# This document was exported from Numbers. Each table was converted to an Excel worksheet.

## Export Summary

This document was exported from Numbers. Each table was converted to an Excel worksheet. All other objects on each Numbers sheet were placed on separate worksheets. Please be aware that formula calculations may differ in Excel. | |||

Numbers Sheet Name | Numbers Table Name | Excel Worksheet Name | |

Grading Sheet | |||

Table 1 | Grading Sheet | ||

Savings and Loan Analysis | |||

Table 1 | Savings and Loan Analysis | ||

Budget Cost Projection | |||

Table 1 | Budget Cost Projection | ||

Conversions | |||

Table 1 | Conversions |

## Grading Sheet

Major Assignment 2 Grading Sheet | ||||||

Competency | Requirements for full credit | (optional for student use) Did you meet the requirements? | Points possible | Your points | Scoring comments | |

Savings and Loan Analysis | Name | You have entered your full name in the field provided. | 1 | |||

Interests Rates | The interest rates you have entered come from the mortgage rates table and match those for the months and years provided. | 3 | ||||

You have explicitly formatted the cells to display as Percentage with 2 decimal places of precision. | 3 | |||||

Monthly Costs and Savings | Your Electric, Gas, Water, and Other entries are reasonable values, with at least two nonzero entries. For zero entries, you have explicitly entered values of 0. | 4 | ||||

Your Total Cost and Monthly Savings formulas are correct and use appropriate cell references. | 4 | |||||

All cost cells are formatted as Currency showing the $ symbol and with 2 decimal places of precision. | 6 | |||||

Savings Table | You have brought forward your monthly savings amount, using Excel formulas. | 3 | ||||

Your number of contributions per year and number of years entries are correct. | 6 | |||||

Your formulas for total amount saved, total contributions, and total accrued interest are correct and use cell references. | 18 | |||||

All cells are explicitly formatted with the format given in the last column of the table. | 18 | |||||

Loan Table | You have entered the correct number of contributions per year and number of years. | 6 | ||||

Your formulas for payment amount, total amount paid, and total amount of interest paid are correct and use cell references as inputs. | 18 | |||||

All cells are explicitly formatted with the format given in the last column of the table. | 15 | |||||

Comparison | You have correctly brought forward your savings and loan amounts, using cell references. | 6 | ||||

Your savings and loan cells are explicitly formatted with the format given in the last column of the table. | 6 | |||||

You have answered the comparison questions correctly, answering either “yes” or “no” for each one. | 3 | |||||

Subtotals | 120 | 0 | ||||

Budget Cost Projection | Inflation Rate Calculation | Your reference CPI is correct for the month and year given. | 1 | |||

Your next-year CPI, month, and year are correct. | 3 | |||||

Your inflation rate calculation is correct. | 3 | |||||

Your CPI values and inflation rate are explicitly formatted as indicated in the instructions. | 3 | |||||

Budget Projections | You have correctly entered your Budget Total from cell G21 of the Monthly Budget sheet from your Major Assignment 1. | 2 | ||||

Your “value of t” entries are correct. | 3 | |||||

Your 1-year, 5-year, and 10-year projections are correct Excel formulas using cell references. | 6 | |||||

Your percent increase calculations are correct Excel formulas using cell references. | 6 | |||||

Your Current Budget, Projected Budget and Percent Increase cells are formatted as indicated in the instructions. | 7 | |||||

Subtotals | 34 | 0 | ||||

Conversions | Monthly Savings | You have brought forward your monthly savings amount from the Savings and Loan Analysis sheet, using an Excel formula with a sheet and cell reference. | 2 | |||

Currency Conversions | You have entered the first two letters of your first and last names, using the letter M if one or both names consist of only one letter. | 4 | ||||

You have chosen appropriate countries from the list provided below the table, using the procedure described in the instructions. | 4 | |||||

You have entered the date(s) on which you looked up the exchange rates for your currencies, and all dates are within 2 weeks of the due date of your assignment. | 4 | |||||

You have entered both the full name of your country’s currency and the correct currency code as indicated on the website. | 8 | |||||

You have provided each exchange rate to at least 5 significant digits, and the exchange rate matches the rate for the date you looked it up. | 4 | |||||

Your savings amount in the foreign currency is a correct Excel formula, using cell references. | 8 | |||||

