Name: SHEILA MAE BENEDICTO

General Instruction:
1 Summarize the data found in "Data Sheet".

2 Create a chart based on the data. Put it on the "Graph Sheet" and follow the chart type found on "Graph Sheet".
You can design your chart with your own preference.

3 Supply the missing information on the "Performance Sheet".

4 Make sure to use formulas when supplying information as much as possible.

5. Don't forget to type your name provided in every sheet.

6 Save this file with a file name <Family name, Given Name, M.I>

7. Submit excel file to classroom.google.com

8. For those without umindanao account refer to professor's instruction.

e found on "Graph Sheet".

s
 Data
Size Item Name Color Sum - Selli Sum - Cost / Item
Large ### ###
Longsleeve 9,200.00 4,600.00
Black 400.00 200.00
Blue 1,600.00 800.00
Green 2,000.00 1,000.00
Pink 400.00 200.00
Red 2,000.00 1,000.00
White 800.00 400.00
Yellow 2,000.00 1,000.00
Shortsleeve 7,600.00 3,800.00
Black 1,200.00 600.00
Blue 800.00 400.00
Green 1,600.00 800.00
Pink 400.00 200.00
Red 2,400.00 1,200.00
White 800.00 400.00
Yellow 400.00 200.00
Sleeveless ### 5,800.00
Black 3,200.00 1,600.00
Blue 800.00 400.00
Green 2,000.00 1,000.00
Pink 400.00 200.00
Red 1,600.00 800.00
White 2,000.00 1,000.00
Yellow 1,600.00 800.00
Medium ### ###
Longsleeve 8,050.00 4,025.00
Black 1,400.00 700.00
Blue 700.00 350.00
Green 700.00 350.00
Pink 350.00 175.00
Red 2,100.00 1,050.00
White 1,400.00 700.00
Yellow 1,400.00 700.00
Shortsleeve ### 5,075.00
Black 700.00 350.00
Blue 1,750.00 875.00
Green 350.00 175.00
Pink 1,750.00 875.00
Red 2,450.00 1,225.00
White 1,750.00 875.00
 Yellow 1,400.00 700.00
Sleeveless ### 5,425.00
Black 3,150.00 1,575.00
Blue 2,450.00 1,225.00
Green 1,050.00 525.00
Pink 1,750.00 875.00
Red 350.00 175.00
White 1,400.00 700.00
Yellow 700.00 350.00
Small ### 7,100.00
Longsleeve 6,900.00 2,300.00
Black 1,500.00 500.00
Blue 1,200.00 400.00
Green 900.00 300.00
Pink 1,200.00 400.00
Red 1,200.00 400.00
White 900.00 300.00
Shortsleeve 7,500.00 2,500.00
Black 900.00 300.00
Green 1,200.00 400.00
Pink 1,800.00 600.00
Red 1,200.00 400.00
White 900.00 300.00
Yellow 1,500.00 500.00
Sleeveless 6,900.00 2,300.00
Black 1,200.00 400.00
Blue 1,800.00 600.00
Green 900.00 300.00
Pink 900.00 300.00
White 1,200.00 400.00
Yellow 900.00 300.00
Total Result ### ###
 Name: SHEILA MAE BENEDICTO

