Excel Project 2 IFSM

xlsx

School

University of Maryland, University College *

*We aren’t endorsed by this school

Course

201

Subject

Finance

Date

Feb 20, 2024

Type

xlsx

Pages

12

Uploaded by Shegetsanswers101

Report
Name: STUDENT NAME Class/Section: IFSM 201/6373 Project: Excel Project #2 Date Due: 21-Sep-21
Year Quarter Location CarClass Revenue NumCars 2018 Q2 Airport Premium $303,242 1,933 2018 Q2 Airport Hybrid $303,607 1,982 2018 Q2 Airport SUV $303,199 2,027 2018 Q1 Airport Premium $359,382 2,335 2018 Q1 Downtown Premium $354,474 2,383 2018 Q1 Airport Hybrid $359,794 2,401 2018 Q1 Downtown Hybrid $354,745 2,420 2018 Q1 Airport SUV $360,039 2,488 2018 Q1 Downtown SUV $354,839 2,512 2018 Q1 Downtown Economy $358,719 2,711 2018 Q2 Downtown Economy $379,501 2,742 2018 Q3 Airport Premium $483,322 3,004 2018 Q3 Airport Hybrid $483,684 3,090 2018 Q2 Downtown Premium $466,323 3,095 2018 Q2 Downtown Hybrid $466,712 3,133 2018 Q3 Airport SUV $482,829 3,201 2018 Q1 Airport Economy $449,582 3,260 2018 Q2 Downtown SUV $466,527 3,277 2018 Q2 Airport Economy $480,589 3,337 2018 Q3 Downtown Premium $516,616 3,381 2018 Q3 Downtown Hybrid $516,779 3,444 2018 Q4 Downtown Economy $508,821 3,457 2018 Q3 Downtown SUV $517,006 3,603 2018 Q4 Downtown Premium $596,796 3,856 2018 Q4 Airport Premium $634,905 3,892 2018 Q4 Downtown Hybrid $596,477 3,946 2018 Q4 Airport Hybrid $634,492 3,976 2018 Q4 Downtown SUV $596,103 4,098 2018 Q4 Airport Economy $612,501 4,112 2018 Q4 Airport SUV $617,852 4,115 2018 Q3 Airport Economy $701,974 4,742 2018 Q3 Downtown Economy $770,161 5,386 2019 Q2 Airport Economy $368,286 2,153 2019 Q4 Downtown Premium $431,761 2,562 2019 Q4 Downtown Hybrid $431,140 2,620 2019 Q1 Downtown Premium $424,833 2,661 2019 Q4 Downtown SUV $431,029 2,708 2019 Q1 Downtown Hybrid $425,127 2,729 2019 Q1 Downtown SUV $424,718 2,799 2019 Q3 Downtown Premium $494,587 3,006 2019 Q3 Downtown Hybrid $494,669 3,065 2019 Q4 Airport Premium $540,411 3,082 2019 Q2 Downtown Premium $500,347 3,101 2019 Q4 Airport Hybrid $541,112 3,115
2019 Q2 Downtown Hybrid $500,601 3,172 2019 Q3 Downtown SUV $495,372 3,197 2019 Q4 Airport SUV $540,599 3,231 2019 Q2 Downtown SUV $500,494 3,251 2019 Q1 Airport Economy $499,117 3,296 2019 Q1 Airport Premium $565,965 3,418 2019 Q1 Airport Hybrid $565,721 3,515 2019 Q3 Airport Economy $593,981 3,555 2019 Q2 Airport Premium $599,690 3,556 2019 Q1 Airport SUV $565,749 3,623 2019 Q2 Airport Hybrid $599,005 3,650 2019 Q2 Airport SUV $599,382 3,783 2019 Q3 Airport Premium $658,374 3,883 2019 Q3 Airport Hybrid $658,702 3,927 2019 Q3 Airport SUV $658,241 4,097 2019 Q2 Downtown Economy $641,168 4,302 2019 Q3 Downtown Economy $681,155 4,540 2019 Q4 Downtown Economy $704,556 4,620 2019 Q1 Downtown Economy $718,651 4,898 2019 Q4 Airport Economy $918,045 5,224
