Skip To ContentDashboard Account Dashboard Courses Calendar 29Inbox Help BIS155 Modules Week 6: Lab Overview March 2019 Home Syllabus Announcements Modules Files Grades People Media Gallery My Media...

1 answer below ยป



Skip To Content
Dashboard




March 2019

Week 6: Lab Overview


TABLE OF CONTENTS





Lab Overview


Scenario/Summary


This week it seems like everyone needs an answer to a question. The Accounting Manager for Operations has asked you to update some analysis prepared earlier in the year. Inan attempt to predict year-end changes in net income, you have been asked to prepare somereports on changes in condominium rental fees, ski lift tickets, and X Game tickets and pricing.


The Sales Department for Luxury Condominiums wants to know how increasing their rental pricing by varying percentages will affect the existing pricing. The manager would like to know how that will increase the Summit Ridge Mountain Resort's total revenue. A one-variable data table might be good to create these results.


The supervisorin charge of setting prices for lift tickets also needs some help. She wants to price the lift tickets so that they are affordable but yet offer the resort a chance to improve its net income at the end of the season. A one-variable data table might be able to answer this question.


ResortManagementhas a target income for the X Games. They need help determining the best combination of pricing and quantity of tickets to sell for the X Games to be a success. A two-variabledata table might be best to display these results.


And there are more puzzling questions. Resort Management has reviewed variables such as lift ticket prices, restaurant revenues, retail revenues, maintenance costs, and payroll. They would like you to create a Scenario Summary to determine optimistic, mid-range, and pessimistic scenarios for the resort. The Operations Manager would like to know how these changes might affect revenue, expenses, and net income. AScenario Summary would be a good choice for this analysis.


Last, all of the Warming Hut Management need a little help with some investigation on their data. They have quite a bit of data collected but need some assistance making sense of it. It may be time to polish your skills with Pivot Tables, because the management has many questions and concerns. Your boss is confident about yourability to be creative and customize some Pivot Tables that are unique to each Hut.


What-Ifquestions need solid answers. It is time to provide a professional response.


Deliverables


After completing the steps below, turn in one Excel 2016 workbook. Rename the workbook with your lastname_first initial_Week6_Lab. xlsx. Example: If your name were Jane Doe, your workbook would be Doe_J_Week6_Lab.xlsx.


When submitting the workbook, provide a comment in the comments area explaining what you learned from completing this lab activity.


The grading rubric for this assignment is available in the weekly Lab assignment page. The most successful students always review the criteria in this rubric before uploading their lab. This allows them to check that they have completedallof the steps in the lab. It is a very helpful final review prior to submission.






Lab Resources


Microsoft Office: Excel 2016


Options for Accessing Microsoft Excel 2016



  1. Use a personal copy on your PC. You can request a copy of Microsoft Office 2016 via the Student Software Store icon on the Course Resources Page.

  2. If you are a MAC user, click to read theMAC User Information.

  3. If you do not have Excel 2016 installed locally, then access the software by going to the Course Resources page, Lab Resources section, and click the Virtual Lab Citrix icon.



Lab Steps


Preparation


You will be using Microsoft Excel 2016 for this lab.


Be sure you have read the required chapter materials and reviewed the hands-on exercise videos located on the Lesson page before you begin the lab. The videos provide detailed examples walking you through the hands-on exercises. Applying the hands-on exercise examples will provide both practice and instruction of what to complete, but you will be completing the exact steps described below and submitting your workbook after you complete all steps.


Begin: Open and Save


Download the spreadsheetSTUDENT_BIS155_W6_Lab6_Starter_File.xlsx(Links to an external site.)Links to an external site.You will be prompted to save the file. Click yes.


Open the saved file from your Download folder on your computer.


Note: If you are using the Remote Lab environment, you will need to follow the instructions for uploading the file. These instructions can be found on the Lab page when you click on the Lab icon on Course Resources.


To save the spreadsheet with a new file name,



  • open the workbook in Excel 2016; and

  • in Excel, click File and then Save As and rename it as lastname_first initial_Week6_Lab.xlsx (Jane Doe would save the file as Doe_J_Week6_Lab.xlsx).


Step1: Complete Income Statement


It is time tobuild the formulas needed to complete the income statement. Begin working on the Income Statement worksheet and complete formulas for all of the cells marked in gray.



  1. Enter the formula to calculate the Condo Rentals Revenue inC13 Multiple the Quantity of Condo Rental Days * the Price for Condo Rental.

  2. Enter the formula to calculate the Ski Lift Revenuein C14 Multiple the Quantity of Ski Lift Tickets* the Price for Ski Lift Tickets.

  3. Enter the formula to calculate the Winter X Games Revenuein C17 Multiple the Quantity of X Games Tickets* the Price for X Games Tickets.

  4. Enter the formula to calculate the Total Revenuesin C20 and Total Expenses in C34.

  5. Make sure the cell references for Total Revenues and Total Expenses are placed in cells C37 and C38 respectively.

  6. Enter the formula to calculate the Net Income in cell C39.

  7. Apply professional formatting to all of this data using the image below as a guide.


Income Statement

Step 2:Build the One-Variable Data Tables


Now that the Income Statement is complete, begin to address the questions about the condo rentals and ski lift tickets.



  1. Build a one-variable data table based on condo rental days. The initial values for Revenue and Net Income for cells I6 and I7 should be cell references from the income statement.

  2. Build a one-variable data table based on the quantity of ski lift tickets. The initial values for Revenue and Net Income for cells I14 and I15 should be cell references from the income statement.

  3. Apply conditional formatting to highlight Net Income of at least $250,000 for each of the one-variable data tables.

  4. In cell G17, a question exists. "If management has a target net income of at least $250,000, which of the above SPECIFIC scenarios in the condo rentals or ski tickets one-variable data table would you recommend using? Explain your reasoning." Make sure you place your answer in the text box beginningin cell G20.

  5. Apply professional formatting to all of this data using the image below as a guide.


One-Variable Data Tables





Step 3:Build the Two-Variable Data Table


Once the one-variabledata tables arecomplete, begin to address the questions about the X Games ticketssold.



  1. Build a two-variable data table based on the quantity and price of the X Games tickets sold. Enter a reference to Net Income in cellI27from the income statement.

  2. Apply conditional formatting to highlight Net Income of at least $250,000 for each of the two-variable data table.

  3. In cell G37, a question exists. "If management has a target net income of at least $250,000. Which of the above SPECIFIC combinations of price and quantity ofX Games Tickets in thetwo-variable data table would you recommend using? Explain your reasoning."

  4. Make sure you place your answer in the text box beginning in cell G40.

  5. Apply professional formatting to all of this data using the image below as a guide.Two-Variable Data Table



Step 4:Create the Scenario Summary


You addressed quite a few questions. Now it is time to create a Scenario Summary.



  1. Assign names to all of the income statement cell values in column C in the assumptions, revenues, expenses, and summary sections using the labels in column B.For example, select cells B5:C10, and then on the Formula tab in the Defined Names Group, select "Create from Selection" and use the left column as the name (repeat on lower sections).

  2. Build three scenarios by changing cells C8, C15, C16, C29, and C30 using the following data: Optimistic, Mid-range, and Pessimistic.Scenario Details

  3. Generate the Scenario Summary using C37:C39 as the result cells.

  4. Move the Scenario Summary sheet after the Income Statement and apply professional formatting to all of this data using the image below as a guide.


Completed Scenarios

Step 5: Create Pivot Tables From Warming Hut Data


Selectthe Warming Hut Sales Worksheet. You notice the data are not formatted or organized well.



  1. Use the Warming Hut Sales datato build Pivot Tables.

  2. Build the first Pivot Table to summarize total sales by category and by location. Name this sheet Pivot Table 1.

  3. Build the second Pivot Table to summarize total sales by category and by season for only the Summit View location. Name this sheet Pivot Table 2.

  4. Build the third Pivot Table to summarize total sales by month and by product for only the Mogul Hill location. Name this sheet Pivot Table 3.

  5. Chooseone of the created Pivot Tables andadd a professional chart to the same worksheet. Make sure you explain the chart and what it shows in your Documentation sheet.

