Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Red bluff needs and wants

29/10/2021 Client: muhammad11 Deadline: 2 Day

Project Description:
Barry Cheney, the Golf Course Manager at the Red Bluff Golf Course & Pro Shop, has been considering expanding the clubhouse to accommodate a steady increase in business. This expansion could include more space for the pro shop and more guest accommodations. Barry will need to provide a detailed analysis of past sales along with sales forecasts to assure William Mattingly, the resort’s CEO, that the money spent on the improvements and expansion will have positive financial benefits for Red Bluff. To increase management’s understanding of the current capacities, Barry has collected data about traffic, sales, and product mix. He has asked you to analyze this data, using Excel’s What-If Analysis tools.

Steps to Perform:
Step

Instructions

Points Possible

1

This exercise starts on page 565 of your text. Start Excel. Download and open the file named Excel_Ch10_Prepare_ExpansionAnalysis_2of2.xlsx. Grader has automatically added your last name to the beginning of the filename. Click Enable Editing, if necessary.

0

2

Goal Seek is another scenario tool that maximizes Excel’s cell-referencing capabilities and enables you to find the input values needed to achieve a goal or objective. Goal Seek can be used to determine the number of boxes of golf balls and high-performance golf polo shirts Red Bluff needs to sell to meet its sales goals as well as the selling price of golf shorts and golf umbrellas required to meet its sales goals. On the SalesForecast worksheet, use Goal Seek to determine the quantity of stock golf balls needed to sell in order to meet the sales goal (extended price) of $27,500.

0.4

3

Format cell C5 as a Number with 0 decimal places.

0.3

4

Use Goal Seek to determine the selling price required for golf shorts to meet the sales goal (extended price) of $14,000.

0.4

5

Use Goal Seek to determine selling price of large golf umbrellas to meet the sales goal (extended price) of $7,500.

0.4

6

Use Goal Seek to determine the quantity of high performance golf polos needed to sell in order to meet the sales goal (extended price) of $20,100.

0.4

7

Use the Format Painter to copy the formatting from cell C5 and apply the formatting to cells C6:C8.

0.3

8

Barry Cheney would like you to determine how much net income or profit the Red Bluff Golf Course & Pro Shop is forecasted to generate on the basis of varying retail sales, revenue from services rendered, and variable costs. Formulas can be used to setup best case, worst case, and most likely scenarios. On the ProfitForecast worksheet, in cell D6, calculate the forecasted gross revenue by adding up the revenue from retail sales as well as golf lessons and fees.

0.3

9

In cell D13, calculate the total forecasted fixed costs.

0.3

10

In cell D15, calculate the forecasted employee commissions by multiplying the gross revenue by the employee commission rate.

0.3

11

In cell D16, calculate the forecasted total expenses by adding up the total fixed costs and total variable costs.

0.3

12

In cell D17, calculate the forecasted net income by subtracting the total expenses from the gross revenue.

0.3

13

Create a Best Case Scenario where the total revenue in retail sales is $115,000 and total revenue in golf lessons and fees is $340,000.

0.5

14

Create a Worst Case Scenario where the total revenue in retail sales is $35,000 and total revenue in golf lessons and fees is $90,000.

0.5

15

Scenarios can be viewed individually, but it is often more helpful to view them side-by-side. Generate a Scenario Summary report to show the results of the current scenario, Best Case Scenario, and Worst Case Scenario. Make sure that the result cell is set to D17, Net Income.

0.4

16

Format the Scenario Summary report so that it is easier to read by completing the following. Merge & Center cells B6:C6 and replace the text $D$4 with Retail Sales. Merge & Center cells B7:C7 and replace the text $D$5 with Lessons and Fees. Merge & Center cells B9:C9 and replace the text $D$17 with Net Income.

0.4

17

Edit the Best Case Scenario so that the changing cells are D4:D5 and C15. Keep the current scenario value for cell C15 as 0.17. Edit the Worst Case Scenario so that the changing cells are D4:D5 and C15. Change the scenario value for C15 to 0.095. Create a new Most Likely Scenario using D4:D5 and C15 as the changing cells. Set the scenario value for D4 to 25000, D5 to 162500 and C15 to 0.10.

0.5

18

Create a Scenario PivotTable report to show the gross revenue, commission, and net income of each scenario. Use cells D6, C15, and D17 as the result cells.

0.4

19

Format the Scenario PivotTable report so that it is easier to read by completing the following. In cell A1, replace existing text with Retail Sales and Golf Lessons and Fees. Adjust the width of Column A to 34. In cell A2, type Scenario PivotTable Report. Merge & Center cells A2:D2, apply a Bold style, and adjust the font size to 16. In cell A3, type Scenarios.