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Year Quarter Location CarClass Revenue NumCars 2018 Q2 Airport Premium $303,242 1,933 2018 Q2 Airport Hybrid $303,607 1,982 2018 Q2 Airport SUV $303,199 2,027 2018 Q1 Airport Premium $359,382 2,335 2018 Q1 Downtown Premium $354,474 2,383 2018 Q1 Airport Hybrid $359,794 2,401 2018 Q1 Downtown Hybrid $354,745 2,420 2018 Q1 Airport SUV $360,039 2,488 2018 Q1 Downtown SUV $354,839 2,512 2018 Q1 Downtown Economy $358,719 2,711 2018 Q2 Downtown Economy $379,501 2,742 2018 Q3 Airport Premium $483,322 3,004 2018 Q3 Airport Hybrid $483,684 3,090 2018 Q2 Downtown Premium $466,323 3,095 2018 Q2 Downtown Hybrid $466,712 3,133 2018 Q3 Airport SUV $482,829 3,201 2018 Q1 Airport Economy $449,582 3,260 2018 Q2 Downtown SUV $466,527 3,277 2018 Q2 Airport Economy $480,589 3,337 2018 Q3 Downtown Premium $516,616 3,381 2018 Q3 Downtown Hybrid $516,779 3,444 2018 Q4 Downtown Economy $508,821 3,457 2018 Q3 Downtown SUV $517,006 3,603 2018 Q4 Downtown Premium $596,796 3,856 2018 Q4 Airport Premium $634,905 3,892 2018 Q4 Downtown Hybrid $596,477 3,946 2018 Q4 Airport Hybrid $634,492 3,976 2018 Q4 Downtown SUV $596,103 4,098 2018 Q4 Airport Economy $612,501 4,112 2018 Q4 Airport SUV $617,852 4,115 2018 Q3 Airport Economy $701,974 4,742 2018 Q3 Downtown Economy $770,161 5,386 2019 Q2 Airport Economy $368,286 2,153 2019 Q4 Downtown Premium $431,761 2,562 2019 Q4 Downtown Hybrid $431,140 2,620 2019 Q1 Downtown Premium $424,833 2,661 2019 Q4 Downtown SUV $431,029 2,708 2019 Q1 Downtown Hybrid $425,127 2,729 2019 Q1 Downtown SUV $424,718 2,799 2019 Q3 Downtown Premium $494,587 3,006 2019 Q3 Downtown Hybrid $494,669 3,065 2019 Q4 Airport Premium $540,411 3,082 2019 Q2 Downtown Premium $500,347 3,101 2019 Q4 Airport Hybrid $541,112 3,115
2019 Q2 Downtown Hybrid $500,601 3,172 2019 Q3 Downtown SUV $495,372 3,197 2019 Q4 Airport SUV $540,599 3,231 2019 Q2 Downtown SUV $500,494 3,251 2019 Q1 Airport Economy $499,117 3,296 2019 Q1 Airport Premium $565,965 3,418 2019 Q1 Airport Hybrid $565,721 3,515 2019 Q3 Airport Economy $593,981 3,555 2019 Q2 Airport Premium $599,690 3,556 2019 Q1 Airport SUV $565,749 3,623 2019 Q2 Airport Hybrid $599,005 3,650 2019 Q2 Airport SUV $599,382 3,783 2019 Q3 Airport Premium $658,374 3,883 2019 Q3 Airport Hybrid $658,702 3,927 2019 Q3 Airport SUV $658,241 4,097 2019 Q2 Downtown Economy $641,168 4,302 2019 Q3 Downtown Economy $681,155 4,540 2019 Q4 Downtown Economy $704,556 4,620 2019 Q1 Downtown Economy $718,651 4,898 2019 Q4 Airport Economy $918,045 5,224
