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

In cell e15 enter a formula

09/11/2021 Client: muhammad11 Deadline: 2 Day

New Perspectives Excel 2013

Tutorial 9: SAM Project 1a

Wayside Driving School

EXPLORING FINANCIAL TOOLS AND FUNCTIONS

Project Goal

M Project Name

Project Goal

PROJECT DESCRIPTION
Emma Patterson is the owner of Wayside Driving School, and wants to expand operations into neighboring towns. To do so, she would need a loan to cover the costs of additional classroom space, vehicles, and instructors. Emma has asked you to create a detailed analysis of various expansion and financing options, complete with loan amortization and depreciation schedules. She also wants you to create a five-year sales forecast and income statement.

GETTING STARTED
· Download the following file from the SAM website:

· NP_Excel2013_T9_P1a_FirstLastName_1.xlsx

· Open the file you just downloaded and save it with the name:

· NP_Excel2013_T9_P1a_FirstLastName_2.xlsx

· Hint: If you do not see the .xlsx file extension in the Save file dialog box, do not type it. Excel will add the file extension for you automatically.

· With the file NP_Excel2013_T9_P1a_FirstLastName_2.xlsx still open, ensure that your first and last name is displayed in cell B6 of the Documentation sheet. If cell B6 does not display your name, delete the file and download a new copy from the SAM website.

PROJECT STEPS
Go to the Loan Analysis worksheet. In cell D12, use the PMT function to calculate the monthly payment for a loan using the inputs listed under the Add 1 Location loan scenario in cells D5, D7, and D9 (Hint: The result will be displayed as a negative number to reflect the negative cash flow of a loan payment).

In cell E7, enter a formula using the RATE function to calculate the monthly interest rate for a loan using the inputs listed under the Add 2 Locations loan scenario in cells E9, E12, and E5 (Hint: Assume the present value of the loan is the loan amount shown in cell E5).

In cell F5, enter a formula using the PV function to calculate the loan amount using the inputs listed under the Add 3 Locations loan scenario in cells F7, F9, and F12.

In cell G9, enter a formula using the NPER function to calculate how many months it would take to pay back a $1 million loan using inputs listed under the Expansion + BuyOut loan scenario in cells G7, G12, and G5.

Go to the Amortization worksheet. In cell C17, enter a formula using the CUMIPMT function to calculate the cumulative interest paid on the loan after the first year (payments 1 through 12) when the payments are made at the end of the period (Hint: Use 0 as the type argument in your formula). Use absolute references for the RATE, NPER, and PV arguments and relative references for the Start and End arguments. Copy the formula from cell C17 to the range D17:G17.

In cell H17, use the Error Checking command to identify the error in the cell, then correct the error (Hint: The formula in the cell should calculate the total the values in C17:G17 using the SUM function).

In cell C18, enter a formula using the CUMPRINC function to calculate the cumulative principal paid in the first year (payments 1 through 12) when the payments are made at the end of the period (Hint: Use 0 as the type argument in your formula). Use absolute references for the RATE, NPER, and PV arguments and relative references for the Start and End arguments. Copy the formula from cell C18 to the range D18:G18.

In cell E23, enter a formula that uses the PPMT function to determine the amount of loan payment number 1 devoted to the principal. Use absolute references for the RATE, NPER, and PV arguments and use cell A23 as the period argument (Hint: Remember that the period used in the formula is based on a monthly payment schedule). Copy the formula from cell E23 to range E24:E82.

In cell F23, enter a formula that uses the IPMT function to determine the amount of loan payment number 1 devoted to the interest. Use absolute references for the RATE, NPER, and PV arguments and use cell A23 as the period argument (Hint: Remember that the period used in the formula is based on a monthly payment schedule). Copy the formula from cell F23 to range F24:F82.

Go to the Depreciation worksheet. In cell C12, enter a formula that uses the SLN function to calculate the straight-line depreciation for the new vehicle fleet during the first year of service, with the value in cell D6 representing the expected life of the vehicle fleet. Use absolute references for the cost, salvage, and life arguments in the SLN formula. Copy the formula, without cell formatting, from cell C12 to the range D12:I12.

In cell C20, enter a formula that uses the DB function to calculate the declining balance depreciation for the new vehicle fleet during the first year of service, with the value in cell D6 representing the expected life of the vehicle fleet and the value in cell C19 as the current period. Use absolute references for the cost, salvage and life arguments in the DB formula and a relative reference for the period argument. Copy the formula from cell C20 to the range D20:I20.

Determine the error in cell D21 by using the Trace Precedent and Trace Dependent arrows. The formula in cell D21 should calculate the cumulative depreciation of the vehicle fleet by adding the Cumulative Depreciation value in year 1 to the Yearly Depreciation value in year 2. Correct the error in cell D21, copy the corrected formula in cell D21 to the range E21:I21, and then remove any arrows from the worksheet.

Go to the Income Statement worksheet. Project the revenues associated with the Classroom fees category for 2018-2020 (cells D5:F5) using a Growth Trend interpolation (Hint: Remember to select the range C5:G5 before filling this series with values).

Project the revenues associated with the Other category for 2018-2020 (cells D7:F7) using a Linear Trend interpolation (Hint: Remember to select the range C7:G7 before filling this series with values).

Project the expenses associated with the Payroll category for 2018-2021 (cells D11:G11) using a Growth trend extrapolation, using a step value of 1.07. (Hint: Remember that, when extrapolating values, the trend button in the Series Dialog Box should not be checked). Do not set a stop value for the series (Hint: Remember to select the range C11:G11 before filling this series with values).

