Time Value on Excel Anuj kumar

Future Value: =FV()

If I deposit $100 into an account earning 10% per year, how much will my deposit be
worth after 5 years?

PV : $ (100.00)
I: 10.00%
n: 5
FV? $ 161.05

What if we had the same problem but interest is compounded monthly?

PV : $ (100.00)
I: 0.83%
n: 60
FV? $ 164.53

*** Note: Change values in 'PV' 'I' and 'n' to solve for FV ***
Time Value on Excel Anuj kumar

Present Value (Anuj kumar)

How much would I need to deposit today in an account earning 10% per year in order to
accumulate $10,000 after 5 years?

FV : $ (10,000.00)
I: 10.00%
n: 5
PV? $ 6,209.21

What if my interest was compounded monthly?

FV : $ (10,000.00)
I: 0.83%
n: 60
PV? $ 6,077.89

*** Note: Change values in 'FV' 'I' and 'n' to solve for PV ***
Time Value on Excel (Using the Financial Function (fx) Wizard) Return

Future Value of an Annuity (Anuj kumar)

How much would I have in my retirement account if I deposited $2000 each year for 35 years and I earned 10% on
my savings? What about $4,000?

PMT : $ (2,000.00) PMT : $ (4,000.00)

I: 10.00% I: 10.00%
n: 35 n: 35
FVA? $ 542,048.74 FVA? $ 1,084,097.47

Instead, what if I made monthly deposits of $166.67? How about monthly deposits of $333.33?

PMT : $ (166.67) PMT : $ (333.33)

I: 0.83% I: 0.83%
n: 420 n: 420
FVA? $ 632,785.66 FVA? $ 1,238,851.38

*** Note: Change values in 'PMT' 'I' and 'n' to solve for FVA ***
Time Value on Excel (Using the Financial Function (fx) Wizard) Return

Future Value of an Annuity Due (Anuj kumar)

How much would I have in my retirement account if I deposited $2000 at the beginning of each year for 35 years
and I earned 10% on my savings? What about $4,000?

PMT : $ (2,000.00) PMT : $ (4,000.00)

I: 10.00% I: 10.00%
n: 35 n: 35
FVA? $ 542,048.74 FVA? $ 1,084,097.47
FVAD? $ 596,253.61 FVAD? $ 1,192,507.22

Instead, what if I made beginning of the month deposits of $166.67? How about monthly deposits of $333.33?

PMT : $ (166.67) PMT : $ (333.33)

I: 0.83% I: 0.83%
n: 420 n: 420
FVA? $ 632,785.66 FVA? $ 1,238,851.38
FVAD? $ 638,058.88 FVAD? $ 1,249,089.82

*** Note: Change values in 'PMT' 'I' and 'n' to solve for FVA ***
Time Value on Excel (Using the Financial Function (fx) Wizard) Return

Present Value of an Annuity: (Anuj kumar)

How much could I afford to borrow for a home if I can make monthly payments of $12,000 per year for 30 years at
8%? What about monthly payment of $1,000?

PMT : $ (12,000.00) PMT : $ (1,000.00)

I: 8.00% I: 0.67%
n: 30 n: 360
PVA? $ 135,093.40 PVA? $ 136,283.49

PMT : $ (20,000.00)
I: 0.67%
n: 60
PVA? $ 405.53

*** Note: Change values in 'PMT' 'I' and 'n' to solve for PVA ***
Time Value on Excel (Using the Financial Function (fx) Wizard) Return

Present Value of an Annuity Due (Anuj kumar)

How much could I afford to borrow for a home if I can make annual payments of $12,000 per year for 30 years at
8%? What about monthly payment of $1,000?

PMT : $ (12,000.00) PMT : $ (1,000.00)

I: 8.00% I: 0.67%
n: 30 n: 360
PVA? $ 135,093.40 PVA? $ 136,283.49
PVAD? $ 145,900.87 PVAD? $ 137,192.05

What if I wanted to know what my montlhy payments would be a $20,000 car loan over five years at 8%?

PMT : $ (20,000.00)
I: 0.67%
n: 60
PVA? $ 405.53
PVAD? $ 402.84

*** Note: Change values in 'PMT' 'I' and 'n' to solve for PVA ***
 Coral Automall
Sl. Num Sales Preson Car type New/Used Data of Transaction

113 Anuj BMW New 8-Feb

111 Kumar Honda New 22-Jan
115 Ahmed Honda Used 15-Feb
114 Saud Lexus New 15-Feb
112 Mohd Mercedes Used 3-Feb
 Amount Precentage %

₹ 46,000.00 32.24%
₹ 19,000.00 13.31%
₹ 8,500.00 5.96%
₹ 45,000.00 31.53%
₹ 24,200.00 16.96%
Scenario Summary
Current Values: base case profit worst case profit
Changing Cells:
$B$7 17.00 25.00 9.00
$C$7 24 36 12
$D$7 31 42 21
Result Cells:
$B$12 1085 1561 621
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
ASIAN PAINTS Anuj kumar
RESULTS FOR THE FINANCIAL YEAR 2001 2002 2003
Revenue Account
Gross Sales 1,470 1,599 1,807
Net Sales and Operating Income 1,233 1,371 1,535
Growth Rates (%) 13 11 12
Materials Cost 661 728 807
% to Net Sales 53.61 53.04 52.58
Overheads 370 418 459
% to Net sales 29.99 30.46 29.89
Operating Profit 212 241 282
Interest Charges 22 15 8
Depreciation 34 45 49
Profit Before Tax and Exceptional items 156 181 225
% to Net Sales 12.64 13.23 14.65
Growth Rates (%) 9 16 24
Exceptional items - - -
Profit Before Tax and after Exceptional items 156 181 225
% to Net Sales 13 13 15
Profit After Tax 106 114 142
Return on average net worth (RONW) (%) 27 28 32
Capital Account
Share Capital 64.2 64.2 64.2
Reserves and Surplus 347 346 412
Deferred Tax Liability (Net) - 61 58
Loan Funds 227 111 104
Fixed Assets 381 390 366
Investments 44 63 148
Net Current Assets 214 130 124
Debt-Equity Ratio 0.55:1 0.27:1 0.22:1
Market Capitalisation 1,580 2,106 2,119
Per Share Data
Earnings Per Share (EPS) (Rs.) 11.00 11.90 14.80
Dividend (%) 70.00 90.00 110.00
Book Value (Rs.) 64.10 64.00 74.30
Other Information
Number of Employees 3,197 3,188 3,327
 2004 2005 2006 2007 2008 2009 2010 Average

2,026 2,339 2,777 3,361 4,063 5,003 5,754

1,696 1,955 2,319 2,821 3,419 4,270 5,125
10 15 19 22 21 25 20 16.84
944 1,128 1,352 1,661 1,956 2,607 2,840
55.63 57.73 58.29 58.86 57.21 61.05 55.42 56.34
483 532 616 739 906 1,102 1,275
28.47 27.24 26.54 26.19 26.52 25.80 24.87 27.60
291 325 388 462 617 621 1,154
5 3 4 7 8 10 14
48 48 46 45 44 57 61
238 275 339 410 565 554 1,079
14.02 14.07 14.60 14.53 16.53 12.97 21.06 14.83
6 16 23 21 38 (2) 95
(7) (4) (34) - - (6) 25
231 271 305 410 565 548 1,105
14 14 13 15 17 13 22 14.66
148 174 187 272 375 362 775
29 31 31 40 45 36 56 35.62

95.9 95.9 95.9 95.9 95.9 95.9 95.9

436 476 526 648 833 999 1,461
49 31 29 22 32 48 48
71 88 91 126 95 75 69
344 320 325 347 539 712 1,088
243 258 275 334 423 235 704
64 113 143 211 93 270 (118)
0.13: 1 0.15: 1 0.15:1 0.17: 1 0.09: 1 0.07: 1 0.04: 1
2,914 3,751 6,178 7,336 11,510 7,539 19,593

15.40 18.10 19.50 28.40 39.10 37.78 80.74

85.00 95.00 125.00 130.00 170.00 175.00 270.00 132.00
55.40 59.70 64.90 77.60 96.80 114.10 162.34

3,356 3,550 3,681 3,868 3,924 4,260 4,382

ASIAN PAINTS Corporate Bridge
Source:
AR 2010, pg no: 41
INCOME STATEMENT (in INR mn) 2006 2007 2008
INCOME
Sales and operating income (Net of discs) 34,135.8 41,335.2 49,385.6
Less: Excise duty 3,925.5 4,635.5 5,313.3
TOTAL SALES 30,210.4 36,699.7 44,072.3
EXPENDITURE -
Material Cost 17,921.0 21,994.0 25,776.4
Employee Cost 2,233.3 2,620.4 3,066.6
SG&A costs 6,139.2 7,304.7 8,623.5
PROFIT BEFORE INT, DEP,TAX AND EXC ITEMS 3,916.9 4,780.6 6,605.8
Less : Interest 114.3 189.1 211.6
Less : Depreciation/Amortisation 596.9 615.4 591.7
Add: Other Income 320.3 372.5 596.0
PROFIT BEFORE TAX AND EXCEPTIONAL ITEMS 3,526.0 4,348.6 6,398.5
Add/(Less) : Exceptional Item (76.0) (77.6) (68.4)
PROFIT BEFORE TAX AND PRIOR PERIOD ITEMS 3,450.0 4,271.0 6,330.1
(Less) : Prior period items (Net) (10.3) 26.5 (15.9)
PROFIT BEFORE TAX 3,439.7 4,297.5 6,314.2
Less: Provision for Taxation:
Current Tax 1,238.3 1,483.1 1,847.9
Deferred Tax (Refer Note B - 8 in Schedule ‘M’) (17.8) (28.8) 105.6
Fringe Benefit Tax 54.4 48.1 64.3
(Excess) Tax Provision for earlier years 47.9 (35.8) 15.9
PROFIT AFTER TAX 2,116.9 2,830.9 4,280.5
Less: Minority Interest 23.3 20.6 188.7
NET PROFIT ATTRIBUTABLE TO SHAREHOLDERS 2,093.6 2,810.3 4,091.8
Add : Balance brought forward from previous year 1,000.0 1,100.0 1,500.0
AMOUNT AVAILABLE FOR APPROPRIATION 3,093.6 3,910.3 5,591.8
APPROPRIATIONS
Dividend to shareholders of parent company:
Equity Shares - Interim dividend 431.6 1,151.0 623.4
Proposed Final dividend 767.4 95.9 1,007.1
Tax on Dividend (includes tax on proposed div) 171.0 180.6 277.2
Transfer to General Reserve 651.5 982.8 1,684.1
Balance carried to Balance Sheet 1,100.0 1,500.0 2,000.0
3,121.5 3,910.3 5,591.8
Per share data
EPS (Rs.) Basic and Diluted - before exc item 22.12 29.30 43.37
EPS (Rs.) Basic and Diluted - after exc item 22.12 29.30 42.66
DPS (Rs) 12.50 13.00 17.00
No of shares - eop 95.92 95.92 95.92
Key Figures
Gross Profit 12,289.3 14,705.7 18,295.9
EBITDA 3,916.9 4,780.6 6,605.8
Operating Profit (EBIT) 3,320.0 4,165.2 6,014.1
PBT 3,526.0 4,348.6 6,398.5
Net Income 2,093.6 2,810.3 4,091.8

