NAME : LIZ LEONARA MERING AK HOWELL

ID No. : 2019489528
NARA MERING AK HOWELL
Student Name
Student ID

Part A
You have been given the following data on Superman's Gym. You are required

1 Create Worksheet 1 and prepare the following answers:

1a

1b
1c
1d

2 Answer the following question:

3 Create Worksheet 4 and:

a
b
c

Part B
1 Construct the answers in Worksheet 5 for the following scenario
Note: All calculation answers must be made using EXCEL FORMULA only.
Part A
You have been given the following data on Superman's Gym. You are required to answer questions 1,

Create Worksheet 1 and prepare the following answers:

Calculate the average BMI and weight of female gym attendees.
Calculate the average time the male attendees spend in the gym and the average
number of days they come for weight lifting.
Calculate the number of normal gym attendees with muscular body types
Calculate the average lifting session for both male and female attendees.

Answer the following question:

Create Worksheet 2 and construct separate histograms (with 5 bins) of the male
and female attendees and their running time and running distance
Create Worksheet 3 and construct a pivot table and do a crosstabulation between
the body type of the attendees on the averages of both height and pant size.

Create Worksheet 4 and:

Contruct a regression analysis to see if Gender, Weight (Kg), Weight Lift (Days), and
Height (m) affect Pant Size (inches).
Do you reject or fail to reject the null hypothesis?
Elaborate on your findings.

Part B
Construct the answers in Worksheet 5 for the following scenario
 EcoEnergy Inc. is a new company that designs and installs solar energy systems for
residential properties. In developing their income statement, the following
formulas are used:

Gross profit = net sales - cost of sales

Net operating profit = gross profit - administrative expenses - selling expenses
Net income before taxes = net operating profit - interest expense
Net income = net income before taxes - taxes
Net sales are expected to be RM2,000,000.
Cost of sales is estimated to be RM600,000.
Selling expenses have a fixed component that is estimated to be RM120,000 and a
variable component that is estimated to be 5% of net sales.
Administrative expenses are RM80,000.
Interest expenses are RM15,000.
The company is taxed at a 35% rate.

Develop a spreadsheet model to calculate the net income. Design your spreadsheet
using good spreadsheet-engineering principles.

ulation answers must be made using EXCEL FORMULA only.

answer questions 1, 2 and 3 based on the data given:

(5 marks)

(4 marks)

(4 marks)

(7 marks)

(10 marks)
Superman's Gym

Gender Dummy Gender Body Type BMI Classification BMI Calculation

F 0 Thin Underweight 18.52639273048
F 0 Athletic Overweight 27.44650774886
F 0 Athletic Normal 21.14878447126
F 0 Average Normal 21.90409820237
F 0 Round Obese 41.24830009066
F 0 Average Normal 22.79294761151
F 0 Athletic Normal 19.8269854418
F 0 Thin Underweight 18.29334102267
F 0 Average Normal 21.36570595046
F 0 Average Normal 24.11394952989
M 1 Muscular Normal 23.38875958764
M 1 Athletic Normal 21.77574168505
M 1 Muscular Overweight 28.08412787634
M 1 Average Overweight 30.40157598496
M 1 Average Normal 24.20319641521
M 1 Muscular Overweight 33.45196262825
M 1 Athletic Normal 23.10873967975
M 1 Average Overweight 27.96182993517
M 1 Muscular Overweight 25.07224237266
M 1 Round Obese 40.24584908703
M 1 Muscular Overweight 25.08867921089
M 1 Average Overweight 29.27046729972
M 1 Athletic Normal 22.48904164336
Time Spent in Gym Pant size (inches) Weight (Kg) Height (m) Weight Lift (Days)
0 25 48.95738894 1.63 0
128 32 72.5294651 1.63 2
305 23 50.77062557 1.55 5
0 27 52.58386219 1.55 0
207 34 105.5956482 1.60 3
136 30 67.99637353 1.73 2
122 26 47.59746147 1.55 2
130 25 49.86400725 1.65 2
0 30 67.54306437 1.78 0
130 28 65.72982774 1.65 2
198 30 65.72982774 1.68 3
198 30 61.19673617 1.68 3
363.75 33 96.55485041 1.85 5
207 35 93.38168631 1.75 3
345 31 74.34270172 1.75 5
71 36 108.7941976 1.80 1
300 33 83.86219402 1.91 4
140 32 88.39528558 1.78 2
204 32 74.79601088 1.73 3
136 39 110.5276519 1.66 2
276 32 77.06255666 1.75 4
0 34 95.19492294 1.80 0
136 31 67.08975521 1.73 2
Lifiting Session (Mins) Running Times (Hours) Distance of Run (Miles)
0 0.666666666666667 3
30 0.666666666666667 4
90 0.333333333333333 2
0 0 0
30 0.25 1.5
45 0.75 3
30 0.666666666666667 2
30 0.666666666666667 4
0 0.5 3
30 0.416666666666667 2
60 0.5 3
60 0.5 4
150 0.116666666666667 1
60 0 0
75 0 0
60 0.5 1
75 0.5 5
60 0.5 4
75 0 0
45 0.583333333333333 1
75 0.5 2
0 0 0
60 0.25 2
1a Calculate the average BMI and weight of female gym attendees.
Average BMI :
23.6667
Average Weight:
62.91677
1b Calculate the average time the male attendees spend in the gym and the aver
Average time spent:
198.0577
Average number of days (weighlifting):
2.846154
1c Calculate the number of normal gym attendees with muscular body types
Normal gym attendess (muscular):
5
1d Calculate the average lifting session for both male and female attendees.
Average lifting session (M&F)
49.56522
ttendees.

