Modules 5 8 sam capstone project 1a

Documentation
Illustrated Excel 2016 | Modules 5–8: SAM Capstone Project 1a
Paterson Arts Center
MANAGING FORMULAS, DATA, AND TABLES
Author: MEHDI JAFARNIA
Note: Do not edit this sheet. If your name does not appear in cell B6, please download a new copy of the file from the SAM website.
Group Classes
PAC
Code Name Time Day Location Fee Instructor
AR100 Preschool Art 10:30 AM Monday Cassatt Studio $25 Grady
AR101 After School Art 3:00 PM Tuesday Basie Hall $30 Morales
AR102 Preschool Art 9:30 AM Wednesday Cassatt Studio $25 Grady
AR103 After School Art 3:00 PM Thursday Basie Hall $30 Aubrey
AR104 Cartooning 3:00 PM Friday Cassatt Studio $30 Saunders
AR105 Open Art Studio 12:00 PM Saturday Basie Hall $20 Pak
MU200 Music Together 9:30 AM Monday Chopin Room $15 Dombrowski
MU201 Music Together 2:00 PM Tuesday Chopin Room $15 Dombrowski
MU202 Intro Piano 3:00 PM Monday Basie Hall $25 Tamada
MU203 Intro Guitar 3:00 PM Tuesday Basie Hall $25 Blair
Revenue
Gwen Rayburn

Students
PAC
Student Date Class Code Class Name Instructor Repeat? Fee Amount Paid Class code AR102
Alicia Danz 9/6/20 MU201 Music Together Dombrowski No $15 Class name
Amy Holloway 9/9/20 AR104 Cartooning Saunders Yes $30 Instructor
Anna Tang 9/5/20 AR101 After School Art Morales Yes $30
Anthony Coloso 9/5/20 PR105 Guitar Blair No $25 Amount paid
Becca Feinbaum 9/7/20 PR108 Piano Dombrowski No $25 Number of classes
Brandon Bartells 9/5/20 AR100 Preschool Art Grady Yes $25
Brent McDuffy 9/9/20 AR104 Cartooning Saunders Yes $30
Brian Dohen 9/9/20 AR103 After School Art Aubrey No $30
Carla Bossard 9/7/20 PR103 Voice Thurow No $25
Caroline Dargenio 9/7/20 AR102 Preschool Art Grady No $25
Chad Abong 9/6/20 PR100 Piano Dombrowski Yes $25
Chris Gaudreau 9/6/20 MU202 Intro Piano Tamada No $25
Christina Grote 9/6/20 AR103 After School Art Aubrey Yes $30
Dana Birnbaum 9/9/20 MU203 Intro Guitar Blair Yes $25
Drew Rocco 9/5/20 AR100 Preschool Art Grady No $25
Edie Payton 9/6/20 MU201 Music Together Dombrowski Yes $15
George Bremmer 9/7/20 AR105 Open Art Studio Pak No $20
Greg Caslavka 9/6/20 PR104 Piano Tamada No $25
Hal Cooper 9/7/20 AR102 Preschool Art Grady Yes $25
Hope Barstad 9/5/20 PR102 Violin Dombrowski Yes $25
Jack Engelhart 9/5/20 AR105 Open Art Studio Pak No $20
Jenny Jones-Garrity 9/6/20 AR101 After School Art Morales No $30
Jeremy Donley 9/6/20 PR107 Guitar Blair No $25
Jon Innes 9/5/20 MU203 Intro Guitar Blair No $25
Jordy Kelly 9/6/20 AR104 Cartooning Saunders Yes $30
Jose Padilla 9/6/20 AR105 Open Art Studio Pak No $20
Julia Oliverio 9/6/20 MU202 Intro Piano Tamada Yes $25
Katie Attista 9/6/20 AR100 Preschool Art Grady Yes $25
Kerri Khum 9/7/20 AR103 After School Art Aubrey No $30
Liz Pazia 9/7/20 AR105 Open Art Studio Pak No $20
Maggie Hadsell 9/6/20 PR109 Violin Ricci Yes $25
Marco Alves 9/5/20 PR101 Guitar Blair Yes $25
Mark Flynn 9/5/20 MU200 Music Together Dombrowski No $15
Mary Jo Grams 9/5/20 MU200 Music Together Dombrowski No $15
Mary Malone 9/5/20 AR100 Preschool Art Grady No $25
Michael Streicher 9/5/20 AR101 After School Art Morales No $30
Nicole Pierce 9/7/20 AR102 Preschool Art Grady No $25
Pete Kasten 9/5/20 MU202 Intro Piano Tamada Yes $25
Piper August 9/5/20 AR103 After School Art Aubrey Yes $30
Rob Stockwell 9/6/20 AR101 After School Art Morales No $30
Samantha Roche 9/6/20 MU200 Music Together Dombrowski No $15
Sophia Halena 9/7/20 AR102 Preschool Art Grady Yes $25
Steve Ghandri 9/6/20 MU203 Intro Guitar Blair No $25
Tom Tedeschi 9/5/20 AR105 Open Art Studio Pak Yes $20
Tricia Ramos 9/6/20 PR106 Violin Ricci Yes $25
Wanda Harris 9/7/20 AR103 After School Art Aubrey No $30
Private Lessons
PAC
Code Name Time Day Location Fee Instructor
PR100 Piano 3:00 PM Monday Chopin Room $25 Dombrowski
PR101 Guitar 4:00 PM Monday Basie Hall $25 Blair
PR102 Violin 3:00 PM Tuesday Chopin Room $25 Dombrowski
PR103 Voice 4:00 PM Tuesday Basie Hall $25 Thurow
PR104 Piano 3:00 PM Wednesday Chopin Room $25 Tamada
PR105 Guitar 4:00 PM Wednesday Basie Hall $25 Blair
PR106 Violin 3:00 PM Thursday Chopin Room $25 Ricci
PR107 Guitar 4:00 PM Thursday Basie Hall $25 Blair
PR108 Piano 3:00 PM Friday Chopin Room $25 Dombrowski
PR109 Violin 4:00 PM Friday Chopin Room $25 Ricci
Name
Expansion
PAC
Loan Quotes for Expansion
Loan Option 1 Loan Option 2 Loan Option 3
Loan Amount $ 250,000.00 $ 250,000.00 $ 250,000.00
Yearly Interest Rate 4.35% 4.20% 3.95%
Term in Months 60 48 36
Monthly Payment:
Total Payments:
Total Interest: