| 1 | Start Excel. Download and open the file named Exp19_Excel_Ch07_CapAssessment_Shipping.xlsx. Grader has automatically added your last name to the beginning of the filename. |
| 2 | The Week worksheet contains data for the week of April 5. In cell D7, insert the appropriate date function to calculate the number of days between the Date Arrived and Date Ordered. Copy the function to the range D8:D35. |
| 3 | Next, you want to display the city names that correspond with the city airport codes. In cell F7, insert the SWITCH function to evaluate the airport code in cell E7. Include mixed cell references to the city names in the range F2:F4. Use the airport codes as text for the Value arguments. Copy the function to the range F8:F35. |
| 4 | Now you want to display the standard shipping costs by city. In cell H7, insert the IFS function to identify the shipping cost based on the airport code and the applicable shipping rates in the range G2:G4. Use relative and mixed references correctly. Copy the function to the range H8:H35. |
| 5 | Finally, you want to calculate a partial shipping refund if two conditions are met. In cell I7, insert an IF function with a nested AND function to determine shipping refunds. The AND function should ensure both conditions are met: Total Days is grater than Total Days Delivery Goal (cell C3) and Order Total is equal to or greater than Order Total Threshold (cell C2). If both conditions are met, the refund is 50% (cell C4) of the Shipping Cost. Otherwise, the refund is $0. Use mixed references as needed. Copy the function to the range I8:I35. |
| 6 | The Stats worksheet contains similar data. Now you want to enter summary statistics. In cell B2, insert the COUNTIF function to count the number of shipments for Austin (cell B1). Use appropriate mixed references to the range argument to keep the column letters the same. Copy the function to the range C2:D2. |
| 7 | In cell B3, insert the SUMIF function to calculate the total orders for Austin (cell B1). Use appropriate mixed references to the range argument to keep the column letters the same. Copy the function to the range C3:D3. |
| 8 | In cell B4, insert the AVERAGEIF function to calculate the average number of days for shipments from Austin (cell B1). Use appropriate mixed references to the range argument to keep the column letters the same. Copy the function to the range C4:D4. |
| 9 | Now you want to focus on shipments from Houston where the order was greater than $1,000. In cell C7, insert the COUNTIFS function to count the number of orders where the Airport Code is IAH (Cell D1) and the Order Total is greater than $1,000. |
| 10 | In cell C8, insert the SUMIFS function to calculate the total orders where the Airport Code is IAH (Cell D1) and the Order Total is greater than $1,000. |
| 11 | In cell C9, insert the MAXIFS function to return the highest order total where the Airport Code is IAH (Cell D1) and the Order Total is greater than $1,000. |
| 12 | On the Map worksheet, insert a map for the states and revenues. Cut and paste the map in cell C1. |
| 13 | Format the data series to show only regions with data and show all map labels. |
| 14 | Change the map title to April 5-9 Gross Revenue. |
| 15 | Use the Loan worksheet to complete the loan amortization table. In cell F2, insert the IPMT function to calculate the interest for the first payment. Copy the function to the range F3:F25. (The results will update after you complete the other functions and formulas.) |
| 16 | In cell G2, insert the PPMT function to calculate the principal paid for the first payment. Copy the function to the range G3:G25. |