n the gym and the average number of days they come for weight lifting.

uscular body types

emale attendees.
2a Construct separate histograms (with 5 bins) of the male and female attendees and their running tim
This chart isn't available in your version of Excel. This chart isn't available

Editing this shape or saving this workbook into a different file format will Editing this shape or sav
permanently break the chart. permanently break the c
ees and their running time and running distance
This chart isn't available in your version of Excel.

Editing this shape or saving this workbook into a different file format will
permanently break the chart.
2b construct a pivot table and do a crosstabulation between the body type of the attendees on th
Data
Body Type Average of Pant size (inches) Average of Height (m)
Athletic 29.1666666666667 1.67
Average 30.875 1.72
Muscular 32.6 1.76
Round 36.5 1.63
Thin 25 1.64
Total Result 30.7826086956522 1.70
ody type of the attendees on the averages of both height and pant size.
 a Contruct a regression analysis to see if Gender, Weight (Kg), Weig
b Do you reject or fail to reject the null hypothesis?
c Elaborate on your findings.

Pant size (inches) Weight (Kg) Height (m) Weight Lift

(Days) SUMMARY OUTPUT
25 48.95738894 1.63 0
32 72.5294651 1.63 2 Regression Statistics
23 50.77062557 1.55 5 Multiple R
27 52.58386219 1.55 0 R Square
34 105.5956482 1.60 3 Adjusted R Square
30 67.99637353 1.73 2 Standard Error
26 47.59746147 1.55 2 Observations
25 49.86400725 1.65 2
30 67.54306437 1.78 0 ANOVA
28 65.72982774 1.65 2
30 65.72982774 1.68 3 Regression
30 61.19673617 1.68 3 Residual
33 96.55485041 1.85 5 Total
35 93.38168631 1.75 3
31 74.34270172 1.75 5
36 108.7941976 1.80 1 Intercept
33 83.86219402 1.91 4 48.9573889392566
32 88.39528558 1.78 2 1.6256
32 74.79601088 1.73 3 0
39 110.5276519 1.66 2
32 77.06255666 1.75 4
34 95.19492294 1.80 0
31 67.08975521 1.73 2
r, Weight (Kg), Weight Lift (Days), and Height (m) affect Pant Size (inches).

Regression Statistics
0.932291341374942
0.869167145202689
0.847361669403137
1.44922868543691
22

df SS MS F Significance F
3 251.14979737 83.7165991 39.860040349156 3.717630819E-08
18 37.804748088 2.10026378
21 288.95454545

Coefficients Standard Error t Stat P-value Lower 95%

12.4494185126362 5.8646184833 2.12280109 0.0478978358775 0.1283122834481
0.168767771373814 0.0192873582 8.7501756 6.6834783197E-08 0.1282465353513
3.68139423511373 3.8323700426 0.96060511 0.3494779806337 -4.370116453658
-0.22109483114989 0.2122176433 -1.04183058 0.3112820768349 -0.6669475553

The P-value has to be lower or at 0.05

b) reject null hypothesis
c) P-value is less than 0.05 is considered to be statictically significant, which null hypothesis is rejected.
 Upper 95% Lower 95.0% Upper 95.0%
24.7705247418 0.128312283448 24.770524741824
0.2092890074 0.128246535351 0.2092890073963
11.7329049239 -4.37011645366 11.732904923885
0.224757893 -0.6669475553 0.2247578930001

ull hypothesis is rejected.

EcoEnergy Inc. is a new company that designs and installs
solar energy systems for residential properties. In
developing their income statement, the following
formulas are used:
Gross profit = net sales - cost of sales
Net operating profit = gross profit - administrative
expenses - selling expenses
Net income before taxes = net operating profit - interest
expense
Net income = net income before taxes - taxes
Net sales are expected to be RM2,000,000.
Cost of sales is estimated to be RM600,000.
Selling expenses have a fixed component that is
estimated to be RM120,000 and a variable component
that is estimated to be 5% of net sales.
Administrative expenses are RM80,000.
Interest expenses are RM15,000.
The company is taxed at a 35% rate.

Develop a spreadsheet model to calculate the net

income. Design your spreadsheet using good
spreadsheet-engineering principles.

Statement of Profit/Loss
ITEMS RM
Net Sales 2,000,000
Cost of Sales 600,000
Gross Profit 1,400,000

Selling expenses 120,000

Variables components 100000
Administrative expenses 80,000

Net operating profit 1,200,000

Interest expense 15,000

Net Income before taxes 1,185,000

Tax expense 414,750

Net Income 770,250