITURE | CHAIRS & CHAIRMATS | Cust_464 | 6739.92 | 0.01 | 35 | 957.29 | 30 | 0.69 |
Ord_1340 | 1/7/18 | CRITICAL | Prod_8 | TECHNOLOGY | COMPUTER PERIPHERALS | Cust_511 | 1559.5 | 0.01 | 38 | 515.83 | 1.99 | 0.54 |
Ord_1083 | 1/11/18 | LOW | Prod_13 | OFFICE SUPPLIES | PENS & ART SUPPLIES | Cust_418 | 192.33 | 0.01 | 44 | 48.54 | 1.2 | 0.44 |
Ord_1212 | 1/12/18 | NOT SPECIFIED | Prod_3 | OFFICE SUPPLIES | BINDERS AND BINDER ACCESSORIES | Cust_458 | 464.59 | 0.07 | 17 | 168.22 | 1.49 | 0.38 |
Ord_1212 | 1/12/18 | NOT SPECIFIED | Prod_6 | OFFICE SUPPLIES | PAPER | Cust_458 | 316.68 | 0.06 | 47 | -161 | 7.49 | 0.37 |
Ord_1338 | 1/12/18 | LOW | Prod_16 | OFFICE SUPPLIES | SCISSORS, RULERS AND TRIMMERS | Cust_490 | 194.29 | 0.09 | 29 | -177.17 | 8.37 | 0.58 |
Ord_1338 | 1/12/18 | LOW | Prod_1 | OFFICE SUPPLIES | STORAGE & ORGANIZATION | Cust_490 | 1621.1 | 0.07 | 33 | -971.36 | 35 | 0.83 |