| 17 | In cell H2, insert a formula to calculate the ending principal balance. Copy the formula to the range H3:H25. |
| 18 | Now you want to determine how much interest was paid during the first two years. In cell B10, insert the CUMIPMT function to calculate the cumulative interest after the first two years. Make sure the result is positive. |
| 19 | In cell B11, insert the CUMPRINC function to calculate the cumulative principal paid at the end of the first two years. Make sure the result is positive. |
| 20 | You want to perform a what-if analysis to determine the rate if the monthly payment is $1,150 instead of $1,207.87. In cell B15, insert the RATE function to calculate the necessary monthly rate given the NPER, proposed monthly payment, and loan. Make sure the result is positive. |
| 21 | Finally, you want to convert the monthly rate to an APR. In cell B16, insert a formula to calculate the APR for the monthly rate in cell B15. |
| 22 | Insert a footer on all sheets with your name on the left side, the sheet name code in the center, and the file name code on the right side. |
| 23 | Save and close Exp19_Excel_Ch07_CapAssessment_Shipping.xlsx. Exit Excel. Submit the file as directed.    |
AutoSave AF bakhole_Exp19_Excel_Cho7_CapAssessment_Shipping View Tell me Home Insert Draw Page Layout Formulas Data Review Share Comments Calibri (Body) v 11 v P A 92 ab Wran Text General v SR LIX V X [G V 0 -- 4 Peste BIU A Insert Format Ideas Delete Sort Merge & Center Y Conditional Format Cell Formatting as Table Styles v Find Select V Filter Yes No 1 M N o P R 5 W X Y Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? D6 x fx Total Days A R c F F G H 1 1 K 1 Input Area Cities Shipping 2 Order Totel Threshold 5 1,000 Mustin $ 24 3 Tatal Days Delivery Geal 10 Dallas Forth Warth $ 4 Shipping Refund Rate 30% Houston $ 30 5 Date Date Airport Shipping Shipping 6 Ordered Shipped Date Arrived Total Days Code Shipped From Order Total Cost Refund 7 4/5/21 4,6/21 4/9/21 AUS $ 975 4/5/21 4/7/21 4/15,21 ALS S 1,055 9 9 4/5/21 4/7/21 4/16/23 AH $ 1,075 10 4,5/21 4/7:21 4/12/21 20 D-W $ 1,000 11 4/5/21 479/71 4/16/21 IAH S 2.535 12 4/5/21 4/5/21 4/12/22 OFW $ 1,890 13 4,5/21 4/8/21 4/16/23 AUS S 950 14 4/6/21 4/8/21 4/15/21 DFW S 1,485 15 4,5/21 4/6/21 4/9/22 OFW $ 550 16 4/6/21 4/8/21 4/19/21 AUS $ 1,250 17 4/6/21 4/8/21 4/14/21 LAH S 1.600 18 4,5/21 4/9/21 4/19/22 OFW $ 2.500 19 4,7/21 4/12/21 4/16/2 AH $ 1,425 4,7/21 4/9/21 4/16/21 ALIS S 200 21 4/7/21 4/9/21 4/14/22 DFW $ 1,000 22 4,7/21 4/24/21 4/30/21 DEW $ 1,125 23 4,7/21 4/17/21 4/16/21 AH S 1,625 24 4/8/21 4/9/21 4/14/22 AH $ 1,345 25 4/8/21 4,9/21 4/16/23 OFW $ 2,100 26 4/8/21 4/8/21 4/12/21 DFW S 1,475 27 4/8/21 4/9/21 4/13/21 IAH $ 1,825 28 4/8/21 4/12/21 4/16/23 AUS $ 2,055 20 4/R/21 4/12/21 4/11/21 IAH $ 1,625 30 4/8/21 4/12/21 4/19/21 OFW $ 1,000 4:9/21 4/12/21 4/19/21 AUS S 1,005 32 4/12/21 4/16/21 IAH $ 1,745 33 4,9/21 4/12/21 4/16/21 DFW $ 2,200 4/9/21 4/20/21 AUS S 1,005 35 4/9/21 4/20/21 IAH $ 050 36 38 39 40 Week Stats Map Loan + + 100% AutoSave OFF ABBO... bakhole_Exp19_Excel_Cho7_CapAssessment_Shipping View Tell me Home Insert Draw Page Layout Formulas Data Review Share Comments X Calibri (body) v 11 VA A 92 Wran Text General v SB V LIX 0 V WDS -- 4 Pasic BIU A Merge & Center Insert Delete Ideas Format Sort Y Conditional Format Cell Formatting as Table Styles Find Select V Yes No - N N H 3 1 . Y 2 24 AL Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? A1 x fx Statistics t 1 L M i Statoes AUS DFW 2 Wat shipments 3 Tudor Valur .gif Ders Houston (WI) Order Over $1,000 7 hunter of Crd Ships Thelatos 9 High O'su We 10 Nrpart 11 Das Ordered To Cade Order Toid 12 1/21 AIS 5 975 13 4.