Margins
Gross Profit 40.68% 40.07% 41.51%
EBITDA 12.97% 13.03% 14.99%
Operating Profit (EBIT) 10.99% 11.35% 13.65%
PBT 11.67% 11.85% 14.52%
Net Income 6.93% 7.66% 9.28%

Purchases 23,085.4 26,936.4

Assumptions
Sales (Growth - YoY) 21.48% 20.09%
Material Cost (as a % of Sales) 59.32% 59.93% 58.49%
Overheads
Employee Cost (as a % of sales) 7.39% 7.14% 6.96%
SG&A costs (as a % of sales) 20.32% 19.90% 19.57%

Other income (Growth - YoY) 16.32% 60.00%

Other income (as a % of sales) 1.1% 1.0% 1.4%
Effective Tax Rate 38.5% 34.1% 32.2%
Dividend Payout Ratio 57.3% 44.4% 39.8%
Divident Tax Rate 14% 14% 17%
Minority Interest as % of PAT 1.1% 0.7% 4.4%
 10.0

2010 1 2 3 4 5
2009 2010 2011 2012 2013 2014 2015

60,445.1 71,065.6 83,614.7

5,806.1 4,256.2 6,552.3
54,639.0 66,809.4 77,062.4 88,621.8 101,915.0 117,202.3 134,782.6

33,706.4 37,579.6 44,745.6 51,400.6 59,110.7 67,977.3 78,173.9

3,715.2 4,362.8 4,539.9 5,317.3 6,114.9 7,032.1 8,087.0
10,516.7 12,593.0 14,647.2 16,838.1 19,363.9 22,268.4 25,608.7
6,700.7 12,274.0 13,129.7 15,065.7 17,325.6 19,924.4 22,913.0
263.2 284.7 222.3 225.3 225.3 225.3 225.3
743.8 835.6 1,131.3 1,329.3 1,528.7 1,758.0 2,021.7
510.1 1,405.0 826.3 886.2 1,019.2 1,172.0 1,347.8
6,203.8 12,558.7 12,602.4 14,397.3 16,590.7 19,113.1 22,013.8
(12.4) 11.5
6,191.4 12,570.2 12,602.4 14,397.3 16,590.7 19,113.1 22,013.8
(22.7)
6,168.7 12,570.2 12,602.4 14,397.3 16,590.7 19,113.1 22,013.8

1,793.4 3,731.8 3,555.0 4,319.2 4,977.2 5,733.9 6,604.1

163.2 55.4 281.5
73.6 - -
(56.3) (56.1) (47.6)
4,194.8 8,839.1 8,813.5 10,078.1 11,613.5 13,379.1 15,409.7
216.4 482.7 381.1 453.5 522.6 602.1 693.4
3,978.4 8,356.4 8,432.4 9,624.6 11,090.9 12,777.1 14,716.2
2,000.0 2,300.0 6,000.0
5,978.4 10,656.4 14,432.4

623.5 815.3 815.3

1,055.1 1,774.5 2,254.1 3,368.6 3,881.8 4,472.0 5,150.7
288.8 433.3 501.1 539.0 621.1 715.5 824.1
1,711.0 1,633.3 4,861.9
2,300.0 6,000.0 6,000.0
5,978.4 10,656.4 14,432.4

41.61 87.00 87.91

41.48 87.12 87.91
17.50
95.92
20,932.6 29,229.8 32,316.8 37,221.1 42,804.3 49,225.0 56,608.7
6,700.7 12,274.0 13,129.7 15,065.7 17,325.6 19,924.4 22,913.0
5,956.9 11,438.4 11,998.4 13,736.4 15,796.8 18,166.4 20,891.3
6,203.8 12,558.7 12,602.4 14,397.3 16,590.7 19,113.1 22,013.8
3,978.4 8,356.4 8,432.4 9,624.6 11,090.9 12,777.1 14,716.2

38.31% 43.75% 41.94% 42.00% 42.00% 42.00% 42.00%

12.26% 18.37% 17.04% 17.00% 17.00% 17.00% 17.00%
10.90% 17.12% 15.57% 15.50% 15.50% 15.50% 15.50%
11.35% 18.80% 16.35% 16.25% 16.28% 16.31% 16.33%
7.28% 12.51% 10.94% 10.86% 10.88% 10.90% 10.92%

34,255.8 39,448.9 48,241.1 50,640.3 63,673.3 67,787.3 83,392.4

23.98% 22.27% 15.35% 15.00% 15.00% 15.00% 15.00%

61.69% 56.25% 58.06% 58.00% 58.00% 58.00% 58.00%

6.80% 6.53% 5.89% 6.00% 6.00% 6.00% 6.00%

19.25% 18.85% 19.01% 19.00% 19.00% 19.00% 19.00%

-14.41% 175.44% -41.19%

0.9% 2.1% 1.1% 1.00% 1.00% 1.00% 1.00%
32.0% 29.7% 30.1% 30.00% 30.00% 30.00% 30.00%
42.2% 31.0% 36.4% 35.00% 35.00% 35.00% 35.00%
17% 17% 16% 16.00% 16.00% 16.00% 16.00%
5.2% 5.5% 4.3% 4.50% 4.50% 4.50% 4.50%
ASIAN PAINTS
Source:
AR 2010, pg no: 40
BALANCE SHEET (in INR m) 2006 2007 2008 2009
FUNDS EMPLOYED
Shareholders' Funds
Share Capital 959.2 959.2 959.2 959.2
Reserves and Surplus 5,503.3 6,818.7 8,864.5 11,072.5
Shareholders' equity 6,462.5 7,777.9 9,823.7 12,031.7
Loan Funds -
Secured Loans 1,127.1 1,211.0 1,211.2 1,037.0
Unsecured Loans 1,485.7 1,850.7 1,540.9 2,049.2
Loans 2,612.8 3,061.7 2,752.1 3,086.2
Deferred Tax Liability (Net) 340.7 267.9 390.8 533.1
Minority Interest 600.3 600.8 573.7 755.7
Total 10,016.3 11,708.3 13,540.3 16,406.7
APPLICATION OF FUNDS
Goodwill on consolidation 448.7 468.6 443.5 505.5
Fixed Assets
Gross Block 9,765.6 10,831.5 12,112.2 14,614.1
Less: Depreciation/Amortisation 5,584.4 6,037.7 6,336.6 6,483.8
Net Block 4,181.2 4,793.8 5,775.6 8,130.3
Add : Capital Work in Progress 337.4 137.8 1,141.8 921.1
Net Fixed Assets 4,518.6 4,931.6 6,917.4 9,051.4
Investments 1,640.6 1,927.2 2,766.5 784.0
Total Long Term Assets 6,607.8 7,327.4 10,127.4 10,340.9
Current Assets, Loans and Advances
Cash and Bank Balances 734.1 1,053.9 1,107.1 2,103.7
Interest accrued on investments - 0.3 0.9 5.5
Inventories 4,888.7 5,980.1 7,140.1 7,689.5
Sundry debtors (receivables) 3,475.2 4,206.1 4,603.3 5,719.2
Other Current Assets 611.2 693.6 559.6 491.2
Loans and Advances 745.2 979.3 1,525.2 1,978.0
Total Current Assets 10,454.4 12,913.3 14,936.2 17,987.1
Current Liabilities and Provisions
Current Liabilities 5,787.4 7,870.4 9,859.3 10,146.8
Provisions 1,258.5 662.0 1,664.0 1,774.5
Total Current Liabilities 7,045.9 8,532.4 11,523.3 11,921.3
Net Current Assets 3,408.5 4,380.9 3,412.9 6,065.8
Total 10,016.3 11,708.3 13,540.3 16,406.7

check - - - -
 Schedule G
Current Liabilities 5787.37 7870.4 9859.3 10146.8
1 Acceptances 1,227.48 1729.3 2183.2 1795.4
2 Sundry Creditors 3296.3 4485.3 5719.6 5541.5
Trade (payables) 2,266.92 3692.8 4539.4 4416.4
Others 1,029.38 792.5 1180.2 1125.1
3 Investor Education etc 24.15 62.9 31.7 29.1
4 Other Liabilities 1,239.44 1592.9 1924.8 2780.8

Assumptions:

Fixed Assets
B Net Fixed Assets - Opening
A Add: Capex 3,100.5
A Add: Acquisitions / (Disposals)/WIP addns
S Less: Depreciation
E Net Fixed Assets - Ending