0.6

20

In cell B3, type Gross Revenue, in cell C3, type Commission, and in cell D3, type Net Income. Center the data in cells B3:C3 and adjust the width of columns B:C to 14.

0.4

21

Format cells B4:B6 and D4:D6 as Currency with 0 decimal places. Format cells C4:C6 as Percentage with 1 decimal place.

0.3

22

The golf course manager wants you to find the total number of clients, the number of hours of lessons per day, and the number of instructors on duty needed to maximize net income. The worksheet you were given was previously set up with functions to calculate the net income. The Solver tool in Excel can optimize the net income while meeting several constraints within the worksheet. If necessary, load the Solver Add-in. On the GolfLessons worksheet, begin the process of creating a solver model by setting the objective cell to D20. Be sure the objective is set to Max and use cells D4:D5 as the changing cells.

0.4

23

Continue creating the solver model by defining the following constraints. There can only be 4 or fewer instructors scheduled at any given time. Instructors can give anywhere from 7 to 14 lessons per day. The total clients and instructors on duty must be an integer.

0.4

24

Generate a Solver Answer report by modifying the settings as follows. Use the GRG Nonlinear solving method. Under Options, click the All Methods tab and verify the Use Automatic Scaling check box is unchecked. On the GRG Nonlinear tab, click the check to Use Multistart and then click to uncheck the Require Bounds on Variables check box. In the Solver Results dialog box, verify that the Keep Solver Solution option is selected. Create an Answer report.

0.4

25

On the GolfLessons worksheet, restore the original values in the worksheet by typing 1 in cells D4 and D5. Save the Solver model, starting in cell A23.

0.3

26

Edit the constraint in the Solver model that restricts the number of clients to 14 or less. Change it so that the number of clients can be 25 or less. Also, edit the constraint that restricts the number of instructors to 4 or less. Change it so that the number of instructors can be 4 or more. Add a constraint so that the number of instructors on duty can be no more than 7.

0.4

27

Save the revised Solver model, starting in cell B23.

0.2

28

Generate another Solver Answer report with the revised constraints. Be sure to check the Restore Original Values option.

0.2

29

Save and close Excel_Ch10_Prepare_ExpansionAnalysis_2of2. Exit Excel. Submit your files as directed.

0

Total Points

10

Created On: 12/18/2019 1 YO19_Excel_Ch10_Prepare - Expansion Analysis Part B 1.0

McDonald_Excel_Ch10_Prepare_ExpansionAnalysis_2of2.xlsx
SalesForecast
Red Bluff Golf Course & Pro Shop
Forecast of Product Sales
Inventory Items Qty. Price Extended Price Goal
Stock Golf Balls $37.00 $0 $27,500
Golf Shorts 300 $0 $14,000
Large Golf Umbrella 125 $0 $7,500
High Performance Golf Polo $75.00 $0 $20,100
&F

ProfitForecast
Red Bluff Golf Course & Pro Shop
Profit Scenarios
Revenue
Retail Sales $65,000.00
Golf Lessons and Fees $220,000.00
Gross Revenue
Expenses
Fixed Costs
Manager Salaries $5,135.90
Utilities $469.70
Equipment Depreciation $1,234.20
Insurance $360.80
Total Fixed Costs
Variable Costs
Employee Commissions 17%
Total Expenses
Net Income
&F

GolfLessons
Red Bluff Golf Course & Pro Shop
Solver for Golf Lessons
Input Variables
Total Clients 1
Instructors on Duty 1
Revenue
Lesson Fee $190.00
Gross Revenue $190.00
Expenses
Fixed Costs
Utilities $469.70
Equipment Depreciation $1,234.20
Insurance $360.80
Total Fixed Costs $2,064.70
Variable Costs
Instructor Commission 10% $19.00
Supplies per Client $14.95 $14.95
Total Variable Costs $33.95
Total Expenses $2,098.65
Net Income -$1,908.65
Saved Solver Models
&F

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Quality Homework Helper
Quick Finance Master
Assignment Solver
Engineering Solutions
Math Guru
Smart Homework Helper
Writer Writer Name Offer Chat
Quality Homework Helper

ONLINE

Quality Homework Helper

I will be delighted to work on your project. As an experienced writer, I can provide you top quality, well researched, concise and error-free work within your provided deadline at very reasonable prices.

