GenX is a career training company that offers both online and on$-$campus weekend training courses on web development, data science, coding, and digital marketing. The accompanying data file shows the courses that will be offered next month by GenX. The data set contains course name $($Course$),$ whether the course is offered online or on$-$campus $($Mode$),$ current enrollment $($Enrollment$),$ tuition per student $($Tuition$),$ cost of instructors $($Instructor costs$),$ facility costs $($Facility costs$),$ technical service costs $($Technical services$),$ and historical cancellation rate for the course $($Cancellation rate$).$ Only on$-$campus courses incur facility costs. Online courses carry much higher costs for technical services than on$-$campus courses. The historical cancellation rate is used to project the actual enrollments of the courses. GenX would like to develop a spreadsheet model that calculates the projected revenue and profit for the month.