Capex (as a % of sales) 2.9% 2.2% 7.0% 5.7%

Depreciation (as a % of sales) 2.0% 1.7% 1.3% 1.4%

Debt Asian Paints Model - without solutions 17.09.2011

Average Debt 2,837.2 2,906.9 2,919.2
Interest paid 189.1 211.6 263.2
Interest cost % 6.7% 7.3% 9.0%

Cash and Bank Balances

Interest earned
Interest rate %

Ratio Analysis

Solvency Ratios
Current ratio 1.5 1.5 1.3 1.5
Quick ratio 0.8 0.8 0.7 0.9
Cash ratio 0.1 0.1 0.1 0.2

Turnover Ratios
Receivables turnover 9.6 10.0 10.6
Inventory turnover 4.0 3.9 4.5
Payables turnover 7.7 6.5 7.6
Average receivables collection period 38.2 36.5 34.5
Average inventory processing period 90.2 92.9 80.3
Average payment period 47.1 55.8 47.7
Cash Conversion Cycle 81.3 73.6 67.1

Other Receivables
Other Current Assets as % of Sales 2.0% 1.9% 1.3% 0.9%
Loans and Advances as % of Sales 2.5% 2.7% 3.5% 3.6%

Other Payables
Acceptances as % of COGS 6.8% 7.9% 8.5% 5.3%
Others Creditors as % of COGS 5.7% 3.6% 4.6% 3.3%
Investor Education etc as % of COGS 0.1% 0.3% 0.1% 0.1%
Other Liabilities as % of COGS 6.9% 7.2% 7.5% 8.3%

Operating Efficiency
Total asset turnover 3.4 3.5 3.6
Net fixed asset turnover 7.8 7.4 6.8
Equity turnover 5.2 5.0 5.0

Operating Profitability
Gross Profit Margin 40.7% 40.1% 41.5% 38.3%
Operating Profit Margin 11.0% 11.3% 13.6% 10.9%
Net Profit Margin 6.9% 7.7% 9.3% 7.3%

Return on total capital 44.0% 52.3% 44.8%

Return on total equity 39.5% 46.5% 36.4%

ROE DuPont Analysis

Profit Margin 7.7% 9.3% 7.3%
Asset Turnover 3.4 3.5 3.6
Financial Leverage 1.53 1.43 1.37
ROE 39.5% 46.5% 36.4%

Financial Risk Ratios

Debt to equity ratio 0.4 0.4 0.3 0.3
Debt ratio 0.3 0.3 0.2 0.2
Interest coverage ratio 34.3 25.3 31.2 25.5
 10.0

2010 2011 2012 2013 2014 2015

959.2 959.2 959.2 959.2 959.2 959.2

16,140.6 20,915.0 26,632.0 33,220.0 40,809.6 49,551.0
17,099.8 21,874.2 27,591.2 34,179.2 41,768.8 50,510.2

637.0 499.7 499.7 499.7 499.7 499.7

1,655.3 1,847.3 1,847.3 1,847.3 1,847.3 1,847.3
2,292.3 2,347.0 2,347.0 2,347.0 2,347.0 2,347.0
562.3 851.8 851.8 851.8 851.8 851.8
944.5 1,098.9 1,552.4 2,075.0 2,677.1 3,370.5
20,898.9 26,171.9 32,342.4 39,453.0 47,644.6 57,079.5

367.3 371.9 371.9 371.9 371.9 371.9

15,003.9 19,877.5
6,275.7 7,150.7
8,728.2 12,726.8
4,072.3 433.2
12,800.5 13,160.0 13,603.1 14,112.7 14,698.7 15,372.6
6,241.1 9,219.5 9,219.5 9,219.5 9,219.5 9,219.5
19,408.9 22,751.4 23,194.5 23,704.1 24,290.1 24,964.0

1,058.3 1,330.4 7,652.5 13,314.0 21,288.5 29,024.4

2.1 2.0 2.0 2.0 2.0 2.0
9,558.8 13,054.3 12,294.0 16,856.5 16,666.5 21,885.0
5,425.2 5,855.3 6,284.7 7,676.3 8,378.8 10,084.6
646.3 893.1 886.2 1,019.2 1,172.0 1,347.8
1,746.2 2,054.4 2,304.2 2,649.8 3,047.3 3,504.3
18,436.9 23,189.5 29,423.5 41,517.7 50,555.1 65,848.1

13,796.5 16,403.7 16,368.0 21,265.9 22,013.1 27,757.8

3,150.4 3,365.3 3,907.6 4,502.9 5,187.5 5,974.8
16,946.9 19,769.0 20,275.6 25,768.8 27,200.6 33,732.6
1,490.0 3,420.5 9,147.9 15,748.9 23,354.5 32,115.5
20,898.9 26,171.9 32,342.4 39,453.0 47,644.6 57,079.5

- - - - - -

- - -
 13796.5 16403.7 16,368.0 21,265.9 22,013.1 27,757.8
2987.7 3152.7 3,598.0 4,137.7 4,758.4 5,472.2
7183.2 8913.8 7,784.1 11,394.4 10,660.9 14,702.7
5993.8 7686.1 6,396.3 9,798.5 8,825.5 12,592.0
1189.4 1227.7 1,387.8 1,596.0 1,835.4 2,110.7
34.5 41.4 51.4 59.1 68.0 78.2
3591.1 4295.8 4,934.5 5,674.6 6,525.8 7,504.7

13,160.0 13,603.1 14,112.7 14,698.7

3,953.1 1,561.0 1,772.4 2,038.3 2,344.0 2,695.7

1,329.3 1,528.7 1,758.0 2,021.7

13,160.0 13,603.1 14,112.7 14,698.7 15,372.6

5.9% 2.0% 2.00% 2.00% 2.00% 2.00%

1.3% 1.5% 1.50% 1.50% 1.50% 1.50%

hout solutions 17.09.2011.xls

2,689.3 2,319.7 2,347.0 2,347.0 2,347.0 2,347.0
284.7 222.3 225.3 225.3 225.3 225.3
10.6% 9.6% 9.6% 9.6% 9.6% 9.6%

1.1 1.2 1.5 1.6 1.9 2.0

0.5 0.5 0.8 1.0 1.2 1.3
0.1 0.1 0.4 0.5 0.8 0.9

12.0 13.7 14.6 14.6 14.6 14.6

4.4 4.0 4.1 4.1 4.1 4.1
7.6 7.1 7.2 7.9 7.3 7.8
30.4 26.7 25.0 25.0 25.0 25.0
83.8 92.2 90.0 90.0 90.0 90.0
48.2 51.8 50.0 50.0 50.0 50.0
66.0 67.2 65.0 65.0 65.0 65.0

1.0% 1.2% 1.0% 1.0% 1.0% 1.0%

2.6% 2.7% 2.6% 2.6% 2.6% 2.6%

8.0% 7.0% 7.0% 7.0% 7.0% 7.0%

3.2% 2.7% 2.7% 2.7% 2.7% 2.7%
0.1% 0.1% 0.1% 0.1% 0.1% 0.1%
9.6% 9.6% 9.6% 9.6% 9.6% 9.6%

3.6 3.3 3.0 2.8 2.7 2.6

6.1 5.9 6.6 7.4 8.1 9.0
4.6 4.0 3.6 3.3 3.1 2.9

43.8% 41.9% 42.0% 42.0% 42.0% 42.0%

17.1% 15.6% 15.5% 15.5% 15.5% 15.5%
12.5% 10.9% 10.9% 10.9% 10.9% 10.9%

65.8% 55.8% 51.5% 48.3% 45.8% 43.8%

57.4% 43.3% 38.9% 35.9% 33.6% 31.9%

12.5% 10.9% 10.9% 10.9% 10.9% 10.9%

3.6 3.3 3.0 2.8 2.7 2.6
1.28 1.21 1.18 1.16 1.15 1.13
57.4% 43.3% 38.9% 35.9% 33.6% 31.9%

0.1 0.1 0.1 0.1 0.1 0.0

0.1 0.1 0.1 0.1 0.1 0.0
43.1 59.1 66.9 76.9 88.4 101.7
ASIAN PAINTS
Source:
AR 2010, pg no: 42
CASH FLOW STATEMENT (in INR mn) 2006 2007 2008 2009
Cash Flow from Operating Activities:
Profit before tax and prior period items 3,431.4 4,271.0 6,330.1 6,191.4
Adjustment for:
Depreciation/Impairment 606.2 611.4 591.7 743.8
Impairment of Goodwill 76.0 - - 12.4
Prior period item (Net) (10.3) 26.5 (15.9) (22.7)
Profit on sale of investments (3.6) 70.8 (16.0) (1.3)
Profit on disposal of subsidiaries 10.1 9.7 68.4 -
Gain on disposal of assets (2.2) (14.7) (37.8) (65.4)
Interest Expense 114.3 189.1 211.6 263.2
Interest Income (17.5) (14.3) (44.7) (56.9)
Dividend Income (58.1) (115.3) (245.4) (140.8)
Effect of exchange rates on op cashflows - - (177.7) 320.6
Operating Profit before Working Capital changes 4,146.3
- 5,034.2 6,664.3 7,244.3
Adjustment for:
Changes in working capital (886.4) (869.9) 39.9 (1,431.1)
Trade Receivables (sundry debtors) (636.7) (1,111.8) (888.5) (922.2)
Other Receivables (loans & advances) - - - -
Inventories (343.2) (1,044.8) (1,194.3) (549.4)
Trade and other payables 93.6 1,286.7 2,122.7 40.5
Changes in other current assets - - - -
Cash generated from Operations 3,259.9 4,164.3 6,704.2 5,813.2
Income tax paid (net of refund) (1,473.1) (1,585.0) (1,906.0) (1,919.2)
Others
Net cash generated from operating activities 1,786.8 2,579.3 4,798.2 3,894.0
Cash Flow from Investing Activities:
Purchase of Fixed Assets (867.2) (819.5) (3,080.5) (3,100.5)
Proceeds from sale of Fixed Assets 39.9 133.7 262.4 217.5
Purchase of Investment (797.2) (395.6) (1,981.5) -
Sale of Investment 298.5 54.0 1,158.3 2.1
Interest received 17.6 14.0 44.7 52.3
Dividend received 58.1 115.3 245.4 140.8
Cash outflow on additional stake in subsidiary - (269.4) (3.6) (12.7)
Cash inflow arising on disposal of subsidiary - 72.8 6.9 -
Net cash used in investing activities (1,250.3) (1,094.7) (3,347.9) (2,700.5)
Cash Flow from Financing Activities
Proceeds from long term borrowings 494.7 - 224.3 -
Proceeds from short term borrowings 56.7 736.8 - -
Repayment of long term borrowings (333.7) (280.5) - (25.6)
Repayment of short term borrowings - - (380.8) (15.6)
 Interest Paid (114.3) (189.1) (211.6) (263.2)
Dividend and Dividend tax paid and Provisions (519.2) (1,374.9) (968.2) (1,999.3)
Net cash used in financing activities (415.7) (1,107.7) (1,336.3) (2,303.7)
Net Inc/(Dec) in Cash and Cash Equivalents 120.8 376.9 114.0 (1,110.2)
Cash and Cash Equivalents - bop 608.2 734.1 1,053.9 3,088.8
Net effect of changes in exchange rate 5.1 (57.1) (60.8) 125.1
Cash and Cash Equivalents - eop 734.1 1,053.9 1,107.1 2,103.7
 10.0