$47 Chat With Writer
Quick Finance Master

ONLINE

Quick Finance Master

As an experienced writer, I have extensive experience in business writing, report writing, business profile writing, writing business reports and business plans for my clients.

$42 Chat With Writer
Assignment Solver

ONLINE

Assignment Solver

I am an elite class writer with more than 6 years of experience as an academic writer. I will provide you the 100 percent original and plagiarism-free content.

$38 Chat With Writer
Engineering Solutions

ONLINE

Engineering Solutions

I have done dissertations, thesis, reports related to these topics, and I cover all the CHAPTERS accordingly and provide proper updates on the project.

$19 Chat With Writer
Math Guru

ONLINE

Math Guru

I have read your project description carefully and you will get plagiarism free writing according to your requirements. Thank You

$24 Chat With Writer
Smart Homework Helper

ONLINE

Smart Homework Helper

Being a Ph.D. in the Business field, I have been doing academic writing for the past 7 years and have a good command over writing research papers, essay, dissertations and all kinds of academic writing and proofreading.

$31 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

M&m bling jewelry menlo park - Total charge in a circuit - Conversion chart miles to kilometers - Physics vector problems worksheet - Army asco code list - Ich gcp 4.8 10 - Havelock's six step change model - Henry luce's the american century quizlet - 4000 in standard form - 36 lynhurst dr greenville sc 29611 - Amazon target market - Why was cyrus considered a fair ruler - Operations management simulation balancing process capacity challenge 2 - M8d1 Learning Outcomes Why should I care? - Theory based on human properties - Good criminal justice questions - Epson universal projector ceiling mount manual - In a really large bag of m&m the students - Mansfield state high school - Monash law students society - Australian airforce gap year - Fencing exercises for speed - Sci 207 week 3 rough draft - Dyson 1908 2 kb 454 - Check watts with multimeter - In this assignment, you are asked to take a position based on your answer to the following question: What should be the relationship between strategy, innovation and leadership? - Edit my essay( like vice news ) - Communication pathways textbook pdf - Jeyes stay spray gel - Assignment 3 inferential statistics analysis and writeup umuc - Acara drama year 10 - Finance manager sharon has the reputation of walking the talk - First things first stephen r covey pdf free download - Fun home alison bechdel pdf - What incremental manufacturing cost will martinez - The conscience of huckleberry finn jonathan bennett summary - Final Retrospective Research Proposal - Short story analysis assignment - Revision strategies for writing snhu - California plural executive system - Facts about ionic compounds - Assessment for crisis intervention a triage assessment model - Enablement strategies occupational therapy - Possible conflict management and negotiation techniques - What happens in act 3 of the crucible - Costco case study answers - Pdf 4 deadfall trap - Root locus method examples - Reaping tool crossword clue - What is a longshore drift - Strategic management text and cases 7th edition pdf free - My life in you arnold zamora pdf - Cisco ip phone 7960 speed dial setup - Social Work Help - The average grain diameter for a brass material - URD - Business valuation report format in word - Isuzu 2.6 head bolt torque - What did liz cambage say to nigerian players reddit - Determining forces in truss members - What is meant by cumulative frequency - Wilmu vmware - Major landforms in denmark - 222:109 - learning studio first floor 109 - Rossendale pet crematorium and memorial gardens - Ftm 350 service manual - Troubleshooting theory steps - Shodor interactivate cross sections - Is humidity abiotic or biotic - NURS 6660 Final Exam (2019 and 2020 Versions) Walden University - Extra credit - Sally gunnell ms exercises - Ual unit 8 project proposal - Timken bearing damage analysis poster - Order 2493677: Philosophy assignment - The vast majority of network based symmetric cryptographic applications make use of stream ciphers. - Red cross objectives and goals - How to read a blackbody curve graph - Red lotus of chastity - Picot question for qualitative research - Who was W e b Dubois? - Gu10 light fitting instructions - Five areas of importance for timeliness and maximization of reimbursement - Prepare a 10 minute presentation on organizational culture and values - John labatt classic beer store - What effect does inclusive language have on the reader - Casio fx 82au manual - SOCW 6111 - G power analysis free download - Public Financial Management - Economic importance of brown algae - Grand designs incidental music - Math 125 worksheet 10 boolean algebra answers - Rite aid yahoo finance - What does gallimard do at the end of the play to prove his philosophy about love? - Week - 5 - Discussion - Legal Reg, Compliance and Invest - Key performance indicators compliance function - Ins 32007 oracle home contains invalid characters - NRS-410V-0L191 Pathophisiology and Nursing Management of Client Health. - How many g3p to make glucose