Your calculation of the value of foreign currency units into dollars are correct Excel formulas, using cell references. (Note that the amount to convert is autogenerated and may differ from the amount shown in assignment resources.) | 8 | |||||

The cells containing your dates, savings amounts, and value of foreign currency converted to dollars are correctly formatted as specified in the last column of the table. | 12 | |||||

Subtotals | 54 | 0 | ||||

Totals | 208 | 0 | ||||

Percentage | 100.00% | 0.00% | ||||

Scaled out of 100 | 100.00 | 0.00 |

&”Helvetica Neue,Regular”&12&K000000&P

## Savings and Loan Analysis

2 Enter your full name here (If fewer than 9 letters, add additional arbitrary letters) | Madison Macpherson | Assignment Advisory: You must use the latest desktop version of Excel for Microsoft 365 for this assigment. (This is provided free by GCU; contact the Help Desk for more information and help installing the software.) Using an earlier version of Excel or a different spreadsheet program may result in missing or corrupted template elements. Copying cells from or into this template may likewise result in corrupted data. | |||

Savings | |||||

3 Look up three interest rates from the historical mortgage rate table, formatting them as Percentage with 2 decimal places. Make sure to enter these as percentage values. For example, 4.03 in the table is 4.03% or 0.0403. | APR Year | 1996 | 1980 | 1975 | |

APR Month | 8 | 10 | 1 | ||

Interest Rate | |||||

4 Enter, or estimate, your monthly utility costs, then calculate your total monthly cost and monthly savings. Format all cells as Currency showing the $ symbol and with 2 decimals of precision. | Electric | $72.50 | Legend | ||

Gas | $72.50 | If a cell is shaded | You should | ||

Water | $50.00 | Blue | Enter a text response | ||

Other | $0.00 | Green | Enter a number | ||

Total Cost | $195.00 | Gold | Enter an Excel formula | ||

Monthly Percent Savings | Complete the first interest rate entry in section 3 above | Any other color | Make no changes | ||

Monthly Savings (total cost times percent savings) | |||||

5 Complete this table for your 5-year, 10-year, and 15-year savings | Calculation #1 (5-year savings) | Calculation #2 (10-year savings) | Calculation #3 (15-year savings) | Format the entries in each row as… | |

Contribution amount (P) (Bring forward your Monthly Savings amount, using a formula, for each entry) | …Currency with 2 decimal places | ||||

APR from the table (r) | Complete the second interest rate entry in section 3 above | Complete the second interest rate entry in section 3 above | Complete the second interest rate entry in section 3 above | ||

Number of contributions per year (n) | …a Number with 0 decimal places | ||||

Number of years (t) | …a Number with 0 decimal places | ||||

Total amount saved (A): | …Currency with 2 decimal places | ||||

Total contributions: | …Currency with 2 decimal places | ||||

Total accrued interest: | …Currency with 2 decimal places | ||||

Loan | |||||

6 Continue by completing this table for your 5-year, 10-year, and 15-year loans, based on the principal and interest rates given with monthly payments | Calculation #1 (5-year loan) | Calculation #2 (10-year loan) | Calculation #3 (15-year loan) | Format the entries in each row as… | |

Loan principal (P) | $15,000.00 | $15,000.00 | $15,000.00 | ||

APR from the table (r), with a slightly higher rate for longer loans | Complete the third interest rate entry in section 3 above | Complete the third interest rate entry in section 3 above | Complete the third interest rate entry in section 3 above | ||

Number of contributions per year (n) | …a Number with 0 decimal places | ||||

Number of years (t) | …a Number with 0 decimal places | ||||

Payment amount (PMT): | …Currency with 2 decimal places | ||||

Total amount paid over the time of the loan: | …Currency with 2 decimal places | ||||

Total amount of interest paid: | …Currency with 2 decimal places | ||||

Comparison | |||||

7 Use Excel formulas to transfer your amounts from above | After 5 years | After 10 years | After 15 years | Format the entries in each row as… | |

Total savings from energy improvements | …Currency with 2 decimal places | ||||

Total loan payments | …Currency with 2 decimal places | ||||

Have you broken even at this point (yes or no)? (“Breaking even” here means that your total savings outweigh your total loan payments.) |