  6. Apply professional formatting to all of this data using the image below as a guide. Click Image to Expand






Step 6:Create a Documentation Sheet


Clean up the formatting of your Excel workbook, taking into account professional appearance.






The Minimum Requirement (per the Grading Rubric)







  1. Insert a new spreadsheet into the workbook. The documentation sheet should be the first sheet in the workbook.

  2. Make certain all contents of the workbook are properly noted on the documentation sheet. For the sheet with chart, add an explanation of the chart you selected and what this chart shows.

  3. Make certain each tab has a descriptive name for each tab (sheet) in the workbook.

  4. Create the professional documentation worksheet. Be sure to include a description of each worksheet. An image is provided below.Click Image to Expand















Transcript

Finish and Submit


Save your Excel file. Make sure you are aware as to where your files are physically saved. Saving your file often is good practice (Ctrl + s).


Your Excel file should contain seven worksheets.



  • Documentation Page

  • Income Statement

  • Scenario Summary

  • WarmingHutSales

  • Pivot Table 1


  • Pivot Table 2


  • Pivot Table 3


Submit one workbook. When submitting the workbook, provide a comment in thecomments area explaining what you learned from completing this lab activity. File naming convention: If your name is Jane Doe, then your file should be named very similar to Doe_J_Week6_Lab.xlsx.



Week 6: Lesson" aria-describedby="msf0-previous-desc" style="color: rgb(0, 0, 0); background: rgb(245, 245, 245); border: 1px solid rgb(199, 205, 209); border-radius: 0px; transition: background-color 0.2s ease-in-out 0s; display: inline-block; position: relative; padding: 8px 14px; margin-bottom: 0px; font-size: 1rem; line-height: 20px; text-align: center; vertical-align: middle; cursor: pointer; overflow: hidden; text-shadow: none; user-select: none; float: left;">Previous

Week 6: What-If Analysis" style="float: right;">Next
Top
Answered Same DayApr 07, 2021

Answer To: Skip To ContentDashboard Account Dashboard Courses Calendar 29Inbox Help BIS155 Modules Week 6: Lab...

Lovenesh answered on Apr 11 2021
147 Votes
Documentation
    Summit Ridge Mountain Resort
    Author    Student Name
    Date    8/16/2019
    Purpose    Detailed Analysis of Summit View Sales data for different locations
    Contents :
    Income Statement    Income Statement of Summit View - Revenue , Expenses
    Scenario summary    Different Scenarios for price and volume change in variables and their effect
    Warming Hut Sales    Warming hut Sales data - consolidated
    Pivot Table 1    Warming Hut Total Sales data by category and location
    Pivot Table 2    Warming Hut Total Sales data by category and season
    Pivot Table 3    Warming Hut Total Sales data by Months and Products
Income Statement
    SUMMIT RIDGE MOUNTAIN RESORT
    INCOME STATEMENT
        Current Year
    Assumptions
    Quantity of Condo rental days    300
    Price for Condo Rental    1015