June 2015: Sales and Cost Data

Item Name Color Size Selling Price/Item Cost / Item

Longsleeve Red Medium 350.00 175.00
Longsleeve Red Medium 350.00 175.00
Longsleeve Red Medium 350.00 175.00
Shortsleeve Yellow Medium 350.00 175.00
Sleeveless Red Large 400.00 200.00
Longsleeve Pink Small 300.00 100.00
Shortsleeve Black Large 400.00 200.00
Shortsleeve Red Small 300.00 100.00
Shortsleeve Pink Large 400.00 200.00
Longsleeve Green Large 400.00 200.00
Longsleeve Yellow Medium 350.00 175.00
Longsleeve White Small 300.00 100.00
Shortsleeve Green Large 400.00 200.00
Longsleeve Green Small 300.00 100.00
Sleeveless Black Medium 350.00 175.00
Sleeveless White Large 400.00 200.00
Sleeveless Yellow Large 400.00 200.00
Sleeveless Blue Large 400.00 200.00
Sleeveless Black Large 400.00 200.00
Sleeveless Red Large 400.00 200.00
Shortsleeve Pink Small 300.00 100.00
Shortsleeve Red Large 400.00 200.00
Longsleeve Black Medium 350.00 175.00
Shortsleeve Black Medium 350.00 175.00
Shortsleeve Black Large 400.00 200.00
Sleeveless Yellow Large 400.00 200.00
Shortsleeve Red Large 400.00 200.00
Longsleeve Green Small 300.00 100.00
Sleeveless Red Large 400.00 200.00
Longsleeve White Large 400.00 200.00
Sleeveless Red Medium 350.00 175.00
Longsleeve Red Medium 350.00 175.00
Longsleeve Red Small 300.00 100.00
Longsleeve Black Medium 350.00 175.00
Longsleeve White Medium 350.00 175.00
Sleeveless Green Small 300.00 100.00
Sleeveless Yellow Small 300.00 100.00
Shortsleeve Yellow Large 400.00 200.00
Sleeveless Black Large 400.00 200.00
Longsleeve Blue Small 300.00 100.00
Sleeveless Black Medium 350.00 175.00
Shortsleeve Red Large 400.00 200.00
Longsleeve Red Small 300.00 100.00
Sleeveless Blue Large 400.00 200.00
Shortsleeve Blue Medium 350.00 175.00
Shortsleeve Red Medium 350.00 175.00
Longsleeve Yellow Medium 350.00 175.00
Longsleeve Black Medium 350.00 175.00
Shortsleeve Red Medium 350.00 175.00
Longsleeve Green Large 400.00 200.00
Longsleeve Blue Large 400.00 200.00
Shortsleeve Pink Medium 350.00 175.00
Sleeveless Blue Medium 350.00 175.00
Sleeveless Black Large 400.00 200.00
Shortsleeve Red Small 300.00 100.00
Sleeveless White Medium 350.00 175.00
Shortsleeve Yellow Small 300.00 100.00
Longsleeve Green Medium 350.00 175.00
Shortsleeve Red Large 400.00 200.00
Sleeveless Black Medium 350.00 175.00
Shortsleeve Green Medium 350.00 175.00
Shortsleeve White Small 300.00 100.00
Longsleeve Yellow Medium 350.00 175.00
Sleeveless Pink Small 300.00 100.00
Longsleeve Green Large 400.00 200.00
Shortsleeve Green Large 400.00 200.00
Sleeveless Green Medium 350.00 175.00
Sleeveless Green Large 400.00 200.00
Shortsleeve Pink Small 300.00 100.00
Shortsleeve Yellow Small 300.00 100.00
Sleeveless White Small 300.00 100.00
Sleeveless Green Medium 350.00 175.00
Shortsleeve White Medium 350.00 175.00
Shortsleeve White Medium 350.00 175.00
Sleeveless Black Medium 350.00 175.00
Sleeveless Pink Large 400.00 200.00
Longsleeve Red Medium 350.00 175.00
Sleeveless Blue Medium 350.00 175.00
Shortsleeve Blue Medium 350.00 175.00
Longsleeve Yellow Medium 350.00 175.00
Longsleeve White Medium 350.00 175.00
Sleeveless Pink Medium 350.00 175.00
Shortsleeve Pink Medium 350.00 175.00
Longsleeve Black Large 400.00 200.00
Sleeveless Blue Small 300.00 100.00
Shortsleeve Yellow Medium 350.00 175.00
Sleeveless Black Medium 350.00 175.00
Sleeveless Blue Small 300.00 100.00
Longsleeve White Medium 350.00 175.00
Shortsleeve White Medium 350.00 175.00
Sleeveless White Large 400.00 200.00
