Cell References

1 In Worksheet 1. Conversion to euros a mistake has been made in the formula in cell E6, so when copied the
Fix the references so the calculation is correct when it is copied down the blue shaded cells.
2 In Worksheet 2. Delivered costs write a formula for cell I3 that, when copied throughout the green shaded
calculates the full cost of manufacturing and delivery for each product and store.
ell E6, so when copied the calculation is incorrect.

ughout the green shaded grid

 1.18342 euro per GBP

Free minutes Texts Monthly cost (£) Monthly cost (€)

600 100 40 47.34
600 50 35 41.42
300 50 25 29.59
150 150 15 17.75
 Delivery costs (£, by store)
Product Manufacturing cost (£) Milton Keynes Islington Gateshead
Front wheel 26.00 4.00 5.00 3.00
Rear wheel 31.15 4.00 5.00 3.00
Sprocket set 32.40 1.90 2.38 1.43
Chainwheel 18.00 1.90 2.38 1.43
Bottom bracket 4.50 1.59 1.98 1.19
Frame 98.00 12.00 12.00 12.00
store) Total delivered cost (£)
Matlock Milton Keynes Islington Gateshead Matlock
2.00 30.00 31.00 29.00 28.00
2.00 35.15 36.15 34.15 33.15
0.95 34.30 34.78 33.83 33.35
0.95 19.90 20.38 19.43 18.95
0.79 6.09 6.48 5.69 5.29
12.00 110.00 110.00 110.00 110.00
Numbers Cumulative Sum How far below max
75.3045498 75.3045497592707 23.5718042884282
19.473547 94.7780967874505 79.4028070195191
1.04797504 95.826071824815 97.8283790103344
33.5520072 129.378079065033 65.3243468074813
87.1126515 216.490730555816 11.7637025569153
49.3162747 265.807005214637 49.5600793888781
98.876354 364.683359262336 0
17.0849904 381.768349644798 81.7913636652374
43.012791 424.781140633595 55.8635630589013
45.3241484 470.105289057881 53.5522056234137
15.0738385 485.179127554837 83.8025155507426
81.2869532 566.466080797105 17.5894008054312
87.9634934 654.429574161198 10.9128606836058
34.0499245 688.479498705371 64.8264295035258
73.066907 761.546405724502 25.8094470285678
62.5110557 824.057461414394 36.3652983578072
35.7102918 859.767753197055 63.1660622650382
29.3539393 889.12169245455 69.5224147902034
Hourly cost £12.5
Material cost £9.3 (per pound)

Total Cost £30,746.35 Total Cost £28,484.10

Date Hours Used Material Consumed Daily Cost Date Hours Used
1-Dec-2010 12 108 £1,154.40 1-Jan-2011 6
2-Dec-2010 10 90 £962.00 2-Jan-2011 9
3-Dec-2010 11 116 £1,211.65 3-Jan-2011 5
4-Dec-2010 8 72 £769.60 4-Jan-2011 12
5-Dec-2010 10 105 £1,101.50 5-Jan-2011 7
6-Dec-2010 7 74 £771.05 6-Jan-2011 12
7-Dec-2010 12 144 £1,489.20 7-Jan-2011 10
8-Dec-2010 11 132 £1,365.10 8-Jan-2011 10
9-Dec-2010 5 60 £620.50 9-Jan-2011 9
10-Dec-2010 11 132 £1,365.10 10-Jan-2011 4
11-Dec-2010 7 74 £771.05 11-Jan-2011 12
12-Dec-2010 8 96 £992.80 12-Jan-2011 6
13-Dec-2010 6 72 £744.60 13-Jan-2011 9
14-Dec-2010 10 105 £1,101.50 14-Jan-2011 12
15-Dec-2010 8 84 £881.20 15-Jan-2011 11
16-Dec-2010 7 84 £868.70 16-Jan-2011 7
17-Dec-2010 12 126 £1,321.80 17-Jan-2011 8
18-Dec-2010 8 96 £992.80 18-Jan-2011 6
19-Dec-2010 10 120 £1,241.00 19-Jan-2011 4
20-Dec-2010 12 144 £1,489.20 20-Jan-2011 6
21-Dec-2010 6 72 £744.60 21-Jan-2011 6
22-Dec-2010 7 84 £868.70 22-Jan-2011 6
23-Dec-2010 8 96 £992.80 23-Jan-2011 11
24-Dec-2010 8 84 £881.20 24-Jan-2011 5
25-Dec-2010 11 99 £1,058.20 25-Jan-2011 12
26-Dec-2010 5 60 £620.50 26-Jan-2011 9
27-Dec-2010 6 54 £577.20 27-Jan-2011 12
28-Dec-2010 6 63 £660.90 28-Jan-2011 11
29-Dec-2010 8 72 £769.60 29-Jan-2011 11
30-Dec-2010 11 132 £1,365.10 30-Jan-2011 4
31-Dec-2010 8 96 £992.80 31-Jan-2011 9
Material Consumed Daily Cost
63 £660.90
81 £865.80
60 £620.50
144 £1,489.20
84 £868.70
108 £1,154.40
120 £1,241.00
120 £1,241.00
95 £991.35
42 £440.60
126 £1,321.80
63 £660.90
108 £1,116.90
126 £1,321.80
116 £1,211.65
74 £771.05
96 £992.80
54 £577.20
36 £384.80
63 £660.90
72 £744.60
54 £577.20
99 £1,058.20
45 £481.00
108 £1,154.40
81 £865.80
108 £1,154.40
116 £1,211.65
116 £1,211.65
42 £440.60
95 £991.35