DatainExcelforHomework3.xlsx
Homework 3
|
|
|
| Q1 |
| Q2 |
| Q3 |
| Q4 |
|
|
| Department |
Budget |
Actual |
Budget |
Actual |
Budget |
Actual |
Budget |
Actual |
|
|
| Distribution |
390,000 |
375,000 |
395,000 |
382,000 |
400,000 |
390,000 |
410,000 |
408,000 |
|
|
| Facilities |
675,000 |
693,000 |
800,000 |
837,000 |
750,000 |
713,000 |
750,000 |
790,000 |
|
|
| Human Resources |
350,000 |
346,000 |
350,000 |
342,000 |
350,000 |
340,000 |
350,000 |
367,000 |
|
|
| Information Systems |
950,000 |
925,000 |
850,000 |
890,000 |
875,000 |
976,000 |
900,000 |
930,000 |
|
|
|
| Jan |
Feb |
Mar |
Apr |
May |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Dec |
|
|
| TV Spots |
20 |
25 |
20 |
30 |
30 |
30 |
30 |
20 |
15 |
25 |
30 |
35 |
|
|
| Revenue |
50,000 |
55,000 |
52,000 |
57,000 |
58,000 |
59,000 |
57,000 |
50,000 |
45,000 |
55,000 |
63,000 |
78,000 |
|
|
| Year |
Jan |
Feb |
Mar |
Apr |
May |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Dec |
|
|
| 2008 |
50,000 |
52,000 |
55,000 |
51,000 |
52,000 |
55,000 |
48,000 |
49,000 |
50,000 |
53,000 |
56,000 |
62,000 |
|
|
| 2009 |
54,000 |
56,000 |
57,000 |
53,000 |
53,000 |
57,000 |
53,000 |
55,000 |
59,000 |
60,000 |
65,000 |
71,000 |
|
|
| 2010 |
61,000 |
60,000 |
65,000 |
62,000 |
64,000 |
68,000 |
59,000 |
60,000 |
65,000 |
67,000 |
70,000 |
75,000 |
|
|
| 2011 |
60,000 |
61,000 |
68,000 |
63,000 |
63,000 |
67,000 |
60,000 |
61,000 |
67,000 |
66,000 |
68,000 |
74,000 |