2010 2011 2012 2013 2014 2015

12,572.4 12,602.4 14,397.3 16,590.7 19,113.1 22,013.8

- -
835.6 1,131.3 1,329.3 1,528.7 1,758.0 2,021.7
- -
(2.2) -
(627.2) (4.5)
(11.5) -
(78.8) (27.1)
284.7 222.3 225.3 225.3 225.3 225.3
(110.6) (104.8)
(226.2) (354.7)
(172.9) (161.0)
12,463.3 13,303.9 15,951.9 18,344.7 21,096.4 24,260.9

1,337.7 (1,767.0) 52.4 (1,534.8) (315.7) (1,812.4)

(508.8) (819.4) (429.37) (1,391.63) (702.52) (1,705.75)
- - (249.77) (345.62) (397.47) (457.09)
(1,913.5) (3,495.5) 760.35 (4,562.59) 190.01 (5,218.47)
3,760.0 2,547.9 (35.72) 4,897.95 747.14 5,744.71
- 6.88 (132.93) (152.87) (175.80)
13,801.0 11,536.9 16,004.3 16,809.9 20,780.7 22,448.5
(3,169.4) (3,924.2) (4,319.18) (4,977.20) (5,733.92) (6,604.15) cash

10,631.6 7,612.7 11,685.1 11,832.7 15,046.8 15,844.3

(3,953.1) (1,561.0) (1,772.44) (2,038.30) (2,344.05) (2,695.65)

120.6 57.9
(543.6) (3,109.9)
986.6 4.5
114.0 104.9
226.2 354.7
-
59.1
(2,990.2) (4,148.9) (1,772.4) (2,038.3) (2,344.0) (2,695.7)

119.3
(145.5) (63.8)
(529.7) -
 (284.7) (222.3) (225.31) (225.31) (225.31) (225.31)
(2,358.9) (3,168.3) (3,365.30) (3,907.58) (4,502.89) (5,187.50)
(3,318.8) (3,335.1) (3,590.6) (4,132.9) (4,728.2) (5,412.8)
4,322.6 128.7 6,322.1 5,661.5 7,974.5 7,735.9
2,103.7 6,374.7 1,330.40 7,652.47 13,313.96 21,288.49
(51.6) 11.9
6,374.7 6,515.3 7,652.5 13,314.0 21,288.5 29,024.4
 Comparable Company Analysis ( Anuj kumar)
Relative ValuatiAsian Paints
Corporate Bridge Academy (www.corporatebridge.net / www.cbacademy.in / cbjobs.in)
(In Crores)
Peer Companies
Asian Paints Nerolac Berger Paints Akzo Nobel Shalimar Paints
Debt 66.29 109.98 24.46 0 53.79
Cash 28.58 41.08 25.99 13.9 13.92
Market Price 2,554.00 846 91.6 849 287
Shares Outstandi 9.59 2.69 34.61 3.68 0.38
Equity Value 24497.97 2279.63 3170.02 3127.21 108.66
Enterprise Value 24535.7 2348.5 3168.5 3113.3 148.5

Capital Invested 1,623.51 882.8 650.69 992.1 99.42

(In Crores)
Sales 5,794.09 1,971.71 1,822.42 1,114.00 395.49
Excise 426.37 156.99 135.76 73.2 28.07
7.36% 7.96% 7.45% 6.57% 7.10%
Net Sales 5,367.72 1,814.72 1,686.66 1,040.80 367.42
COGS 2,966.23 1,122.01 1,093.30 482.2 233.64
Total Expenses 4,465.59 1,597.87 1,520.78 911 349.03
Operating Expe 1,499.36 475.86 427.48 428.80 115.39
EBITDA 902.13 216.85 165.88 129.80 18.39
GP Margins 45% 38% 35% 54% 36%
EBITDA Margins 17% 12% 10% 12% 5%

Net Profit 774.5 165.5 120.14 159.3 10

Net Profit Margi 14% 9% 7% 15% 3%

Total Assets 1,623.51 882.8 650.69 992.1 99.42

Multiple Analysis
P/E 31.63 13.77 26.39 19.63 10.87
EV/Sales 4.57 1.29 1.88 2.99 0.40
EV/EBITDA 27.20 10.83 19.10 23.99 8.08
P/Sales 4.56 1.26 1.88 3.00 0.30
Discounted Cash flow ( Anuj kumar)
CB Research & Analytics Asian Paints Model
Valuation Sheet Historical

DCF Summary FY 09
2009
Net Income 4,195
+ Depreciation 744
+ Interest*(1-T) 179
- Capex (3,101)
+/- Changes in working capital (1,431)
Free Cash Flow to Firm 586

Date
FCFF (explicit forecast)
Terminal value

Present value of "explicit forecast period" - till 2015E 27,490

PV of Terminal Value 116,147

Valuation Assumptionsn (Anuj kumar)

Terminal growth rate 5.0%
Cost of debt 10.0%

Beta 1.1
Risk free rate (rf ) 8.0%
Market Premium 5.0%

Cost of Equity 13.50%

WACC Calculation (Anuj kumar)

Total Debt 2,347.00
Shareholders' equity 21,874.20
Capitalization: 24,221.20
Debt: Equity 0.11
Debt: Total Capital 0.10
Equity: Total Capital 0.90

Cost of Equity 13.50%

WACC 13.16%
CB Research & Analytics Asian Paints Model
EV Computation (Anuj kumar)
Present value of "explicit forecast period" - till 2015E 27,490
PV of Terminal Value 116,147
Total Valuation 143,637
Less: Debt 2,347
Less: Minority Interest 1,099
Add: Cash and bank deposits 1,330
Other adjustments:
Add: Investments 9,220
Add: Other non-operating assets

Intrinsic Value (in mn) 150,741

No of Shares (in mn) 96
Share Price (INR) 1,572

SENSITIVITY ANALYSIS
1,571.53 4.0% 5.0%
12.1%
12.6%
13.1%
13.6%
14.1%
Historical Forecast
FY 10
2010 FY2011
11E FY2012
12E FY2013
13E FY2014
14E FY2015
15E
8,839 8,813 10,078 11,613 13,379 15,410
836 1,131 1,329 1,529 1,758 2,022
200 155 158 158 158 158
(3,953) (1,561) (1,772) (2,038) (2,344) (2,696)
1,338 (1,767) 52 (1,535) (316) (1,812)
7,259 6,772 9,845 9,727 12,635 13,081

2012 2013 2014 2015

- 9,727 12,635 13,081
0 0 0 168305.071
5.5% 6.00%
2016 2017 2018 2019 2020
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
FYE 31-Mar-11
Date 19-Nov-19

Days -3155
 RATIO ANALYSIS SPREADSHEET
BALANCE SHEET RATIOS: Stability (Staying Power) Anuj kumar
1 Current
Current Assets $ 65,848.09
1.9520623066
Current Liabilities $ 33,732.58
2 Quick
Cash + Accts. Rec. $ 39,108.92
1.1593813297
Current Liabilities $ 33,732.58
3 Debt-to-Worth
Total Liabilities $ 57,079.52
0.6285453527
Net Worth $ 90,812.10

INCOME STATEMENT RATIOS: Profitability (Earning Power) Anuj kumar

4 Gross Margin
Gross Profit $ 56,608.70
0.42
Sales $ 134,782.62
5 Net Margin
Net Profit Before Tax $ 22,013.82
0.1633283305
Sales $ 134,782.62

ASSET MANAGEMENT RATIOS: Overall Efficiency Ratios(ANUJ KUMAR)

6 Sales-to-Assets
Sales $ 134,782.62
1.4841923181
Total Assets $ 90,812.10
7 Return on Assets
Net Profit Before Tax $ 22,013.82
0.2424106534
Total Assets $ 90,812.10
8 Return on Investment
Net Profit Before Tax $ 22,013.82
0.2424106534
Net Worth $ 90,812.10

ASSET MANAGEMENT RATIOS: Working Capital Cycle Ratios (Anuj kumar)

9 Inventory Turnover
Cost of Goods Sold $ 78,173.92
3.572032426
Inventory $ 21,885.00
10 Inventory Turn-Days
360 360
100.7829596908
Inventory Turnover $ 3.57
11 Accounts Receivable Turnover
Sales $ 134,782.62
13.3652440218
Accounts Receivable $ 10,084.56
12 Accounts Receivable Turn-Days
360 360
26.9355351398
Accts. Rec. Turnover $ 13.37
13 Accounts Payable Turnover
Cost of Goods Sold $ 78,173.92
5.3169631264
Accounts Payable $ 14,702.74
14 Average Payment Period
360 360
67.7078233279
Accts. Pay. Turnover $ 5.32
Anuj kumar
 SHORTCUT KEY FOR NEW SLIDE IS - SHI
SHORTCUT KEY FOR DELETING A SLIDE IS
SHORTCUT KEY FOR ADDING A NEW LINE in CE
SHORTCUT KEY FOR SELECTING THE SHEET TO WORK
SHORTCUT KEY FOR COPYING WHILE FILTER
W SLIDE IS - SHIFT + F11
TING A SLIDE IS - ALT+E+L
NEW LINE in CELL - ALT+ENTER
SHEET TO WORK - CTRL+PgUP /PgDn
G WHILE FILTER IS ON - ALT+;
1. Without moving the text from cell A4, center the text across this sheet to make a title:
ADVANCED EXCEL TECHNIQUES
For items 2-5, place your response in the gray box.

2. Create a FORMULA to find the average 100 97 95 90

of these numbers.

3. Create an automatic FUNCTION (fx) to find 100 97 95 90

the average of these numbers.

4. Create a comment in cell G14 which is Your Namlate absent absent

readable only when you roll over the cell.

5. Weight the following scores. Let the quizzes grade quiz avg. test avg.
equal 30% of the final grade, and let the tests 90 72
equal 70% of the final grade.

6-7. Create and format a pie chart.

a. Using the data below, create a pie chart.
b. Add and format data labels in the pie chart to make the chart more informative.

Student Experiments
Adams 2
Britain 3
Brady 1
Jackson 4
Jones 2
Pyle 3
Shepherd 5
Williams 1

8. Create a column/bar chart to graph Test 1 and Test 2 ONLY:

Student Test 1 Quiz 1 Test 2

Adams 89 92 98
Britain 92 81 76
Brady 85 63 78
Jackson 72 95 81
 Jones 91 100 62
Pyle 100 81 81
Shepherd 83 78 74
Williams 91 97 76

9. Correct the y-axis in the chart below so that the chart is scaled from 0 to 100.

120

100

80

60

Test 1
40 Test 2

20

0
ia a k a er il n
nth rsh ran , Lis
om Apr Joh
a F s,
Cy M , es ,G d,
i n, y, s on Jon y le h er i a m
d k
i ta Br
a
Ja
c P ep ill
Br Sh W
 USE OF DOLLOR SIGN (Anuj kumar)
15% 20%
EmpcodeFirst Na Last NamDept Region Branch Hiredate Salary TA HRA
1 Anuj kumar Sales north Ferozepur ### 15,625 2343.75 3125
2 Suman Shinde Sales east Cuttack 1-Jan-77 12,500 1875 2500
3 Beena Mavadia Mktg north Delhi ### 8,750 1312.5 1750
4 Seema RanganathR&D north Kanpur 4-Sep-89 15,000 2250 3000
5 Julie D'Souza R&D north Mathura 4-Sep-88 8,875 1331.25 1775
6 Neena MukherjeeR&D north Agra 4-Sep-89 8,875 1331.25 1775
7 Pankaj Sutradhar Sales north Ambala ### 10,625 1593.75 2125
8 Andre FernendesMktg east Darjeeling 20-Jul-77 11,250 1687.5 2250
9 Sujay Madhrani Finance west Pune ### 10,625 1593.75 2125
10 Shilpa Lele Admin north Jammu 1-Mar-83 15,000 2250 3000
11 Meera Lalwani Finance east Calcutta ### 13,750 2062.5 2750
12 Sheetal Desai Director south cochin ### 35,000 5250 7000
13 K. Sita NarayananPersonal north Jammu ### 10,625 1593.75 2125
14 Priya Shirodkar Personal north Jaipur ### 10,625 1593.75 2125
15 Aalok Trivedi Admin east Cuttack 1-Mar-83 11,250 1687.5 2250
16 Aakash Dixit Admin west Nasik 1-Mar-83 11,250 1687.5 2250
17 Parvati Khanna Mktg north Mathura ### 7,500 1125 1500
18 Farhan Sadiq Mktg north Jaipur 5-Jun-99 4,250 637.5 850
19 Satinder KSasan Mktg east Patna 6-Jun-99 5,625 843.75 1125
20 Suchita Panchal Mktg west Nasik 7-Jun-99 5,625 843.75 1125
21 Shazia Sheikh Mktg west Pune 8-Jun-99 5,625 843.75 1125
22 Pooja Nimkar Sales west Nasik ### 10,625 1593.75 2125
23 Jasbinder Khurana R&D south Manglore 24-Apr-99 5,625 843.75 1125
24 Bharat Shetty Sales east Cuttack 1-Oct-82 13,750 2062.5 2750
25 Rishi Malik Sales south Banglore 2-Jul-92 9,375 1406.25 1875
26 Mala Bhaduri R&D west Mumbai ### 7,500 1125 1500
27 Hajra Hoonjan Admin north Jaipur 4-May-96 6,875 1031.25 1375
28 Aalam Qureshi Personal east Patna 19-Oct-88 10,125 1518.75 2025
29 Giriraj Gupta R&D north Agra 1-Oct-82 11,250 1687.5 2250
30 Ankur Joshi CCD south Manglore 1-Oct-82 11,250 1687.5 2250
31 Tapan Ghoshal CCD north Ambala 7-Jul-97 5,000 750 1000
32 Zarina Vora CCD north Lucknow ### 6,250 937.5 1250
33 Arun Joshi Mktg south Manglore 5-May-92 6,625 993.75 1325
34 Pooja Khetan Personal west Surat 3-Sep-94 8,375 1256.25 1675
35 Shilpa Parikh Finance south Mysore 1-Oct-82 17,500 2625 3500
36 Chitra Pednekar Finance north Aligarh 1-Oct-82 17,500 2625 3500
37 Sheetal Dodhia Finance north delhi 1-Oct-82 17,500 2625 3500
38 Richa Raje Sales south Manglore ### 7,500 1125 1500
39 Kirtikar Sardesai Admin east Darjeeling 14-Jun-97 5,625 843.75 1125
40 Pooja Gokhale R&D east Calcutta ### 9,500 1425 1900
41 Piyush Surti Personal west Mumbai 19-Oct-88 11,250 1687.5 2250
42 Shaheen Khan Personal east Cuttack ### 9,875 1481.25 1975
43 Kinnari Mehta R&D north Ferozepur 7-Jul-97 8,125 1218.75 1625
44 Jeena Baig Sales north Lucknow ### 11,250 1687.5 2250
45 Vicky Joshi Admin north Kanpur 7-Feb-88 11,250 1687.5 2250
46 Neha Joshi CCD west Baroda 19-Oct-88 11,250 1687.5 2250
47 Rakesh Kumar CCD south cochin 19-Oct-88 11,250 1687.5 2250
48 Ruheal Baig Personal west Baroda 19-Oct-88 11,250 1687.5 2250
49 Mario FernandesSales north Jammu 20-Oct-88 11,250 1687.5 2250
50 Heena Godbole CCD north Lucknow 21-Oct-88 13,750 2062.5 2750
51 Mehul Sheth CCD west Nagpur 1-Dec-95 11,250 1687.5 2250
52 Vishal VirsinghaniCCD east Gangtok 3-Mar-95 11,250 1687.5 2250
53 Lalita Rao CCD east Guwahati 1-Nov-86 11,250 1687.5 2250
54 Kajal Joglekar Sales west Nagpur 1-Oct-92 10,625 1593.75 2125
55 Katti Surti Sales south chennai 9-May-93 10,625 1593.75 2125
56 Maya Panchal Mktg north Agra 5-Nov-90 12,500 1875 2500
57 Disha Parmar Admin south Banglore 14-Jan-87 13,750 2062.5 2750
58 Geeta Darekar Mktg south Trivanadr ### 13,750 2062.5 2750
59 Anuradha Zha Admin north Agra ### 13,750 2062.5 2750
60 Asha Trivedi Sales north Kanpur ### 13,750 2062.5 2750
61 Waheda Sheikh R&D north Jammu 24-Oct-88 12,500 1875 2500
62 Veena Patil Personal south Hydrabad 25-Oct-88 12,500 1875 2500
63 Timsi Desai CCD east Calcutta 26-Oct-88 12,500 1875 2500
64 Parul Shah Personal north Agra 27-Oct-88 12,500 1875 2500
65 Uday Naik Personal north Lucknow 28-Oct-88 14,375 2156.25 2875
66 Mandakini Desai Sales north delhi 1-Dec-95 10,000 1500 2000
67 Pravin Joshi Personal north delhi 3-Mar-95 10,000 1500 2000
68 Reeta Naik Mktg east Calcutta 4-Mar-95 10,000 1500 2000
69 Surendra Godse R&D west Panji 5-Mar-95 10,000 1500 2000
70 Yamini Gupta R&D south Mysore 22-Oct-88 12,500 1875 2500
71 Laveena Shenoy CCD north Jaipur 23-Oct-88 12,500 1875 2500
72 Nita Pandhya Sales east Darjeeling 24-Oct-88 12,500 1875 2500
73 Suraj Saksena Admin east Calcutta 25-Oct-88 12,500 1875 2500
74 Nayeem Khan CCD west Panji 26-Oct-88 12,500 1875 2500
75 Drishti Shah R&D north Delhi 27-Oct-88 12,500 1875 2500
76 Deep Chhaya Sales west Mumbai 28-Oct-88 12,500 1875 2500
77 Sagar Bidkar Mktg north Delhi 29-Oct-88 12,500 1875 2500
78 Dayanand Gandhi Mktg north Ferozepur 30-Oct-88 12,500 1875 2500
79 Tara Phule CCD south chennai 31-Oct-88 12,500 1875 2500
80 Kalpana Shirishkar R&D east Cuttack 1-Nov-88 12,500 1875 2500
81 Kunal Shah CCD north Aligarh 2-Mar-99 5,000 750 1000
82 Pinky Robert R&D east Calcutta 3-Mar-99 5,000 750 1000
83 Ruby Joseph R&D north Agra 14-Jan-98 5,000 750 1000
84 Sonia Sasan CCD north Jammu 15-Jan-98 12,500 1875 2500
85 Jignesh Tripathi Mktg south Hydrabad 16-Jan-98 12,500 1875 2500
86 Vinit ShrivastavMktg west Pune ### 5,625 843.75 1125
87 Tejal Patel Sales north Aligarh ### 16,250 2437.5 3250
88 Priyanka Mehta R&D north Jaipur 6-Jan-80 16,250 2437.5 3250
89 Niki Digaria Sales east Calcutta ### 16,250 2437.5 3250
90 Payal Singhani Mktg east Gangtok 5-Apr-89 12,375 1856.25 2475
91 Harsha Trivedi Sales south Banglore 6-Apr-89 12,375 1856.25 2475
92 Radhika Kulkarni Mktg west Surat 7-Apr-89 12,375 1856.25 2475
93 Kabir Vora Mktg south Banglore 8-Apr-89 12,375 1856.25 2475
94 Beena Sharma R&D west Nagpur 9-Apr-89 12,375 1856.25 2475
95 Pushpa Raut R&D south Trivanadr 10-Apr-89 12,375 1856.25 2475
96 Chetan Dalvi CCD north Delhi 11-Apr-89 12,375 1856.25 2475
97 Indu Shah Finance west Mumbai ### 7,500 1125 1500
98 Rupesh Sawant Finance south Hydrabad 2-Feb-99 5,625 843.75 1125
umar)
12% 18% 40%
BONUS INCENTIVEDA
1875 2812.5 6250 Replace the First Name in Row 4 by Your
First Name & Last name by your last
1500 2250 5000 Name.
1050 1575 3500 Replace Hire date by today date using
1800 2700 6000 formula.
1065 1597.5 3550
1065 1597.5 3550
1275 1912.5 4250
1350 2025 4500
1275 1912.5 4250
1800 2700 6000
1650 2475 5500
4200 6300 14000
1275 1912.5 4250
1275 1912.5 4250
1350 2025 4500
1350 2025 4500
900 1350 3000
510 765 1700
675 1012.5 2250
675 1012.5 2250
675 1012.5 2250
1275 1912.5 4250
675 1012.5 2250
1650 2475 5500
1125 1687.5 3750
900 1350 3000
825 1237.5 2750
1215 1822.5 4050
1350 2025 4500
1350 2025 4500
600 900 2000
750 1125 2500
795 1192.5 2650
1005 1507.5 3350
2100 3150 7000
2100 3150 7000
2100 3150 7000
900 1350 3000
675 1012.5 2250
1140 1710 3800
1350 2025 4500
1185 1777.5 3950
 975 1462.5 3250
1350 2025 4500
1350 2025 4500
1350 2025 4500
1350 2025 4500
1350 2025 4500
1350 2025 4500
1650 2475 5500
1350 2025 4500
1350 2025 4500
1350 2025 4500
1275 1912.5 4250
1275 1912.5 4250
1500 2250 5000
1650 2475 5500
1650 2475 5500
1650 2475 5500
1650 2475 5500
1500 2250 5000
1500 2250 5000
1500 2250 5000
1500 2250 5000
1725 2587.5 5750
1200 1800 4000
1200 1800 4000
1200 1800 4000
1200 1800 4000
1500 2250 5000
1500 2250 5000
1500 2250 5000
1500 2250 5000
1500 2250 5000
1500 2250 5000
1500 2250 5000
1500 2250 5000
1500 2250 5000
1500 2250 5000
1500 2250 5000
600 900 2000
600 900 2000
600 900 2000
1500 2250 5000
1500 2250 5000
675 1012.5 2250
1950 2925 6500
1950 2925 6500
1950 2925 6500
1485 2227.5 4950
1485 2227.5 4950
1485 2227.5 4950
1485 2227.5 4950
1485 2227.5 4950
1485 2227.5 4950
1485 2227.5 4950
900 1350 3000
675 1012.5 2250
Store ledger Units A Units B Price A Price B
1-Jan 3 2 89 129
8-Jan 4 0 89 129
15-Jan 5 2 89 129
22-Jan 5 3 89 129
29-Jan 0 4 89 129
5-Feb 2 0 89 129
12-Feb 2 0 89 129
19-Feb 0 1 89 129
26-Feb 5 3 89 129
4-Mar 2 4 99 139
11-Mar 4 3 99 139
18-Mar 6 0 99 139
25-Mar 5 0 99 139

SALES TOTAL Date entry

Arrays
unit A Unit B Statistical functions
Avg
Min
Max
St dev
 USE OF IF CONDITION (Your Name)
EmpcodeFirst Na Last NamDept Region Branch Hiredate Salary TA TA1
1 Raja RaymondeSales north Ferozepur 1-Jan-77 15,625

2 Suman Shinde Sales east Cuttack 1-Jan-77 12,500

3 Beena Mavadia Mktg north Delhi ### 8,750
4 Seema RanganathR&D north Kanpur 4-Sep-89 15,000
5 Julie D'Souza R&D north Mathura 4-Sep-88 8,875
6 Neena MukherjeeR&D north Agra 4-Sep-89 8,875
7 Pankaj Sutradhar Sales north Ambala ### 10,625
8 Andre FernendesMktg east Darjeeling 20-Jul-77 11,250
9 Sujay Madhrani Finance west Pune ### 10,625
10 Shilpa Lele Admin north Jammu 1-Mar-83 15,000
11 Meera Lalwani Finance east Calcutta ### 13,750
12 Sheetal Desai Director south cochin ### 35,000
13 K. Sita NarayananPersonal north Jammu ### 10,625
14 Priya Shirodkar Personal north Jaipur ### 10,625
15 Aalok Trivedi Admin east Cuttack 1-Mar-83 11,250
16 Aakash Dixit Admin west Nasik 1-Mar-83 11,250
17 Parvati Khanna Mktg north Mathura ### 7,500
18 Farhan Sadiq Mktg north Jaipur 5-Jun-99 4,250
19 Satinder KSasan Mktg east Patna 6-Jun-99 5,625
20 Suchita Panchal Mktg west Nasik 7-Jun-99 5,625
21 Shazia Sheikh Mktg west Pune 8-Jun-99 5,625
22 Pooja Nimkar Sales west Nasik ### 10,625
23 Jasbinder Khurana R&D south Manglore 24-Apr-99 5,625
24 Bharat Shetty Sales east Cuttack 1-Oct-82 13,750
25 Rishi Malik Sales south Banglore 2-Jul-92 9,375
26 Mala Bhaduri R&D west Mumbai ### 7,500
27 Hajra Hoonjan Admin north Jaipur 4-May-96 6,875
28 Aalam Qureshi Personal east Patna 19-Oct-88 10,125
29 Giriraj Gupta R&D north Agra 1-Oct-82 11,250
30 Ankur Joshi CCD south Manglore 1-Oct-82 11,250
31 Tapan Ghoshal CCD north Ambala 7-Jul-97 5,000
32 Zarina Vora CCD north Lucknow ### 6,250
33 Arun Joshi Mktg south Manglore 5-May-92 6,625
34 Pooja Khetan Personal west Surat 3-Sep-94 8,375
35 Shilpa Parikh Finance south Mysore 1-Oct-82 17,500
36 Chitra Pednekar Finance north Aligarh 1-Oct-82 17,500
37 Sheetal Dodhia Finance north delhi 1-Oct-82 17,500
38 Richa Raje Sales south Manglore ### 7,500
39 Kirtikar Sardesai Admin east Darjeeling 14-Jun-97 5,625
40 Pooja Gokhale R&D east Calcutta ### 9,500
41 Piyush Surti Personal west Mumbai 19-Oct-88 11,250
42 Shaheen Khan Personal east Cuttack ### 9,875
43 Kinnari Mehta R&D north Ferozepur 7-Jul-97 8,125
44 Jeena Baig Sales north Lucknow ### 11,250
45 Vicky Joshi Admin north Kanpur 7-Feb-88 11,250
46 Neha Joshi CCD west Baroda 19-Oct-88 11,250
47 Rakesh Kumar CCD south cochin 19-Oct-88 11,250
48 Ruheal Baig Personal west Baroda 19-Oct-88 11,250
49 Mario FernandesSales north Jammu 20-Oct-88 11,250
50 Heena Godbole CCD north Lucknow 21-Oct-88 13,750
51 Mehul Sheth CCD west Nagpur 1-Dec-95 11,250
52 Vishal VirsinghaniCCD east Gangtok 3-Mar-95 11,250
53 Lalita Rao CCD east Guwahati 1-Nov-86 11,250
54 Kajal Joglekar Sales west Nagpur 1-Oct-92 10,625
55 Katti Surti Sales south chennai 9-May-93 10,625
56 Maya Panchal Mktg north Agra 5-Nov-90 12,500
57 Disha Parmar Admin south Banglore 14-Jan-87 13,750
58 Geeta Darekar Mktg south Trivanadr ### 13,750
59 Anuradha Zha Admin north Agra ### 13,750
60 Asha Trivedi Sales north Kanpur ### 13,750
61 Waheda Sheikh R&D north Jammu 24-Oct-88 12,500
62 Veena Patil Personal south Hydrabad 25-Oct-88 12,500
63 Timsi Desai CCD east Calcutta 26-Oct-88 12,500
64 Parul Shah Personal north Agra 27-Oct-88 12,500
65 Uday Naik Personal north Lucknow 28-Oct-88 14,375
66 Mandakini Desai Sales north delhi 1-Dec-95 10,000
67 Pravin Joshi Personal north delhi 3-Mar-95 10,000
68 Reeta Naik Mktg east Calcutta 4-Mar-95 10,000
69 Surendra Godse R&D west Panji 5-Mar-95 10,000
70 Yamini Gupta R&D south Mysore 22-Oct-88 12,500
71 Laveena Shenoy CCD north Jaipur 23-Oct-88 12,500
72 Nita Pandhya Sales east Darjeeling 24-Oct-88 12,500
73 Suraj Saksena Admin east Calcutta 25-Oct-88 12,500
74 Nayeem Khan CCD west Panji 26-Oct-88 12,500
75 Drishti Shah R&D north Delhi 27-Oct-88 12,500
76 Deep Chhaya Sales west Mumbai 28-Oct-88 12,500
77 Sagar Bidkar Mktg north Delhi 29-Oct-88 12,500
78 Dayanand Gandhi Mktg north Ferozepur 30-Oct-88 12,500
79 Tara Phule CCD south chennai 31-Oct-88 12,500
80 Kalpana Shirishkar R&D east Cuttack 1-Nov-88 12,500
81 Kunal Shah CCD north Aligarh 2-Mar-99 5,000
82 Pinky Robert R&D east Calcutta 3-Mar-99 5,000
83 Ruby Joseph R&D north Agra 14-Jan-98 5,000
84 Sonia Sasan CCD north Jammu 15-Jan-98 12,500
85 Jignesh Tripathi Mktg south Hydrabad 16-Jan-98 12,500
86 Vinit ShrivastavMktg west Pune ### 5,625
87 Tejal Patel Sales north Aligarh ### 16,250
88 Priyanka Mehta R&D north Jaipur 6-Jan-80 16,250
89 Niki Digaria Sales east Calcutta ### 16,250
90 Payal Singhani Mktg east Gangtok 5-Apr-89 12,375
91 Harsha Trivedi Sales south Banglore 6-Apr-89 12,375
92 Radhika Kulkarni Mktg west Surat 7-Apr-89 12,375
93 Kabir Vora Mktg south Banglore 8-Apr-89 12,375
94 Beena Sharma R&D west Nagpur 9-Apr-89 12,375
95 Pushpa Raut R&D south Trivanadr 10-Apr-89 12,375
96 Chetan Dalvi CCD north Delhi 11-Apr-89 12,375
97 Indu Shah Finance west Mumbai ### 7,500
98 Rupesh Sawant Finance south Hydrabad 2-Feb-99 5,625
 Replace the First Name in Row 4 by Your
e) First Name & Last name by your last
Name.
Replace Hire date by today date using
TA2 TA3 TA4 formula.