&”Helvetica Neue,Regular”&12&K000000&P

1 In Major Assignment 1, you created a monthly budget, which included a recurring cost for utilities. Here, you’ll consider making some energy-saving home improvements and compare your potential savings against paying off the cost of those improvements. Below, you’ll start by entering and adding up the costs of your electric, gas, water, and other energy utilities. Then, given a percent savings due to your energy-saving improvements, you’ll calculate how much you’ll save over the next 5, 10, and 15 years if you contribute your monthly savings into an account with a given APR. Here, you’ll use the following formula for your calculations: given an amount P contributed at the end of each of n periods per year for t years and earning interest at an annual percentage rate of r, the total amount A accrued after t years is given by (in Excel format): A = P*((1+r/n)^(n*t)-1)/(r/n) Next, you’ll develop a cost to install energy-efficient improvements (installing energy-efficient doors and windows, adding insulation, upgrading to more efficient appliances or lights, and so on) and then calculate a monthly payment if you were to finance the installation cost by a loan of 5, 10, or 15 years. Here, you will use this formula: given a loan principal amount P and an annual interest rate of r, the payment amount PMT required to pay off the loan with n payments per year for t years (with payments made at the end of each period) is given by (in Excel format): PMT = P*(r/n)/(1-(1+r/n)^(-n*t)) For all the above calculations, you will look up rates in the following historical table of 30-year fixed mortgage rates, based on the years and months specified in step 6 below. http://www.freddiemac.com/pmms/pmms30.html

(Mortgage Rates)

## Budget Cost Projection

Your name (brought forward from the Savings and Loan Analysis sheet): | Madison Macpherson | ||||||

CPI Value | Month | Year | |||||

Reference CPI | 5 | 2015 | Legend | ||||

CPI one year later | If a cell is shaded | You should | |||||

Yearly inflation rate (r) | Blue | Enter a text response | |||||

Green | Enter a number | ||||||

Gold | Enter an Excel formula | ||||||

Any other color | Make no changes | ||||||

Value of t | Projected Budget | Percent Increase over Current Budget | |||||

Current Monthly Budget (B) | $1,999.00 | ||||||

Monthly Budget next year | |||||||

Monthly Budget in 5 years | |||||||

Monthly Budget in 10 years |

&”Helvetica Neue,Regular”&12&K000000&P

8 On the Monthly Budget sheet in Major Assignment 1, you evaluated your current expenses. Here, you will project your budget costs forward, using an inflation rate that you develop from values in the Consumer Price Index. As a first step, look up the CPI value for the given month and year as well as the CPI value one year later; then, calculate a yearly inflation rate based on those CPI values. Use this procedure to look up the CPI value: 1. Go to Bureau of Labor Statistics page link https://data.bls.gov/cgi-bin/surveymost?cu (or use link below) 2. Check the box to the left of text “U.S. city average, All items – CUUR0000SA0” 3. Press the “Retrieve Data” button at the bottom of the list. This should take you to a CPI table for about the last 10 years. Here, format your CPI entries as Number with 3 decimals of precision, and format your yearly inflation rate as a Percentage with 2 decimals of precision.

9 Next, enter your budget total from cell G21 of the Monthly Budget sheet from your Major Assignment 1. Then, use the following formula to project your monthly budget forward 1, 5, and 10 years into the future: A = B*(1+r)^t where A is the budget after t years; B is the initial budget; and r is the yearly inflation rate. Here, also calculate how much larger each budget is in percent than your initial budget. Format your Projected Budget entries as Currency with the $ symbol and 2 decimals of precision; format your Percent Increase cells as Percentages with 2 decimals of precision.

(CPI Values)

## Conversions

Your monthly savings in dollars | Legend | |||||

If a cell is shaded | You should | |||||

Blue | Enter a text response | |||||

Green | Enter a number | |||||

Gold | Enter an Excel formula | |||||

Any other color | Make no changes | |||||

Example | First letter of your first name | Second letter of your first name | First letter of your last name | Second letter of your last name | Format this entry as | |

The letter | T | M | A | M | A | |

Country starting with the letter (or next available letter) | Tajikistan | |||||

The date that you looked up the conversion rate (must be within 2 weeks of your assignment due date) | 5/23/20 | Date | ||||

Full name of the country’s currency as listed on the XE website | Tajikistani somoni | |||||

