excel

profileNereyda
Sardinas_Excel_7G_Loan_Staff_Revenue.zip

Sardinas_Excel_7G_Loan_Staff_Revenue.xlsx

Warehouse Purchase

Warehouse Purchase in Chicago
Amount of Loan $975,000
Period (years) 10
Interest rate (per year) 5.25%
Payment (per month) $10,460.94
Option #1 Reduce the Loan
Amount of Loan $728,802
Period (years) 10
Interest rate (per year) 5.50%
Payment (per month) $8,000.00
Option #2 Increase the Years
Amount of Loan $975,000
Period (years) 15
Interest rate (per year) 5.50%
Payment (per month) $8,000.00

Warehouse Payment Table

Loan Options for Warehouse Purchase: Rates versus Months
Amount of Loan $975,000
Period (months) 120
Interest rate (per year) 5.25%
Payment Options
Number of Monthly Payments
60 120 180 240 300 360
Rates 7.50%
7.00%
6.50%
6.00%
5.50%
5.00%
4.50%
4.00%

Staffing Plan

Jesse Jewelers
Store Staff Planning Form
Name Richmond
Store # N211
Date 9-Jan
Job Code Description # of Positions Type Salary Budget Amount
$ -
-
-
-
-
-
-
-
-
-
Total:

Job Information

Jesse Jewelers
Job Classification List
Job Code Description Salary
M-MG Manager $ 75,000
M-AMG Assistant Manager $ 52,500
C-CASH Cashier $ 39,750
C-CSA Customer Service $ 36,000
S-STR Stockroom Assistant $ 33,000
B-BYR Buyer $ 45,750
CC-J Maintenance Attendant $ 30,000

Bracelet Revenue

Jesse Jewelers
Last Year: Online Bracelet Sales Projected: Online Bracelet Sales
Product 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Total % 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Total %
Crystal Bracelets 1,898 2,008 1,876 2,151 7,933 22% 2,164 2,289 2,139 2,452 9,044 20%
Beaded Bracelets 1,337 1,254 1,656 2,002 6,249 17% 1,671 1,430 2,070 2,503 7,673 17%
ID Bracelets 2,145 1,766 2,074 2,255 8,240 22% 2,252 1,854 2,178 2,368 8,652 ERROR:#DIV/0!
Ankle Bracelets 2,371 2,151 2,206 2,085 6,728 18% 2,798 2,538 2,603 2,460 10,399 23%
Men's Bracelets 1,656 1,436 2,052 2,475 7,619 21% 2,020 1,752 2,339 3,020 9,131 20%
Total 9,407 8,615 9,864 10,968 36,769 10,905 9,863 11,329 12,802 44,899
Assumptions
Item Growth
Crystal Bracelets 14.0%
Beaded Bracelets 25.0%
ID Bracelets 5.0%
Ankle Bracelets 18.0%
Men's Bracelets 22.0%

Designers

Specialty Sports bracelets
Column Position
Designer Name
Jewelry Designers
Designer Name Date Added to Product Line Specialty Contract Length
Alexander, Rebekah March 5, 2018 Stud earrings 2 years
Alvarez, Eliza February 7, 2019 Turqoise jewelry 4 years
Bradley, Christine June 23, 2019 Hoop earrings 2 years
Campbell, Daria April 16, 2018 Tennis bracelets 5 years
Caputo, Stephanie October 15, 2019 Gold chain necklaces 5 years
DiAntonio, Avelina September 4, 2018 Dangle earrings 3 years
Furfy, Jana September 5, 2020 Engagement rings 5 years
Hernandez, Anna March 7, 2019 Sports bracelets 4 years
Kakaulian, Anastasia April 29, 2019 Gemstone rings 3 years
McElaney, Cleta December 22, 2020 Barbell earrings 1 year
Morris, Atonye January 26, 2019 Pearl necklaces 3 years
Nguyen, Cong July 30, 2020 Cuff links 2 years
Parkhill, James August 27, 2019 Huggy earrings 1 year
Poon, Laurence February 14, 2020 Flag pins 4 years
Reid, Carla August 23, 2019 Charm bracelets 5 years
Rose, Edward September 17, 2020 Gemstone brooches 6 years
Soltan, Reza May 23, 2020 Jade rings 3 years
Stavish, Joseph June 10, 2020 Tiaras 2 years
Telfer, Larry August 24, 2019 Pearl bracelets 3 years
Thomas, Carlis February 23, 2018 Pendant necklaces 5 years
Vohra, Ashwin March 17, 2020 Pearl earrings 5 years
Wall, WenLi June 21, 2020 Diamond earrings 5 years

Excel_7G_Loan_Staff_Revenue_Instructions.docx

Grader - Instructions Excel 2019 Project

Excel_7G_Loan_Staff_Revenue

Project Description:

In this project, you will create a named range and use it to set data validation. You will use a PMT function to calculate a value and then use it in a two-variable data table. You will also enter VLOOKUP functions to return values from a table, and format cells in the workbook. You will also audit a worksheet and correct errors.