CONDITIONS:-

TA4
WEST & (MKTG OR SALES)-1000
OTHERS-0

TA3
MKTG OR SALES-1000
OTHERS-0

TA2
MKTG & WEST-1000
OTHERS-0

TA1
MKTG-1000
SALES-800
OTHERS-0

TA
MKTG-100
OTHERS-0
Your Company Name
Components
Discounts Discounts
51 - 100 >101 Expediating cost

Number ordered 100 20% 30% 50 If & Nested IF

Expediate order Yes Arrays
Cabinets DiaphragmsElectrical Electronics Total Formatting of tabl
Cost per component 70 120 50 210 450
Volume Discount
Cost after Discount
Units Required 100 200 150 150 600
Cost before discount

Total Cost
If & Nested IF
Arrays
Formatting of table & Headin
 USE OF COUNTIF FORMULA (Anuj kumar)

EmpcodeFirst Na Last NamDept Region Branch Hiredate Salary

1 Anuj kumar Sales north Ferozepur 1-Jan-77 15,625
2 Suman Shinde Sales east Cuttack 1-Jan-77 12,500
3 Beena Mavadia Mktg north Delhi ### 8,750
4 Seema RanganathR&D north Kanpur 4-Sep-89 15,000
5 Julie D'Souza R&D north Mathura 4-Sep-88 8,875
6 Neena MukherjeeR&D north Agra 4-Sep-89 8,875
7 Pankaj Sutradhar Sales north Ambala ### 10,625
8 Andre FernendesMktg east Darjeeling 20-Jul-77 11,250
9 Sujay Madhrani Finance west Pune ### 10,625
10 Shilpa Lele Admin north Jammu 1-Mar-83 15,000
11 Meera Lalwani Finance east Calcutta ### 13,750
12 Sheetal Desai Director south cochin ### 35,000
13 K. Sita NarayananPersonal north Jammu ### 10,625
14 Priya Shirodkar Personal north Jaipur ### 10,625
15 Aalok Trivedi Admin east Cuttack 1-Mar-83 11,250
16 Aakash Dixit Admin west Nasik 1-Mar-83 11,250
17 Parvati Khanna Mktg north Mathura ### 7,500
18 Farhan Sadiq Mktg north Jaipur 5-Jun-99 4,250
19 Satinder KSasan Mktg east Patna 6-Jun-99 5,625
20 Suchita Panchal Mktg west Nasik 7-Jun-99 5,625
21 Shazia Sheikh Mktg west Pune 8-Jun-99 5,625
22 Pooja Nimkar Sales west Nasik ### 10,625
23 Jasbinder Khurana R&D south Manglore 24-Apr-99 5,625
24 Bharat Shetty Sales east Cuttack 1-Oct-82 13,750
25 Rishi Malik Sales south Banglore 2-Jul-92 9,375
26 Mala Bhaduri R&D west Mumbai ### 7,500
27 Hajra Hoonjan Admin north Jaipur 4-May-96 6,875
28 Aalam Qureshi Personal east Patna 19-Oct-88 10,125
29 Giriraj Gupta R&D north Agra 1-Oct-82 11,250
30 Ankur Joshi CCD south Manglore 1-Oct-82 11,250
31 Tapan Ghoshal CCD north Ambala 7-Jul-97 5,000
32 Zarina Vora CCD north Lucknow ### 6,250
33 Arun Joshi Mktg south Manglore 5-May-92 6,625
34 Pooja Khetan Personal west Surat 3-Sep-94 8,375
35 Shilpa Parikh Finance south Mysore 1-Oct-82 17,500
36 Chitra Pednekar Finance north Aligarh 1-Oct-82 17,500
37 Sheetal Dodhia Finance north delhi 1-Oct-82 17,500
38 Richa Raje Sales south Manglore ### 7,500
39 Kirtikar Sardesai Admin east Darjeeling 14-Jun-97 5,625
40 Pooja Gokhale R&D east Calcutta ### 9,500
41 Piyush Surti Personal west Mumbai 19-Oct-88 11,250
42 Shaheen Khan Personal east Cuttack ### 9,875
43 Kinnari Mehta R&D north Ferozepur 7-Jul-97 8,125
44 Jeena Baig Sales north Lucknow ### 11,250
45 Vicky Joshi Admin north Kanpur 7-Feb-88 11,250
46 Neha Joshi CCD west Baroda 19-Oct-88 11,250
47 Rakesh Kumar CCD south cochin 19-Oct-88 11,250
48 Ruheal Baig Personal west Baroda 19-Oct-88 11,250
49 Mario FernandesSales north Jammu 20-Oct-88 11,250
50 Heena Godbole CCD north Lucknow 21-Oct-88 13,750
51 Mehul Sheth CCD west Nagpur 1-Dec-95 11,250
52 Vishal VirsinghaniCCD east Gangtok 3-Mar-95 11,250
53 Lalita Rao CCD east Guwahati 1-Nov-86 11,250
54 Kajal Joglekar Sales west Nagpur 1-Oct-92 10,625
55 Katti Surti Sales south chennai 9-May-93 10,625
56 Maya Panchal Mktg north Agra 5-Nov-90 12,500
57 Disha Parmar Admin south Banglore 14-Jan-87 13,750
58 Geeta Darekar Mktg south Trivanadr ### 13,750
59 Anuradha Zha Admin north Agra ### 13,750
60 Asha Trivedi Sales north Kanpur ### 13,750
61 Waheda Sheikh R&D north Jammu 24-Oct-88 12,500
62 Veena Patil Personal south Hydrabad 25-Oct-88 12,500
63 Timsi Desai CCD east Calcutta 26-Oct-88 12,500
64 Parul Shah Personal north Agra 27-Oct-88 12,500
65 Uday Naik Personal north Lucknow 28-Oct-88 14,375
66 Mandakini Desai Sales north delhi 1-Dec-95 10,000
67 Pravin Joshi Personal north delhi 3-Mar-95 10,000
68 Reeta Naik Mktg east Calcutta 4-Mar-95 10,000
69 Surendra Godse R&D west Panji 5-Mar-95 10,000
70 Yamini Gupta R&D south Mysore 22-Oct-88 12,500
71 Laveena Shenoy CCD north Jaipur 23-Oct-88 12,500
72 Nita Pandhya Sales east Darjeeling 24-Oct-88 12,500
73 Suraj Saksena Admin east Calcutta 25-Oct-88 12,500
74 Nayeem Khan CCD west Panji 26-Oct-88 12,500
75 Drishti Shah R&D north Delhi 27-Oct-88 12,500
76 Deep Chhaya Sales west Mumbai 28-Oct-88 12,500
77 Sagar Bidkar Mktg north Delhi 29-Oct-88 12,500
78 Dayanand Gandhi Mktg north Ferozepur 30-Oct-88 12,500
79 Tara Phule CCD south chennai 31-Oct-88 12,500
80 Kalpana Shirishkar R&D east Cuttack 1-Nov-88 12,500
81 Kunal Shah CCD north Aligarh 2-Mar-99 5,000
82 Pinky Robert R&D east Calcutta 3-Mar-99 5,000
83 Ruby Joseph R&D north Agra 14-Jan-98 5,000
84 Sonia Sasan CCD north Jammu 15-Jan-98 12,500
85 Jignesh Tripathi Mktg south Hydrabad 16-Jan-98 12,500
86 Vinit ShrivastavMktg west Pune ### 5,625
87 Tejal Patel Sales north Aligarh ### 16,250
88 Priyanka Mehta R&D north Jaipur 6-Jan-80 16,250
89 Niki Digaria Sales east Calcutta ### 16,250
90 Payal Singhani Mktg east Gangtok 5-Apr-89 12,375
91 Harsha Trivedi Sales south Banglore 6-Apr-89 12,375
92 Radhika Kulkarni Mktg west Surat 7-Apr-89 12,375
93 Kabir Vora Mktg south Banglore 8-Apr-89 12,375
94 Beena Sharma R&D west Nagpur 9-Apr-89 12,375
95 Pushpa Raut R&D south Trivanadr 10-Apr-89 12,375
96 Chetan Dalvi CCD north Delhi 11-Apr-89 12,375
97 Indu Shah Finance west Mumbai ### 7,500
98 Rupesh Sawant Finance south Hydrabad 2-Feb-99 5,625
 Anuj kumar Anuj kumar