    Quantity of ski lifts     4430
    Price for Ski lIfts    83
    Quantity of X games tickets    275
    Price for x games tickets    799
    Revenue
    Condo Rental    304500
    Ski Lift    367690
    Ski Resort restraunt    437857
    Ski Resort Retail    342721
    Winter X Games    219725
    Other Revenue    79517
    Total Revenue    1752010
    Expenses
    Advertising     125000
    Commissions    32832
    Depreciation    86750
    Insurance    85000
    Interest Expense    69750
    IT consultants    150000
    Maintennance and repairs    142000
    Payroll    790645
    Office Supplies    15000
    Utilities    76855
    Total Expenses    1573832
    Summary
    Total Revenue    1752010
    Total Expenses    1573832
    Net Income    178178
Scenario Summary
        Scenario Summary
                Current Values:    Optimistic    Mid-range    Pessimistic
        Changing Cells:
            $B$2    83    100    83    72
            $B$3    437857    550000    450000    350000
            $B$4    342721    390000    340000    290000
            $B$5    142000    80000    140000    200000
            $B$6    790645    650000    750000    850000
        Result Cells:
            $B$9    1752010    1986742    1761432    1562702
            $B$10    1573832    1371187    1531187    1691187
            $B$11    178178    615555    230245    -128485
        Notes: Current Values column represents values of changing cells at
        time Scenario Summary Report was created. Changing cells for each
        scenario are highlighted in gray.
One variable data tables
    One Variable Data Table - Condo Rental Days
    Effect of varying number of Condo Rental Days on Revenue and Net Income
        Initial Values    250    275    300    325    350    375    400
    Revenue    $ 1,752,010    $ 1,701,260    $ 1,726,635    $ 1,752,010    $ 1,777,385    $ 1,802,760    $ 1,828,135    $ 1,853,510
    Net Income    $ 178,178    $ 127,428    $ 152,803    $ 178,178    $ 203,553    $ 228,928    $ 254,303    $ 279,678
    Effect of varying number of Ski lift on Revenue and Net Income
         Initial Values    4250    4500    4750    5000    5250    5500    5750
    Revenue    $ 1,752,010    $ 1,737,070    $ 1,757,820    $ 1,778,570    $ 1,799,320    $ 1,820,070    $ 1,840,820    $ 1,861,570
    Net Income    $ 178,178    $ 163,238    $ 183,988    $ 204,738    $ 225,488    $ 246,238    $ 266,988    $ 287,738
    Question     If management has atleast a target income of $250,000 which one of the above SPECIFIC scenarios in the condo rentals or ski tickets one variable data table would you recommend using ? Explain you r reasoning.
    Answer    Either the condo rental days should be atleast 375 and above or atleast sell 5500 ski tickets in order to get a net income above $250,000
Two variable data tables
    Two Variable Data Table - X games and Ticket price
    Effect of varying number of Condo Rental Days on Revenue and Net Income
    $ 178,178    200    225    250    275    300    325    350
    $ 799    $ 118,253    $ 138,228    $ 158,203    $ 178,178    $ 198,153    $ 218,128    $ 238,103
    $ 849    $ 128,253    $ 149,478    $ 170,703    $ 191,928    $ 213,153    $ 234,378    $ 255,603
    $ 899    $ 138,253    $ 160,728    $ 183,203    $ 205,678    $ 228,153    $ 250,628    $ 273,103
    $ 949    $ 148,253    $ 171,978    $ 195,703    $ 219,428    $ 243,153    $ 266,878    $ 290,603
    $ 999    $ 158,253    $ 183,228    $ 208,203    $ 233,178    $ 258,153    $ 283,128    $ 308,103
    $ 1,049    $ 168,253    $ 194,478    $ 220,703    $ 246,928    $ 273,153    $ 299,378    $ 325,603
    $ 1,099    $ 178,253    $ 205,728    $ 233,203    $ 260,678    $ 288,153    $ 315,628    $ 343,103
    Question     If management has atleast a target income of $250,000 which one of the above SPECIFIC scenarios in the X games Ticketsin the two variable data table would you recommend using ? Explain you r reasoning.
    Answer    Recommended combination is no. of tickets = 325 and ticket price =$ 999
        Any combination above these in both variable can also be taken as per demand
Warming Hut Sales
    Location    Products     Category    Month    Total Sales    Season
    Bunny Den    Breakfast    Food    January    $ 1,125.56    Winter