Sum of Revenue CarClass Location Economy Hybrid Premium SUV Total Result Airport $4,624,075 $4,146,117 $4,145,291 $4,127,890 $17,043,373 Downtown $4,762,732 $3,786,250 $3,785,737 $3,786,088 $16,120,807 Total Result $9,386,807 $7,932,367 $7,931,028 $7,913,978 $33,164,180 Question 1: The airport produced the greater revenue for both years combined. The total revenue for the airport for 2018 and 2019 combined totaleld at $17,043,373. Question 2: Based on the pivot table, the economy car class in downtown produced the most revenue in both 2018 and 2019 combined. This combination had a total revenue of $4,762,732. Airport Downtown Total Result $0 $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 Total Revenue for Vehicle Types Based on Locations SUV Premium Hybrid CarClass Economy Total Revenue Locations
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Year Quarter Location CarClass Revenue NumCars Expenses Profit 2018 Q2 Airport Premium $303,242 1,933 $96,650 $206,592 2018 Q2 Airport Hybrid $303,607 1,982 $198,200 $105,407 2018 Q2 Airport SUV $303,199 2,027 $101,350 $201,849 2018 Q1 Airport Premium $359,382 2,335 $116,750 $242,632 2018 Q1 Downtown Premium $354,474 2,383 $119,150 $235,324 2018 Q1 Airport Hybrid $359,794 2,401 $240,100 $119,694 2018 Q1 Downtown Hybrid $354,745 2,420 $242,000 $112,745 2018 Q1 Airport SUV $360,039 2,488 $124,400 $235,639 2018 Q1 Downtown SUV $354,839 2,512 $125,600 $229,239 2018 Q1 Downtown Economy $358,719 2,711 $135,550 $223,169 2018 Q2 Downtown Economy $379,501 2,742 $137,100 $242,401 2018 Q3 Airport Premium $483,322 3,004 $150,200 $333,122 2018 Q3 Airport Hybrid $483,684 3,090 $309,000 $174,684 2018 Q2 Downtown Premium $466,323 3,095 $154,750 $311,573 2018 Q2 Downtown Hybrid $466,712 3,133 $313,300 $153,412 2018 Q3 Airport SUV $482,829 3,201 $160,050 $322,779 2018 Q1 Airport Economy $449,582 3,260 $163,000 $286,582 2018 Q2 Downtown SUV $466,527 3,277 $163,850 $302,677 2018 Q2 Airport Economy $480,589 3,337 $166,850 $313,739 2018 Q3 Downtown Premium $516,616 3,381 $169,050 $347,566 2018 Q3 Downtown Hybrid $516,779 3,444 $344,400 $172,379 2018 Q4 Downtown Economy $508,821 3,457 $172,850 $335,971 2018 Q3 Downtown SUV $517,006 3,603 $180,150 $336,856 2018 Q4 Downtown Premium $596,796 3,856 $192,800 $403,996 2018 Q4 Airport Premium $634,905 3,892 $194,600 $440,305 2018 Q4 Downtown Hybrid $596,477 3,946 $394,600 $201,877 2018 Q4 Airport Hybrid $634,492 3,976 $397,600 $236,892 2018 Q4 Downtown SUV $596,103 4,098 $204,900 $391,203 2018 Q4 Airport Economy $612,501 4,112 $205,600 $406,901 2018 Q4 Airport SUV $617,852 4,115 $205,750 $412,102 2018 Q3 Airport Economy $701,974 4,742 $237,100 $464,874 2018 Q3 Downtown Economy $770,161 5,386 $269,300 $500,861 2019 Q2 Airport Economy $368,286 2,153 $107,650 $260,636 2019 Q4 Downtown Premium $431,761 2,562 $128,100 $303,661 2019 Q4 Downtown Hybrid $431,140 2,620 $262,000 $169,140 2019 Q1 Downtown Premium $424,833 2,661 $133,050 $291,783 2019 Q4 Downtown SUV $431,029 2,708 $135,400 $295,629 2019 Q1 Downtown Hybrid $425,127 2,729 $272,900 $152,227 2019 Q1 Downtown SUV $424,718 2,799 $139,950 $284,768 2019 Q3 Downtown Premium $494,587 3,006 $150,300 $344,287 2019 Q3 Downtown Hybrid $494,669 3,065 $306,500 $188,169 2019 Q4 Airport Premium $540,411 3,082 $154,100 $386,311 2019 Q2 Downtown Premium $500,347 3,101 $155,050 $345,297 2019 Q4 Airport Hybrid $541,112 3,115 $311,500 $229,612