>:21 2U AUS $ 1,055 14 4521 31 $ 3.975 15 4. DIA $1,000 16 4.5/21 31 $ 2,539 17 7 DIA $ 1,190 18 4.5731 21 AUS S 950 19 9 DA 20 4/6/21 3 OPA S 550 21 1/01 1 13 ALS 5 1.350 $ 1,500 31 40 12 DFA $ 3.500 24 12/21 944 $ 1,425 39 4,021 9 AIS SO 20 418/21 1 DIA De $1,600 37 1/72 23 DFA S1,125 9 $ 1,625 29 4,8121 6 6 H $ 3.945 30 DIA $ 2,305 31 4.8.21 & OFA $ 1,475 32 LAH 23 4.821 8 8 AUS $ 2,055 34 91 H $ 1,025 4/8/21 21 DFA S 1,000 16 4,99 10 ABS 3 $ 1,50 32 4.971 7 141 $ 1,145 wa 1A 7 DFA 57.100 1921 11 AUS $ 3,00 1,92 5 -1 ,4 :1,1 !.1 :,1 42 43 44 45 46 47 19 50 51 Week Stats Map Loan + 8154 AutoSave AF AP bakhole_Exp19_Excel_Cho7_CapAssessment_Shipping View Tell me Home Insert Draw Page Layout Formulas Data Review Share Comments X LE Calibri (body) v 11 ~ Al A 2 Wran Text General HH WE 5 Paste A $ v % Insert Delete Format Merge & Center Ideas Conditional Format Dell Formatting es Table Styles Sort Filter y Find Select Yes No M N P R 5 T 1) w X Y Z Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? A1 + Xfx State A B C D E F F G H 1 1 K 1 i State Revenue 2 California $ 55,945 3 Colorado $ 30.550 4 Texas $ 41.080 5 E 7 8 8 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 25 30 32 33 34 35 36 37 38 39 40 41 42 Week Stats Map Loan + Enter + 100% AutoSave AAP v G... bakhole_Exp19_Excel_Cho7_CapAssessment_Shipping View Tell me Home Insert Draw Page Layout Formulas Data Review Share Comments X Arial v 10 VA A 92 ab Wran Text General v SB V V -- 4 Pasic BIU - A Insert Format Delete Sort Ideas Merge & Center Y Conditional Format Cell Formatting as Table Styles v Find Select V Filter Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? Yes No A1 Loan Information A A 1 1 K 1 M N P P S s T U w 1 Loan Information 2 Loan Pi $ 75,000.00 3 3 APR 5.00% 4 Monthly Rate 5 Yoon for Loan 5 6 NPER 72 7 Monthly Payment $1.297.87 8 1 Cumulative Totals After Year 2 10 Internal 11 Principal Paid 12 13 What if the goal is $1,150 monthly payment? 14 Monthly Payment $ 1,150.00 15 Monthly Rate Noeces 16 APR Needed F G H Payment# Beg Balance Interest Principal End Balance 1 $ 75,000.00 2 . $ 3 5 4 4 5 5 $ $ 7 $ R 3 2 3 10 $ 11 $ 12 5 13 13 5 14 14 $ 3 3 15 3 18 3 17 3 18 3 15 12 5 23 $ 21 3 22 5 23 $ 24 3 19 19 2: 22 23 24 25 26 27 28 20 30 3 32 33 34 36 37 38 39 40 41 42 43 44 45 Week Stats Map Loan + Ready - 100% AutoSave AF bakhole_Exp19_Excel_Cho7_CapAssessment_Shipping View Tell me Home Insert Draw Page Layout Formulas Data Review Share Comments Calibri (Body) v 11 v P A 92 ab Wran Text General v SR LIX V X [G V 0 -- 4 Peste BIU A Insert Format Ideas Delete Sort Merge & Center Y Conditional Format Cell Formatting as Table Styles v Find Select V Filter Yes No 1 M N o P R 5 W X Y Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? D6 x fx Total Days A R c F F G H 1 1 K 1 Input Area Cities Shipping 2 Order Totel Threshold 5 1,000 Mustin $ 24 3 Tatal Days Delivery Geal 10 Dallas Forth Warth $ 4 Shipping Refund Rate 30% Houston $ 30 5 Date Date Airport Shipping Shipping 6 Ordered Shipped Date Arrived Total Days Code Shipped From Order Total Cost Refund 7 4/5/21 4,6/21 4/9/21 AUS $ 975 4/5/21 4/7/21 4/15,21 ALS S 1,055 9 9 4/5/21 4/7/21 4/16/23 AH $ 1,075 10 4,5/21 4/7:21 4/12/21 20 D-W $ 1,000 11 4/5/21 479/71 4/16/21 IAH S 2.535 12 4/5/21 4/5/21 4/12/22 OFW $ 1,890 13 4,5/21 4/8/21 4/16/23 AUS S 950 14 4/6/21 4/8/21 4/15/21 DFW S 1,485 15 4,5/21 4/6/21 4/9/22 OFW $ 550 16 4/6/21 4/8/21 4/19/21 AUS $ 1,250 17 4/6/21 4/8/21 4/14/21 LAH S 1.600 18 4,5/21 4/9/21 4/19/22 OFW $ 2.500 19 