    Bunny Den    Breakfast    Food    February    $ 1,361.92    Winter
    Bunny Den    Breakfast    Food    March    $ 1,496.99    Winter
    Bunny Den    Breakfast    Food    April    $ 1,615.13    Winter
    Bunny Den    Breakfast    Food    May    $ 1,049.84    Off
    Bunny Den    Breakfast    Food    June    $ 671.90    Off
    Bunny Den    Breakfast    Food    July    $ 564.39    Off
    Bunny Den    Breakfast    Food    August    $ 541.82    Off
    Bunny Den    Breakfast    Food    September    $ 567.82    Off
    Bunny Den    Breakfast    Food    October    $ 664.35    Off
    Bunny Den    Breakfast    Food    November    $ 890.23    Winter
    Bunny Den    Breakfast    Food    December    $ 1,531.20    Winter
    Bunny Den    Brunch    Food    January    $ 1,158.52    Winter
    Bunny Den    Brunch    Food    February    $ 1,401.80    Winter
    Bunny Den    Brunch    Food    March    $ 1,540.83    Winter
    Bunny Den    Brunch    Food    April    $ 1,662.43    Winter
    Bunny Den    Brunch    Food    May    $ 1,080.58    Off
    Bunny Den    Brunch    Food    June    $ 691.57    Off
    Bunny Den    Brunch    Food    July    $ 580.92    Off
    Bunny Den    Brunch    Food    August    $ 557.68    Off
    Bunny Den    Brunch    Food    September    $ 584.45    Off
    Bunny Den    Brunch    Food    October    $ 683.81    Off
    Bunny Den    Brunch    Food    November    $ 916.30    Winter
    Bunny Den    Brunch    Food    December    $ 1,576.04    Winter
    Bunny Den    Lunch    Food    January    $ 2,215.38    Winter
    Bunny Den    Lunch    Food    February    $ 2,680.61    Winter
    Bunny Den    Lunch    Food    March    $ 2,946.45    Winter
    Bunny Den    Lunch    Food    April    $ 3,178.98    Winter
    Bunny Den    Lunch    Food    May    $ 2,066.34    Off
    Bunny Den    Lunch    Food    June    $ 1,322.46    Off
    Bunny Den    Lunch    Food    July    $ 1,110.86    Off
    Bunny Den    Lunch    Food    August    $ 1,066.43    Off
    Bunny Den    Lunch    Food    September    $ 1,117.62    Off
    Bunny Den    Lunch    Food    October    $ 1,307.61    Off
    Bunny Den    Lunch    Food    November    $ 1,752.20    Winter
    Bunny Den    Lunch    Food    December    $ 3,013.79    Winter
    Bunny Den    Dinner    Food    January    $ 3,125.13    Winter
    Bunny Den    Dinner    Food    February    $ 955.37    Winter
    Bunny Den    Dinner    Food    March    $ 4,156.42    Winter
    Bunny Den    Dinner    Food    April    $ 4,484.44    Winter
    Bunny Den    Dinner    Food    May    $ 2,914.89    Off
    Bunny Den    Dinner    Food    June    $ 1,865.53    Off
    Bunny Den    Dinner    Food    July    $ 1,567.04    Off
    Bunny Den    Dinner    Food    August    $ 1,504.36    Off
    Bunny Den    Dinner    Food    September    $ 1,576.57    Off
    Bunny Den    Dinner    Food    October    $ 1,844.59    Off
    Bunny Den    Dinner    Food    November    $ 2,471.75    Winter
    Bunny Den    Dinner    Food    December    $ 4,251.41    Winter
    Bunny Den    To Go Snacks    Food    January    $ 789.56    Winter
    Bunny Den    To Go Snacks    Food    February    $ 1,955.69    Winter
    Bunny Den    To Go Snacks    Food    March    $ 1,050.12    Winter
    Bunny Den    To Go Snacks    Food    April    $ 1,133.00    Winter
    Bunny Den    To Go Snacks    Food    May    $ 736.45    Off
    Bunny Den    To Go Snacks    Food    June    $ 471.33    Off
    Bunny Den    To Go Snacks    Food    July    $ 395.91    Off
    Bunny Den    To Go Snacks    Food    August    $ 380.08    Off
    Bunny Den    To Go Snacks    Food    September    $ 398.32    Off
    Bunny Den    To Go Snacks    Food    October    $ 466.04    Off
    Bunny Den    To Go Snacks    Food    November    $ 624.49    Winter
    Bunny Den    To Go Snacks    Food    December    $ 1,074.12    Winter
    Bunny Den    Non-Alcohol Beverages    Drinks - non -Alcoholic    January    $ 1,616.23    Winter
    Bunny Den    Non-Alcohol Beverages    Drinks - non -Alcoholic    February    $ 1,955.64    Winter
    Bunny Den    Non-Alcohol Beverages    Drinks - non -Alcoholic    March    $ ...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions ยป

Submit New Assignment

Copy and Paste Your Assignment Here