2019 Q2 Downtown Hybrid $500,601 3,172 $317,200 $183,401 2019 Q3 Downtown SUV $495,372 3,197 $159,850 $335,522 2019 Q4 Airport SUV $540,599 3,231 $161,550 $379,049 2019 Q2 Downtown SUV $500,494 3,251 $162,550 $337,944 2019 Q1 Airport Economy $499,117 3,296 $164,800 $334,317 2019 Q1 Airport Premium $565,965 3,418 $170,900 $395,065 2019 Q1 Airport Hybrid $565,721 3,515 $351,500 $214,221 2019 Q3 Airport Economy $593,981 3,555 $177,750 $416,231 2019 Q2 Airport Premium $599,690 3,556 $177,800 $421,890 2019 Q1 Airport SUV $565,749 3,623 $181,150 $384,599 2019 Q2 Airport Hybrid $599,005 3,650 $365,000 $234,005 2019 Q2 Airport SUV $599,382 3,783 $189,150 $410,232 2019 Q3 Airport Premium $658,374 3,883 $194,150 $464,224 2019 Q3 Airport Hybrid $658,702 3,927 $392,700 $266,002 2019 Q3 Airport SUV $658,241 4,097 $204,850 $453,391 2019 Q2 Downtown Economy $641,168 4,302 $215,100 $426,068 2019 Q3 Downtown Economy $681,155 4,540 $227,000 $454,155 2019 Q4 Downtown Economy $704,556 4,620 $231,000 $473,556 2019 Q1 Downtown Economy $718,651 4,898 $244,900 $473,751 2019 Q4 Airport Economy $918,045 5,224 $261,200 $656,845
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
ProfitperCar Hybrid Expense per Car $100 106.88 Non-Hybrid Expense per Car $50 53.18 99.58 Sum of Profit CarClass 103.91 Location Economy Hybrid Premium 98.75 Airport $3,140,125 $1,580,517 $2,890,141 49.85 Downtown $3,129,932 $1,333,350 $2,583,487 46.59 Total Result $6,270,057 $2,913,867 $5,473,628 94.71 91.26 82.32 Average of Profit Column Labels 88.40 Row Labels Economy Hybrid Premium 110.89 Airport $392,516 $197,565 $361,268 56.53 Downtown $391,242 $166,669 $322,936 100.67 Grand Total $391,879 $182,117 $342,102 48.97 100.84 87.91 92.36 94.02 102.80 50.05 97.19 93.49 104.77 113.13 51.16 59.58 95.46 98.95 100.15 98.03 92.99 121.06 118.52 64.56 109.65 109.17 55.78 101.74 114.53 61.39 125.34 111.35 73.71 Question 1: Based on the two locations, the airport produces a greater location; profit total is $10,410,423. Amongst the four vehicle types, the least profit; profit total is $2,913,867. Question 2: The most profitable combination is the economy vehicle cl The least profitable combination is the hybrid vehicle class located in d
57.82 104.95 117.32 103.95 101.43 115.58 60.94 117.08 118.64 106.15 64.11 108.44 119.55 67.74 110.66 99.04 100.03 102.50 96.72 125.74
SUV Total Result $2,799,640 $10,410,423 $2,513,838 $9,560,607 $5,313,478 $19,971,030 SUV Grand Total $349,955 $325,326 $314,230 $298,769 $332,092 $312,047 r profit than the downtown e hybrid class produces the lass located in the airport. downtown.
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help