Shortsleeve Blue Medium 350.00 175.00
Sleeveless Yellow Medium 350.00 175.00
Shortsleeve Green Small 300.00 100.00
Longsleeve Black Small 300.00 100.00
Shortsleeve Red Small 300.00 100.00
Longsleeve Green Small 300.00 100.00
Shortsleeve Blue Large 400.00 200.00
Shortsleeve Pink Small 300.00 100.00
Shortsleeve Red Large 400.00 200.00
Longsleeve Red Large 400.00 200.00
Shortsleeve Pink Medium 350.00 175.00
Longsleeve Green Medium 350.00 175.00
Shortsleeve Green Small 300.00 100.00
Sleeveless White Small 300.00 100.00
Longsleeve Blue Large 400.00 200.00
Shortsleeve Green Large 400.00 200.00
Shortsleeve Red Medium 350.00 175.00
Longsleeve Blue Small 300.00 100.00
Sleeveless Blue Medium 350.00 175.00
Longsleeve Green Large 400.00 200.00
Longsleeve Red Small 300.00 100.00
Longsleeve Yellow Large 400.00 200.00
Longsleeve White Large 400.00 200.00
Shortsleeve Pink Medium 350.00 175.00
Shortsleeve Red Medium 350.00 175.00
Shortsleeve Pink Small 300.00 100.00
Sleeveless White Large 400.00 200.00
Sleeveless Black Small 300.00 100.00
Sleeveless Yellow Large 400.00 200.00
Shortsleeve Yellow Medium 350.00 175.00
Sleeveless White Medium 350.00 175.00
Longsleeve Black Small 300.00 100.00
Longsleeve White Medium 350.00 175.00
Sleeveless Black Medium 350.00 175.00
Shortsleeve Yellow Medium 350.00 175.00
Shortsleeve Green Large 400.00 200.00
Shortsleeve Pink Small 300.00 100.00
Sleeveless Yellow Small 300.00 100.00
Shortsleeve Pink Medium 350.00 175.00
Longsleeve Yellow Large 400.00 200.00
Sleeveless Black Large 400.00 200.00
Shortsleeve White Medium 350.00 175.00
Sleeveless Black Large 400.00 200.00
Sleeveless Red Large 400.00 200.00
Shortsleeve White Large 400.00 200.00
Sleeveless Yellow Small 300.00 100.00
Sleeveless Pink Medium 350.00 175.00
Sleeveless Black Medium 350.00 175.00
Longsleeve Black Medium 350.00 175.00
Sleeveless Green Large 400.00 200.00
Longsleeve Blue Small 300.00 100.00
Sleeveless White Large 400.00 200.00
Sleeveless Black Large 400.00 200.00
Shortsleeve Black Small 300.00 100.00
Longsleeve Blue Small 300.00 100.00
Sleeveless Blue Medium 350.00 175.00
Longsleeve Yellow Large 400.00 200.00
Shortsleeve White Small 300.00 100.00
Sleeveless Blue Medium 350.00 175.00
Shortsleeve Blue Large 400.00 200.00
Sleeveless Black Small 300.00 100.00
Sleeveless White Large 400.00 200.00
Shortsleeve Red Small 300.00 100.00
Longsleeve Blue Large 400.00 200.00
Longsleeve Red Large 400.00 200.00
Longsleeve Blue Large 400.00 200.00
Sleeveless Black Small 300.00 100.00
Longsleeve Pink Small 300.00 100.00
Sleeveless Black Large 400.00 200.00
Sleeveless Blue Small 300.00 100.00
Longsleeve Blue Medium 350.00 175.00
Sleeveless Pink Medium 350.00 175.00
Longsleeve Yellow Large 400.00 200.00
Sleeveless Green Small 300.00 100.00
Sleeveless White Small 300.00 100.00
Sleeveless Pink Medium 350.00 175.00
Longsleeve Red Large 400.00 200.00
Sleeveless Blue Small 300.00 100.00
Sleeveless Yellow Large 400.00 200.00
Sleeveless Blue Medium 350.00 175.00
Sleeveless Black Medium 350.00 175.00
Sleeveless Green Large 400.00 200.00
Shortsleeve Red Large 400.00 200.00
Shortsleeve White Large 400.00 200.00
Shortsleeve Yellow Small 300.00 100.00
Longsleeve Green Large 400.00 200.00
Longsleeve White Small 300.00 100.00
Shortsleeve Red Medium 350.00 175.00
Longsleeve Red Medium 350.00 175.00
Shortsleeve Green Small 300.00 100.00
Shortsleeve Black Small 300.00 100.00
Shortsleeve White Medium 350.00 175.00
Sleeveless Green Large 400.00 200.00
Sleeveless White Medium 350.00 175.00