Steps to Perform:

Step

Instructions

Points Possible

1

Open the file Excel_7G_Loan_Staff_Revenue.xlsx downloaded with this project.

0

2

Display the second worksheet—Warehouse Payment Table. In cell B8, enter a PMT function using cell B4 divided by 12 as the rate, cell B3 as the number of payment periods, and cell B2 as the present value of the loan. Display the result as a positive number.

8

3

Create a two-variable data table in the range B8:H16. Set cell B3 as the row input cell, and cell B4 as the column input cell. From the Cell Styles gallery, apply the Currency cell style to the range C9:H16. Select the payment option closest to but less than $10,000 per month for a 120-month loan—cell D16—and format the option with the Note cell style. Click cell A1 and Save your workbook.

11

4

Display the fourth worksheet—Job Information. Select the range A4:C11, and then sort the range by Job Code in ascending order. By using the Create from Selection command, create a range named Job_Code using the data in the range A4:A11. Click cell A1.

10

5

Display the Staffing Plan worksheet, and then select the range A9:A18. Create a Data Validation list with Source equal to the named range Job_Code

8

6

Click cell A9, click the list arrow, and then click M-MG. Click cell B9 to make it the active cell, and then insert a VLOOKUP function that will look up the Description of the Job Code in cell A9 using the information in the Job Information worksheet as the table array. After selecting the table array, be sure to press F4 to make it an absolute cell reference. The Description to be looked up is in column 2 of the table array.

10

7

With cell B9 as the active cell, copy the VLOOKUP formula down through cell B18. In cell C9, type 1 as the # of Positions and in cell D9, type Management as the Type.

6

8

In cell E9, insert the VLOOKUP function to look up the Salary of the Job Code in cell A9 by using the information in the Job Information sheet as the table array; the Salary is in column 3 of the table array. Copy the VLOOKUP formula in cell E9 down through cell E18.

10

9

Beginning in cell A10, add these staff positions: Item # of Positions Type C-CASH 3 Cashier C-CSA 1 Customer Service M-AMG 3 Management

4

10

Delete any unused rows between the last item and the Total row. Sum the Budget Amount column and apply the Total cell style. Click cell A1 and Save your workbook.

3

11

Display the Bracelet Revenue worksheet. Click cell I5, and then on the Formulas tab, click Trace Precedents. On the ribbon, in the Formula Auditing group, click Error Checking, and then click Edit in Formula Bar. Edit the formula so that the formula is using the Growth Assumption for Beaded Bracelets, not for Crystal Bracelets.

6

12

In the Error Checking dialog box, click Resume. In cell M6, notice the formula is trying to divide by cell L10, which is empty. Click Edit in Formula Bar, change 10 to 9 Ensure that the reference to L9 is an absolute reference, and then in the Error Checking dialog box, click Resume.

6

13

In cell F7, examine the error information, and then click Copy Formula from Above. Examine the error in cell J8, and then click Copy Formula from Left. Click OK. Use Format Painter to copy the format in cell M5 to cell M6. Click cell A1 and Save your workbook.

6

14

Display the Designers worksheet. In cell B2, insert a MATCH function to find the position of Sports bracelets in the range c6:c27. In cell B3, insert a combined INDEX and MATCH function to display the name of the designer for Sports bracelets. Click cell A1, and then Save your workbook.

6

15

In the sheet tab row, right-click any sheet tab, and then click Select All Sheets. Display the Page Setup dialog box. From the Margins tab, center the worksheets on the page horizontally. From the Header/Footer tab, create a Custom Footer with the file name in the Left section and the sheet name in the Right section. Right-click the sheet tab, and then click Ungroup Sheets. Display the Warehouse Payment Table worksheet, and then set this sheet’s Orientation to Landscape. Display the Bracelet Revenue sheet. For this sheet, set the Orientation to Landscape, and in the Scale to Fit group, set the Scale to 95% Set the Orientation of the Designers worksheet to Landscape.

5

16

Display Backstage view, click Show All Properties. On the list of Properties, in the Tags box, type staffing plan, bracelet revenue In the Subject box, type your course name and section number. Under Related People, be sure that your name displays as the author. On the left, click Print. Under Settings, click the Print Active Sheets arrow, and then click Print Entire Workbook. At the bottom of the window, click Next Page to scroll through the six worksheets and check for any errors. On the left, click Save.

1

17

Ensure that the worksheets are correctly named and placed in the following order in the workbook: Warehouse Purchase, Warehouse Payment Table, Staffing Plan, Job Information, Bracelet Revenue, and Designers. Save the workbook. Close the workbook and then exit Excel. Submit the workbook as directed.

0

Total Points

100

Created On: 05/14/2021 1 GO19_XL_CH07_GRADER_7G_HW - Loan Staff Revenue 1.1

e07G_Loan_Staff_Revenue_final_result.JPG