4,7/21 4/12/21 4/16/2 AH $ 1,425 4,7/21 4/9/21 4/16/21 ALIS S 200 21 4/7/21 4/9/21 4/14/22 DFW $ 1,000 22 4,7/21 4/24/21 4/30/21 DEW $ 1,125 23 4,7/21 4/17/21 4/16/21 AH S 1,625 24 4/8/21 4/9/21 4/14/22 AH $ 1,345 25 4/8/21 4,9/21 4/16/23 OFW $ 2,100 26 4/8/21 4/8/21 4/12/21 DFW S 1,475 27 4/8/21 4/9/21 4/13/21 IAH $ 1,825 28 4/8/21 4/12/21 4/16/23 AUS $ 2,055 20 4/R/21 4/12/21 4/11/21 IAH $ 1,625 30 4/8/21 4/12/21 4/19/21 OFW $ 1,000 4:9/21 4/12/21 4/19/21 AUS S 1,005 32 4/12/21 4/16/21 IAH $ 1,745 33 4,9/21 4/12/21 4/16/21 DFW $ 2,200 4/9/21 4/20/21 AUS S 1,005 35 4/9/21 4/20/21 IAH $ 050 36 38 39 40 Week Stats Map Loan + + 100% AutoSave OFF ABBO... bakhole_Exp19_Excel_Cho7_CapAssessment_Shipping View Tell me Home Insert Draw Page Layout Formulas Data Review Share Comments X Calibri (body) v 11 VA A 92 Wran Text General v SB V LIX 0 V WDS -- 4 Pasic BIU A Merge & Center Insert Delete Ideas Format Sort Y Conditional Format Cell Formatting as Table Styles Find Select V Yes No - N N H 3 1 . Y 2 24 AL Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? A1 x fx Statistics t 1 L M i Statoes AUS DFW 2 Wat shipments 3 Tudor Valur .gif Ders Houston (WI) Order Over $1,000 7 hunter of Crd Ships Thelatos 9 High O'su We 10 Nrpart 11 Das Ordered To Cade Order Toid 12 1/21 AIS 5 975 13 4.>:21 2U AUS $ 1,055 14 4521 31 $ 3.975 15 4. DIA $1,000 16 4.5/21 31 $ 2,539 17 7 DIA $ 1,190 18 4.5731 21 AUS S 950 19 9 DA 20 4/6/21 3 OPA S 550 21 1/01 1 13 ALS 5 1.350 $ 1,500 31 40 12 DFA $ 3.500 24 12/21 944 $ 1,425 39 4,021 9 AIS SO 20 418/21 1 DIA De $1,600 37 1/72 23 DFA S1,125 9 $ 1,625 29 4,8121 6 6 H $ 3.945 30 DIA $ 2,305 31 4.8.21 & OFA $ 1,475 32 LAH 23 4.821 8 8 AUS $ 2,055 34 91 H $ 1,025 4/8/21 21 DFA S 1,000 16 4,99 10 ABS 3 $ 1,50 32 4.971 7 141 $ 1,145 wa 1A 7 DFA 57.100 1921 11 AUS $ 3,00 1,92 5 -1 ,4 :1,1 !.1 :,1 42 43 44 45 46 47 19 50 51 Week Stats Map Loan + 8154 AutoSave AF AP bakhole_Exp19_Excel_Cho7_CapAssessment_Shipping View Tell me Home Insert Draw Page Layout Formulas Data Review Share Comments X LE Calibri (body) v 11 ~ Al A 2 Wran Text General HH WE 5 Paste A $ v % Insert Delete Format Merge & Center Ideas Conditional Format Dell Formatting es Table Styles Sort Filter y Find Select Yes No M N P R 5 T 1) w X Y Z Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? A1 + Xfx State A B C D E F F G H 1 1 K 1 i State Revenue 2 California $ 55,945 3 Colorado $ 30.550 4 Texas $ 41.080 5 E 7 8 8 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 25 30 32 33 34 35 36 37 38 39 40 41 42 Week Stats Map Loan + Enter + 100% AutoSave AAP v G... bakhole_Exp19_Excel_Cho7_CapAssessment_Shipping View Tell me Home Insert Draw Page Layout Formulas Data Review Share Comments X Arial v 10 VA A 92 ab Wran Text General v SB V V -- 4 Pasic BIU - A Insert Format Delete Sort Ideas Merge & Center Y Conditional Format Cell Formatting as Table Styles v Find Select V Filter Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? Yes No A1 Loan Information A A 1 1 K 1 M N P P S s T U w 1 Loan Information 2 Loan Pi $ 75,000.00 3 3 APR 5.00% 4 Monthly Rate 5 Yoon for Loan 5 6 NPER 72 7 Monthly Payment $1.297.87 8 1 Cumulative Totals After Year 2 10 Internal 11 Principal Paid 12 13 What if the goal is $1,150 monthly payment? 14 Monthly Payment $ 1,150.00 15 Monthly Rate Noeces 16 APR Needed F G H Payment# Beg Balance Interest Principal End Balance 1 $ 75,000.00 2 . $ 3 5 4 4 5 5 $ $ 7 $ R 3 2 3 10 $ 11 $ 12 5 13 13 5 14 14 $ 3 3 15 3 18 3 17 3 18 3 15 12 5 23 $ 21 3 22 5 23 $ 24 3 19 19 2: 22 23 24 25 26 27 28 20 30 3 32 33 34 36 37 38 39 40 41 42 43 44 45 Week Stats Map Loan + Ready - 100%
