Excel 5

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

Homework- Excel

Name: Erin Donlon

SHOW ALL FORMULAS

Balance Sheet
Enter your Company Name here

Beginning Balance

10 % of Beginning
Balance 10%, 20%,
30%

Sum Across

Assets
Current Assets
Cash In Bank
Accounts receivable
Inventory
Prepaid expenses
Other current assets
Total Current Assets

Fixed Assets
Machinery & Equipment
Furniture & Fixtures
Leasehold Improvements
Land & Buildings
Other Fixed Assets
Depreciation on All Fixed
Total Fixed Assets(net of
depreciation)

10%

$
* $
$
$
* $
$

125
135
555
112
558
1,485

$
$
$
$
$
$

5
6
88
4
10
20

$
$
$
$
$
$

133

$
$
$
$
$
$

12.50
13.50
55.50
11.20
55.80
148.50

=C9*.1
=C10*.1
=C11*.1
=C12*.1
=C13*.1
=C14*.1

Sum Across
$
137.50
$
148.50
$
610.50
*
$
123.20
$
613.80
$ 1,633.50

1.0
1.2
17.6
0.8
2.0
4.0

=C17*.2
=C18*.2
=C19*.2
=C20*.2
=C21*.2
=C22*.2

$
$
$
$
$
$

6.0
7.2
105.6
4.8
12.0
24.0

Only Add Numbers


=C9+E9
with Astericks
=C10+E10
=C11+E11 $
1,359.00
=C12+E12
=C13+E12 =C10+C13+E11+H11
=C14+E14
Divide Previous
Column by 2
=C17+E17 $
3.0
=C18+E18 $
3.6
=C19+E19 $
52.8
=C20+E20 $
2.4
=C21+E21 $
6.0
=C22+E22 $
12.0

26.6

=C24*.2

159.6

=C24+E24

79.8 =H24/2

300.0 =C26*.3

1,300.0 =C26+E26

650.0 =H26/2

20%

=H17/2
=H18/2
=H19/2
=H20/2
=H21/2
=H22/2

30%
Total Other Assets

1,000

TOTAL Assets

2,618

2618
15

=C14+C24+C26
=IF(C28>2000,C28,Work Harder)
=(C14<1500,1500-C14,C14+100)

You might also like