Currency code (ISO-4217) | TJS | |||||

Exchange rate for the currency to at least 5 significant digits (or exact rate if there are fewer than 5 significant digits) | 10.2686311694 | |||||

Your savings in the country’s currency. Note that you must enter a formula here and then format the cell to display the currency code; do not enter text in this cell. | [$TJS] 0.00 | Currency with the country’s currency code as a symbol | ||||

1060 units in the country’s currency (note that the Example uses 1000 units) | $97.38 | Currency with the $ symbol | ||||

Choose your countries from this list | ||||||

Afghanistan | Cambodia | Guatemala | Lebanon | Pakistan | Switzerland | |

Albania | Canada | Guernsey (UK) | Liberia | Papua New Guinea | Syria | |

Algeria | Cayman Islands (UK) | Guinea | Libya | Paraguay | Taiwan | |

Angola | Chile | Guyana | Macau (China) | Peru | Tanzania | |

Argentina | China | Haiti | Madagascar | Philippines | Thailand | |

Armenia | Colombia | Honduras | Malawi | Poland | Tonga | |

Aruba (Netherlands) | Comoros | Hong Kong (China) | Malaysia | Qatar | Trinidad and Tobago | |

Australia | Congo, Democratic Republic of the | Hungary | Maldives | Romania | Tunisia | |

Azerbaijan | Costa Rica | Iceland | Mauritania | Russia | Turkey | |

Bahamas | Croatia | India | Mauritius | Rwanda | Turkmenistan | |

Bahrain | Cuba | Indonesia | Mexico | Saint Helena (UK) | Uganda | |

Bangladesh | Czechia | International Monetary Fund (IMF) | Moldova | Samoa | Ukraine | |

Barbados | Denmark | Iran | Mongolia | Sao Tome and Principe | United Arab Emirates | |

Belarus | Djibouti | Iraq | Morocco | Saudi Arabia | United Kingdom | |

Belize | Dominica | Isle of Man (UK) | Mozambique | Serbia | Uruguay | |

Bermuda (UK) | Dominican Republic | Israel | Myanmar (formerly Burma) | Seychelles | Uzbekistan | |

Bhutan | Egypt | Jamaica | Namibia | Sierra Leone | Vanuatu | |

Bolivia | Eritrea | Japan | Nepal | Singapore | Venezuela | |

Bosnia and Herzegovina | Ethiopia | Jersey (UK) | New Zealand | Somalia | Vietnam | |

Botswana | Falkland Islands (UK) | Jordan | Nicaragua | South Africa | Wallis and Futuna (France) | |

Brazil | Fiji | Kazakhstan | Nigeria | South Korea | Yemen | |

Brunei | Gambia | Kenya | North Korea | Sri Lanka | Zambia | |

Bulgaria | Georgia | Kuwait | North Macedonia (formerly Macedonia) | Sudan | ||

Burundi | Ghana | Kyrgyzstan | Norway | Suriname | ||

Cabo Verde | Gibraltar (UK) | Laos | Oman | Sweden |

&”Helvetica Neue,Regular”&12&K000000&P

10 On this second conversion sheet, you will convert your monthly savings into the equivalent amounts in several foreign currencies and convert a given amount of the local currency into the equivalent number of US dollars. Start by transferring your monthly savings from the Savings and Loan Analysis sheet, using an Excel formula that references the appropriate cell directly:

For each country, identify the name of the country’s currency, the currency code (based on the ISO-4217 standard), and the exchange rate for $1, using the following web page: https://www.xe.com/currencyconverter

11 Now, from the list below the table below, select four countries that start with the first two letters of your first and last names. If your first or last name is only one letter long, use the letter M as the second letter of each name that is one letter long. If there is no country starting with a particular letter or you have run out of countries to choose from for a particular letter, go to the next letter of the alphabet that you still have available choices for and select a country starting with that letter. (If you are at the letter Z, go back to A.)

(Currency Converter)

https://www.xe.com/currencyconverterThen, convert your monthly savings above into this currency and a given number of units of the local currency into dollars. These calculations must be Excel formulas that use a cell reference for the exchange rate; you may not use the currency converter link for this calculation (although you’re welcome to check your calculation there). Add special formatting as indicated in the last column of the table. Other entries may use general formatting. An example is provided for you. Note that this country is not available for you to choose from the list.