Shortsleeve Yellow Small 300.00 100.00
Longsleeve Pink Large 400.00 200.00
Sleeveless Black Large 400.00 200.00
Sleeveless Black Small 300.00 100.00
Longsleeve Pink Small 300.00 100.00
Sleeveless Blue Medium 350.00 175.00
Sleeveless Yellow Medium 350.00 175.00
Shortsleeve Pink Small 300.00 100.00
Shortsleeve White Small 300.00 100.00
Longsleeve Pink Medium 350.00 175.00
Sleeveless Blue Small 300.00 100.00
Sleeveless Blue Small 300.00 100.00
Longsleeve Black Small 300.00 100.00
Longsleeve Black Small 300.00 100.00
Shortsleeve Black Small 300.00 100.00
Sleeveless Pink Medium 350.00 175.00
Longsleeve Red Large 400.00 200.00
Longsleeve Red Large 400.00 200.00
Sleeveless Pink Small 300.00 100.00
Sleeveless White Medium 350.00 175.00
Longsleeve Red Small 300.00 100.00
Shortsleeve Red Medium 350.00 175.00
Shortsleeve Black Large 400.00 200.00
Shortsleeve Yellow Small 300.00 100.00
Sleeveless Pink Small 300.00 100.00
Sleeveless White Small 300.00 100.00
Shortsleeve Red Medium 350.00 175.00
Longsleeve Yellow Large 400.00 200.00
Sleeveless Green Large 400.00 200.00
Longsleeve Pink Small 300.00 100.00
Shortsleeve Green Small 300.00 100.00
Shortsleeve Blue Medium 350.00 175.00
Longsleeve Blue Medium 350.00 175.00
Longsleeve Black Small 300.00 100.00
Sleeveless Green Small 300.00 100.00
Longsleeve White Small 300.00 100.00
Sleeveless Black Medium 350.00 175.00
Sleeveless Green Medium 350.00 175.00
Shortsleeve Blue Medium 350.00 175.00
Shortsleeve Black Medium 350.00 175.00
 Data
Item Name Color Size Sum - Selli Sum - Cost / Item
Longsleeve ### ###
Black 3,300.00 1,400.00
Large 400.00 200.00
Medium 1,400.00 700.00
Small 1,500.00 500.00
Blue 3,500.00 1,550.00
Large 1,600.00 800.00
Medium 700.00 350.00
Small 1,200.00 400.00
Green 3,600.00 1,650.00
Large 2,000.00 1,000.00
Medium 700.00 350.00
Small 900.00 300.00
Pink 1,950.00 775.00
Large 400.00 200.00
Medium 350.00 175.00
Small 1,200.00 400.00
Red 5,300.00 2,450.00
Large 2,000.00 1,000.00
Medium 2,100.00 1,050.00
Small 1,200.00 400.00
White 3,100.00 1,400.00
Large 800.00 400.00
Medium 1,400.00 700.00
Small 900.00 300.00
Yellow 3,400.00 1,700.00
Large 2,000.00 1,000.00
Medium 1,400.00 700.00
Shortsleeve ### ###
Black 2,800.00 1,250.00
Large 1,200.00 600.00
Medium 700.00 350.00
Small 900.00 300.00
Blue 2,550.00 1,275.00
Large 800.00 400.00
Medium 1,750.00 875.00
Green 3,150.00 1,375.00
Large 1,600.00 800.00
 Medium 350.00 175.00
Small 1,200.00 400.00
Pink 3,950.00 1,675.00
Large 400.00 200.00
Medium 1,750.00 875.00
Small 1,800.00 600.00
Red 6,050.00 2,825.00
Large 2,400.00 1,200.00
Medium 2,450.00 1,225.00
Small 1,200.00 400.00
White 3,450.00 1,575.00
Large 800.00 400.00
Medium 1,750.00 875.00
Small 900.00 300.00
Yellow 3,300.00 1,400.00
Large 400.00 200.00
Medium 1,400.00 700.00
Small 1,500.00 500.00
Sleeveless ### ###
Black 7,550.00 3,575.00
Large 3,200.00 1,600.00
Medium 3,150.00 1,575.00
Small 1,200.00 400.00
Blue 5,050.00 2,225.00
Large 800.00 400.00
Medium 2,450.00 1,225.00
Small 1,800.00 600.00
Green 3,950.00 1,825.00
Large 2,000.00 1,000.00
Medium 1,050.00 525.00
Small 900.00 300.00
Pink 3,050.00 1,375.00
Large 400.00 200.00
Medium 1,750.00 875.00
Small 900.00 300.00
Red 1,950.00 975.00
Large 1,600.00 800.00
Medium 350.00 175.00
White 4,600.00 2,100.00
Large 2,000.00 1,000.00
Medium 1,400.00 700.00
Small 1,200.00 400.00
Yellow 3,200.00 1,450.00
Large 1,600.00 800.00
Medium 700.00 350.00
 Small 900.00 300.00
Total Result ### ###
 Name: SHEILA MAE BENEDICTO

