Input Area Cities Shipping

Order Total Threshold $ 1,000 Austin $ 24

Total Days Delivery Goal 10 Dallas-Forth Worth $ 20
Shipping Refund Rate 50% Houston $ 30

Date Date Date Airport Shipping

Ordered Shipped Arrived Total Days Arrival Weekday Code Shipped From Order Total Cost
8/5/2024 8/6/2024 8/13/2024 8 3 AUS Austin $ 975 $ 24
8/5/2024 8/7/2024 8/15/2024 10 5 AUS Austin $ 1,055 $ 24
8/5/2024 8/7/2024 8/16/2024 11 6 IAH Houston $ 1,075 $ 30
8/5/2024 8/7/2024 8/12/2024 7 2 DFW Dallas-Forth Worth $ 1,000 $ 20
8/5/2024 8/9/2024 8/16/2024 11 6 IAH Houston $ 2,535 $ 30
8/5/2024 8/5/2024 8/12/2024 7 2 DFW Dallas-Forth Worth $ 1,890 $ 20
8/5/2024 8/8/2024 8/16/2024 11 6 AUS Austin $ 950 $ 24
8/6/2024 8/8/2024 8/15/2024 9 5 DFW Dallas-Forth Worth $ 1,485 $ 20
8/6/2024 8/6/2024 8/9/2024 3 6 DFW Dallas-Forth Worth $ 550 $ 20
8/6/2024 8/8/2024 8/19/2024 13 2 AUS Austin $ 1,250 $ 24
8/6/2024 8/8/2024 8/14/2024 8 4 IAH Houston $ 1,600 $ 30
8/6/2024 8/9/2024 8/19/2024 13 2 DFW Dallas-Forth Worth $ 2,500 $ 20
8/7/2024 8/12/2024 8/16/2024 9 6 IAH Houston $ 1,425 $ 30
8/7/2024 8/9/2024 8/16/2024 9 6 AUS Austin $ 800 $ 24
8/7/2024 8/9/2024 8/14/2024 7 4 DFW Dallas-Forth Worth $ 1,000 $ 20
8/7/2024 8/24/2024 8/30/2024 23 6 DFW Dallas-Forth Worth $ 1,125 $ 20
8/7/2024 8/12/2024 8/16/2024 9 6 IAH Houston $ 1,625 $ 30
8/8/2024 8/9/2024 8/18/2024 10 1 IAH Houston $ 1,345 $ 30
8/8/2024 8/9/2024 8/16/2024 8 6 DFW Dallas-Forth Worth $ 2,100 $ 20
8/8/2024 8/8/2024 8/12/2024 4 2 DFW Dallas-Forth Worth $ 1,475 $ 20
8/8/2024 8/9/2024 8/13/2024 5 3 IAH Houston $ 1,825 $ 30
8/8/2024 8/12/2024 8/16/2024 8 6 AUS Austin $ 2,055 $ 24
8/8/2024 8/13/2024 8/19/2024 11 2 IAH Houston $ 1,625 $ 30
8/8/2024 8/12/2024 8/19/2024 11 2 DFW Dallas-Forth Worth $ 1,000 $ 20
8/9/2024 8/12/2024 8/19/2024 10 2 AUS Austin $ 1,005 $ 24
8/9/2024 8/12/2024 8/16/2024 7 6 IAH Houston $ 1,745 $ 30
8/9/2024 8/12/2024 8/16/2024 7 6 DFW Dallas-Forth Worth $ 2,100 $ 20
8/9/2024 8/9/2024 8/20/2024 11 3 AUS Austin $ 1,005 $ 24
8/9/2024 8/9/2024 8/23/2024 14 6 IAH Houston $ 960 $ 30
Shipping
Refund
0
0
15
0
15
0
0
0
0
12
0
10
0
0
0
10
0
0
0
0
0
0
15
10
0
0
0
12
0
Statistics AUS DFW IAH
# of Shipments 8 11 10
Total Order Value 9,095 16,225 15,760
Average # of Days 10 9 9

Houston (IAH) Orders Over $1,000

Number of Orders Shipped 9
Total of Orders Shipped $ 14,800
Highest Order Value $ 2,535

Airport
Date Ordered Total Days Code Order Total
8/5/2024 8 AUS $ 975
8/5/2024 10 AUS $ 1,055
8/5/2024 11 IAH $ 1,075
8/5/2024 7 DFW $ 1,000
8/5/2024 11 IAH $ 2,535
8/5/2024 7 DFW $ 1,890
8/5/2024 11 AUS $ 950
8/6/2024 9 DFW $ 1,485
8/6/2024 3 DFW $ 550
8/6/2024 13 AUS $ 1,250
8/6/2024 8 IAH $ 1,600
8/6/2024 13 DFW $ 2,500
8/7/2024 9 IAH $ 1,425
8/7/2024 9 AUS $ 800
8/7/2024 7 DFW $ 1,000
8/7/2024 23 DFW $ 1,125
8/7/2024 9 IAH $ 1,625
8/8/2024 6 IAH $ 1,345
8/8/2024 8 DFW $ 2,100
8/8/2024 4 DFW $ 1,475
8/8/2024 5 IAH $ 1,825
8/8/2024 8 AUS $ 2,055
8/8/2024 11 IAH $ 1,625
8/8/2024 11 DFW $ 1,000
8/9/2024 10 AUS $ 1,005
8/9/2024 7 IAH $ 1,745
8/9/2024 7 DFW $ 2,100
8/9/2024 11 AUS $ 1,005
8/9/2024 14 IAH $ 960
State Revenue This chart isn't available in your version of Excel.
California $ 55,945
Colorado $ 30,650 Editing this shape or saving this workbook into a different file format will
Texas $ 41,080 permanently break the chart.
format will
Loan Information Payment # Beg Balance Interest Principal End Balance
Loan (PV) $ 78,000.00 1 $ 78,000.00 ($325.00)
APR 5.00% 2 $ - #NUM!
Monthly Rate 0.42% 3 $ - Err:502
Years for Loan 6 4 $ - Err:502
NPER 72 5 $ - Err:502
Monthly Payment $1,256.18 6 $ - Err:502
7 $ - Err:502
Cumulative Totals after Year 2 8 $ - Err:502
Interest 9 $ - $0.00
Principal Paid 10 $ - Err:502
11 $ - Err:502
What if the goal is $1,150 monthly payment? 12 $ - Err:502
Monthly Payment $ 1,150.00 13 $ - Err:502
Monthly Rate Needed 14 $ - Err:502
APR Needed 15 $ - Err:502
16 $ - Err:502
17 $ - Err:502
18 $ - Err:502
19 $ - Err:502
20 $ - Err:502
21 $ - Err:502
22 $ - Err:502
23 $ - Err:502
24 $ - Err:502