1. On the “Summary” worksheet, include “Actual” of “Budget totals” to the “Budget Overview” Chart.

Do not change other s

2. Add the text “GOOGLE’s budget” as the document Status property of the document.
3. Locate the “Index” table and update value of the last column of this table without changing the format.
4. On the “Expenses” worksheet, in cell F1, use a function to get the average of the cells from “Difference” column that are g
5. Make a copy of the “Summary” worksheet and color the copied sheet tab to Dark Blue.
6. Add the logo.png file to the right of the “Monthly Budget” title on the “Summary” worksheet. Then Fill Pattern type Solid
7. Change the theme of this workbook to “Slice”.
Chart. Do not change other settings.

fference” column that are greater than 0.

Then Fill Pattern type Solid diamond to this picture.

 MOS EXCEL 2016

MONTHLY BUDGET
BUDGET OVERVIEW
BUDGET TOTALS ESTIMATED PRIVATE ACTUAL DIFFERENCE
ESTIMATED
Income 63,300.00 126,600.00 57,450.00 (5,850.00) 63,300.00
Expenses 54,500.00 109,000.00 49,630.00 (4,870.00)

54,500.00
is cell. Top 5 Operating Expenses are automatically updated in Top5Expenses table, below.

WHAT ARE MY TOP 5 HIGHEST OPERATING EXPENSES?

Income Expenses
EXPENSE AMOUNT % OF EXPENSES 15% REDUCTION

Maintenance and repairs 4,600.00 9.3% 690.00 EXPENSE OVERVIEW

Supplies 4,500.00 9.1% 675.00 5,000.00 10.0%

Rent or mortgage 4,500.00 9.1% 675.00 4,000.00 8.0%

Taxes 3,200.00 6.4% 480.00 3,000.00 6.0%

Advertising 2,500.00 5.0% 375.00 2,000.00 4.0%
Total 19,300.00 38.9% 2,895.00 1,000.00 2.0%

0.00 0.0%
1 2 3 4 5

INCOME ESTIMATED ACTUAL TOP 5 AMOUNT DIFFERENCE AMOUNT % OF EXPENSES

Net sales 60,000.00 54,000.00 54,000.00 (6,000.00)
Interest income 3,000.00 3,000.00 3,000.00 0.00
Asset sales (gain/loss) 300.00 450.00 450.00 150.00
INCOME OVERVIEW
Total Income 63,300.00 57,450.00 (5,850.00) 60,000.00 70,000.00
50,000.00 60,000.00
40,000.00 50,000.00
40,000.00
30,000.00
PERSONNEL EXPENSES ESTIMATED ACTUAL TOP 5 AMOUNT DIFFERENCE 30,000.00
20,000.00 20,000.00
Wages 9,500.00 9,600.00 9,600.00 (100.00)
10,000.00 10,000.00
Employee benefits 4,000.00 0.00 0.00 4,000.00
0.00 0.00
Commission 5,000.00 4,500.00 4,500.00 500.00
ACTUAL ESTIMATED
Total Personnel Expenses 18,500.00 14,100.00 4,400.00

Page 3 of 4
MOS EXCEL 2016

MONTHLY BUDGET
OPERATING EXPENSES ESTIMATED ACTUAL DIFFERENCE

Advertising 3,000.00 2,500.00 500.00

Bad debts 2,000.00 2,000.00

Cash discounts 1,500.00 2,175.00

Delivery costs 2,000.00 1,500.00

Depreciation 1,000.00 1,000.00

Dues and subscriptions 500.00 525.00

Insurance 1,300.00 1,275.00

Interest 2,000.00 2,200.00

Legal and auditing 1,000.00 800.00

Maintenance and repairs 4,500.00 4,600.00

Office supplies 800.00 750.00

Postage 400.00 350.00

Rent or mortgage 4,100.00 4,500.00

Sales expenses 350.00 400.00

Shipping and storage 900.00 840.00

Supplies 5,000.00 4,500.00

Taxes 3,000.00 3,200.00

Telephone 250.00 280.00

Utilities 1,400.00 1,385.00

Other 1,000.00 750.00

Page 4 of 4