A: Graph of Sales per Item Name (Column Type)

Item Name Sum - Selling Price/Item

Longsleeve 24,150.00
Total
Shortsleeve 25,250.00
Sleeveless 29,350.00 90000
Total Result 78,750.00 80000
70000
60000
50000
40000
30000
20000
10000
0
Longsleeve Shortsleeve Sleeveless Total Result

B: Chart for Sales of Colors (Pie Type)

Color Sum - Selling Price/Item Total
Black 13,650.00
Blue 11,100.00 8.67%
Green 10,700.00
Pink 8,950.00
7.05%
Red 13,300.00 6.79%
White 11,150.00
Yellow 9,900.00 50.00% 5.68%
Total Result 78,750.00
8.44%
7.08%
6.29%

C: Chart for Sales of Size (Doughnut Type)

Size Sum - Selling Price/Item Total
Large 28,400.00

27.05%
36.06%
 Total
Medium 29,050.00
Small 21,300.00
27.05%
Total Result 78,750.00
36.06%

36.89%
 Total

Sum - Selling Price/Item

ortsleeve Sleeveless Total Result

Total
8.67% Black
Blue
7.05% Green
6.79% Pink
Red
5.68% White
Yellow
8.44% Total Result
7.08%
6.29%

Total

7.05%
36.06%
 Total

7.05%
36.06%

36.89%
 SHEILA MAE BENEDICTO
Income Statement
June 2015

Sales:
Sleeveless 29,350
Shortsleeves 25,250 Sum of your Sales
Longsleeve 24,150 78,750.00

Cost of Sales:
Sleeveless 13,525.00
Shortsleeves 11,375.00 Sum of your Cost
Longsleeve 10,925.00 35,825.00
Sales minus Cost of
Sales
Gross Profit 42,925.00

Operating Exepnses 11812.5 Use the IF function:

Gross profit minus
Operating Expenses
Net Income before Tax 31,112.50
30% of Net Income
Provision for Income Tax 9333.75 before Tax
If total sales is great
than 100,000.. opera
expense is 20% of sa
if not 15% of sales

Net Income After Tax 21,778.75

Use the IF function:
If total sales is greater
than 100,000.. operating
expense is 20% of sales,
if not 15% of sales