Go to the Rate of Return worksheet and complete the following actions.

a. In cell E15, enter a formula that uses the NPV function to calculate the Present Value of the Add 1 Location investment, using the value in cell E14 as the desired rate of return and the range D7:D12 as the return paid to investors (Hint: If it appears, ignore the Formula Omits Adjacent Cell error warning).

b. In cell E16, enter a formula that calculates the Net Present Value by adding the Present Value of the Add 1 Location investment (calculated in cell E15) to the value of the initial investment (in cell D6).

In cell E17, enter a formula that uses the IRR function to calculate the internal rate of return of the Add 1 Location investment, using the range D6:D12 as the returns paid to the investors.

Your workbook should look like the Final Figures on the following pages. Save your changes, close the workbook, and exit Excel. Follow the directions on the SAM website to submit your completed project.

Final Figure 1: Loan Analysis Worksheet

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:

Online Assignment Help
Best Coursework Help
A+GRADE HELPER
Assignments Hut
Coursework Assignment Help
Solutions Store
Writer Writer Name Offer Chat
Online Assignment Help

ONLINE

Online Assignment Help

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

$36 Chat With Writer
Best Coursework Help

ONLINE

Best Coursework Help

This project is my strength and I can fulfill your requirements properly within your given deadline. I always give plagiarism-free work to my clients at very competitive prices.

$43 Chat With Writer
A+GRADE HELPER

ONLINE

A+GRADE HELPER

I am a professional and experienced writer and I have written research reports, proposals, essays, thesis and dissertations on a variety of topics.

$46 Chat With Writer
Assignments Hut

ONLINE

Assignments Hut

I have assisted scholars, business persons, startups, entrepreneurs, marketers, managers etc in their, pitches, presentations, market research, business plans etc.

$18 Chat With Writer
Coursework Assignment Help

ONLINE

Coursework Assignment Help

I am an experienced researcher here with master education. After reading your posting, I feel, you need an expert research writer to complete your project.Thank You

$34 Chat With Writer
Solutions Store

ONLINE

Solutions Store

This project is my strength and I can fulfill your requirements properly within your given deadline. I always give plagiarism-free work to my clients at very competitive prices.

$26 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

Business decision making project part 3 powerpoint - No gumption summary - Unit 6 Assignment: Scholarly Source - Correction to professional CV and needs Cover Letter - 1621 reedy creek road rockleigh - NUR 2 - Cosi louis nowra quotes - Magnetic field of a finite current sheet - Bsbwor203b answers - Anomalies in database with example - Team operating principles project charter example - The secret life of walter mitty short story setting - Need my Week4 done discussion for hsc4021 health promotion and wellness - Suppose 10-year t-bonds have a yield of 5.30 - Toddington village hall hire - Chapter 5: Ineffective Listening Forum - Cloud - George kittle pentagon jr cleats - World War 2 - Myteacherpages answers - Paris and the golden apple story - Neis payment rate 2020 - Singapore airlines marketing strategy case study - A psalm of life - Oxygen poem mary oliver analysis - Graco proshot fine finish - Raw facts such as letters words and sounds are called - Health Care Policy - Purpose of prologue in romeo and juliet - Capstone Portfolio: Professional and Ethical Practice Experience Standard 1 - DQ Question - Cyber security raci - Main earth bonding sizes - Gorse covert community centre maxwell drive loughborough - Enterprise Architecture - International marketing and export management 7th edition pdf - Chotukool case study analysischotukool case study analysis - LEGAL Forum Week 3# - Education is a never ending process - Life cycle of a star poster - Bishop gate medical centre - Discussion - Policy Analysis Memorandum - Cultural Diversity - Threats to a computerized accounting system - JCCMI- Phil Week 2 Dis 1 - Marshall pediatrics nowcare huntington wv - Barriers to whsms implementation - True or false questions and answers list - Promotional strategy presentation mkt 421 - Write briefly on cloud computing recommendations suggested by nist - Research Paper - Bpp lifetime pass assurance acca - Everyday use by alice walker discussion questions and answers - Read Leaked Movie Trailer and a Confidentiality Agreement and complete the questions at the end of the case study. - The gilded six bits theme - Chapter 3 professional ethics solutions - Carl jung the shadow - Letter of complaint hotel - 38 second avenue katoomba - Khufu cause of death - Waves on a string lab answers - Christopher zanko art for sale - Medisys corp case study - Cambridge igcse mathematics syllabus - BUS660 WEEK 3 ASSIGNMENT - Sartre paper cutter - Questions a social scientist would ask - Literal and implied meaning worksheets - Apc written exam pharmacy - The adequacy of the criminal justice system - Access control walk through checklist - Case study - Myspace search old profiles - 5 examples of effective use of family resources - Mini ice plant business - Lord of the flies excerpt - The possibility restaurant case problem solution - Bhopal gas tragedy ethics - Sons of korah psalm 91 - Mapa conceptual. - Jetblue and the veterans administration case study - Project question related to a Hotel created were environmental factors are being considered - Pride poem by dahlia ravikovitch - Synchronous machine problems and solutions - Individual & dual movement 1 - How many vertices in a cube - To be or not to be' soliloquy analysis - Presentation - Da form 1594 replacement - System Development Life Cycle: Phases IV & V – Implementation and Maintenance - Disaster managment - Barbarossa spiced rum nutritional information - Soups stocks and sauces powerpoint - Isbn 9781118022276 - Drew marine chemical product catalogue - 3 types of levers - Field service technician job description - Ya estas - Research paper