Dept NO. OF EMPLOYEES

TOTAL SALARY 1,095,000 Sales 18
NO. OF EMPLOYEES 98 Mktg 18
AVERAGE SALARY 11,173 R&D 18
MAXIMUM SALARY 35,000 Finance 7
MINIMUM SALARY 4,250 Admin 9
NO. OF EMPLOYEES(ADMIN) 9 Director 1
SALARY(ADMIN) 101250 Personal 11
CCD 16

Replace the First Name in Row 4 by Your First Name & Last
name by your last Name.
Replace Hire date by today date using formula.
 USE OF VLOOKUP (Anuj kumar)

Empcode First Name Last Name Dept Region Branch Hiredate Salary
1 Anuj kumar Sales north Ferozepur 1-Jan-77 15,625
2 Suman Shinde Sales east Cuttack 1-Jan-77 12,500
3 Beena Mavadia Mktg north Delhi 24-Nov-79 8,750
4 Seema Ranganathan R&D north Kanpur 4-Sep-89 15,000
5 Julie D'Souza R&D north Mathura 4-Sep-88 8,875
6 Neena Mukherjee R&D north Agra 4-Sep-89 8,875
7 Pankaj Sutradhar Sales north Ambala 12-Dec-99 10,625
8 Andre Fernendes Mktg east Darjeeling 20-Jul-77 11,250
9 Sujay Madhrani Finance west Pune 21-Dec-85 10,625
10 Shilpa Lele Admin north Jammu 1-Mar-83 15,000
11 Meera Lalwani Finance east Calcutta 11-Dec-84 13,750
12 Sheetal Desai Director south cochin 12-Dec-84 35,000
13 K. Sita Narayanan Personal north Jammu 13-Dec-84 10,625
14 Priya Shirodkar Personal north Jaipur 14-Dec-84 10,625
15 Aalok Trivedi Admin east Cuttack 1-Mar-83 11,250
16 Aakash Dixit Admin west Nasik 1-Mar-83 11,250
17 Parvati Khanna Mktg north Mathura 13-Aug-86 7,500
18 Farhan Sadiq Mktg north Jaipur 5-Jun-99 4,250
19 Satinder Kaur Sasan Mktg east Patna 6-Jun-99 5,625
20 Suchita Panchal Mktg west Nasik 7-Jun-99 5,625
21 Shazia Sheikh Mktg west Pune 8-Jun-99 5,625
22 Pooja Nimkar Sales west Nasik 21-May-80 10,625
23 Jasbinder Khurana R&D south Manglore 24-Apr-99 5,625
24 Bharat Shetty Sales east Cuttack 1-Oct-82 13,750
25 Rishi Malik Sales south Banglore 2-Jul-92 9,375
26 Mala Bhaduri R&D west Mumbai 19-Mar-95 7,500
27 Hajra Hoonjan Admin north Jaipur 4-May-96 6,875
28 Aalam Qureshi Personal east Patna 19-Oct-88 10,125
29 Giriraj Gupta R&D north Agra 1-Oct-82 11,250
30 Ankur Joshi CCD south Manglore 1-Oct-82 11,250
31 Tapan Ghoshal CCD north Ambala 7-Jul-97 5,000
32 Zarina Vora CCD north Lucknow 29-Sep-91 6,250
33 Arun Joshi Mktg south Manglore 5-May-92 6,625
34 Pooja Khetan Personal west Surat 3-Sep-94 8,375
35 Shilpa Parikh Finance south Mysore 1-Oct-82 17,500
36 Chitra Pednekar Finance north Aligarh 1-Oct-82 17,500
37 Sheetal Dodhia Finance north delhi 1-Oct-82 17,500
38 Richa Raje Sales south Manglore 29-Sep-91 7,500
39 Kirtikar Sardesai Admin east Darjeeling 14-Jun-97 5,625
40 Pooja Gokhale R&D east Calcutta 29-Sep-91 9,500
41 Piyush Surti Personal west Mumbai 19-Oct-88 11,250
42 Shaheen Khan Personal east Cuttack 17-Nov-90 9,875
43 Kinnari Mehta R&D north Ferozepur 7-Jul-97 8,125
44 Jeena Baig Sales north Lucknow 29-Sep-91 11,250
45 Vicky Joshi Admin north Kanpur 7-Feb-88 11,250
46 Neha Joshi CCD west Baroda 19-Oct-88 11,250
47 Rakesh Kumar CCD south cochin 19-Oct-88 11,250
48 Ruheal Baig Personal west Baroda 19-Oct-88 11,250
49 Mario Fernandes Sales north Jammu 20-Oct-88 11,250
50 Heena Godbole CCD north Lucknow 21-Oct-88 13,750
51 Mehul Sheth CCD west Nagpur 1-Dec-95 11,250
52 Vishal Virsinghani CCD east Gangtok 3-Mar-95 11,250
53 Lalita Rao CCD east Guwahati 1-Nov-86 11,250
54 Kajal Joglekar Sales west Nagpur 1-Oct-92 10,625
55 Katti Surti Sales south chennai 9-May-93 10,625
56 Maya Panchal Mktg north Agra 5-Nov-90 12,500
57 Disha Parmar Admin south Banglore 14-Jan-87 13,750
58 Geeta Darekar Mktg south Trivanadrum 24-Nov-87 13,750
59 Anuradha Zha Admin north Agra 25-Nov-87 13,750
60 Asha Trivedi Sales north Kanpur 26-Nov-87 13,750
61 Waheda Sheikh R&D north Jammu 24-Oct-88 12,500
62 Veena Patil Personal south Hydrabad 25-Oct-88 12,500
63 Timsi Desai CCD east Calcutta 26-Oct-88 12,500
64 Parul Shah Personal north Agra 27-Oct-88 12,500
65 Uday Naik Personal north Lucknow 28-Oct-88 14,375
66 Mandakini Desai Sales north delhi 1-Dec-95 10,000
67 Pravin Joshi Personal north delhi 3-Mar-95 10,000
68 Reeta Naik Mktg east Calcutta 4-Mar-95 10,000
69 Surendra Godse R&D west Panji 5-Mar-95 10,000
70 Yamini Gupta R&D south Mysore 22-Oct-88 12,500
71 Laveena Shenoy CCD north Jaipur 23-Oct-88 12,500
72 Nita Pandhya Sales east Darjeeling 24-Oct-88 12,500
73 Suraj Saksena Admin east Calcutta 25-Oct-88 12,500
74 Nayeem Khan CCD west Panji 26-Oct-88 12,500
75 Drishti Shah R&D north Delhi 27-Oct-88 12,500
76 Deep Chhaya Sales west Mumbai 28-Oct-88 12,500
77 Sagar Bidkar Mktg north Delhi 29-Oct-88 12,500
78 Dayanand Gandhi Mktg north Ferozepur 30-Oct-88 12,500
79 Tara Phule CCD south chennai 31-Oct-88 12,500
80 Kalpana Shirishkar R&D east Cuttack 1-Nov-88 12,500
81 Kunal Shah CCD north Aligarh 2-Mar-99 5,000
82 Pinky Robert R&D east Calcutta 3-Mar-99 5,000
83 Ruby Joseph R&D north Agra 14-Jan-98 5,000
84 Sonia Sasan CCD north Jammu 15-Jan-98 12,500
85 Jignesh Tripathi Mktg south Hydrabad 16-Jan-98 12,500
86 Vinit Shrivastava Mktg west Pune 30-Dec-97 5,625
87 Tejal Patel Sales north Aligarh 21-Feb-79 16,250
88 Priyanka Mehta R&D north Jaipur 6-Jan-80 16,250
89 Niki Digaria Sales east Calcutta 13-Nov-79 16,250
90 Payal Singhani Mktg east Gangtok 5-Apr-89 12,375
91 Harsha Trivedi Sales south Banglore 6-Apr-89 12,375
92 Radhika Kulkarni Mktg west Surat 7-Apr-89 12,375
93 Kabir Vora Mktg south Banglore 8-Apr-89 12,375
94 Beena Sharma R&D west Nagpur 9-Apr-89 12,375
95 Pushpa Raut R&D south Trivanadrum 10-Apr-89 12,375
96 Chetan Dalvi CCD north Delhi 11-Apr-89 12,375
97 Indu Shah Finance west Mumbai 30-Dec-97 7,500
98 Rupesh Sawant Finance south Hydrabad 2-Feb-99 5,625
(Anuj kumar)

INCENTIVE Bonus TA Dept INCENTIVE Bonus

100 900 100 Sales 100 900
Mktg 200 800
R&D 300 700
Finance 400 600
Admin 500 500
Director 600 400
Personal 700 300
CCD 800 200

Region TA
north 100
east 200
west 300
south 400

200 800 200

200 800 300
200 800 300
100 900 300
300 700 400
100 900 200
100 900 400
300 700 300
500 500 100
700 300 200
300 700 100
800 200 400
800 200 100
800 200 100
200 800 400
700 300 300
400 600 400
400 600 100
400 600 100
100 900 400
500 500 200
300 700 200
700 300 300
700 300 200
300 700 100
100 900 100
500 500 100
800 200 300
800 200 400
700 300 300
100 900 100
800 200 100
800 200 300
800 200 200
800 200 200
100 900 300
100 900 400
200 800 100
500 500 400
200 800 400
500 500 100
100 900 100
300 700 100
700 300 400
800 200 200
700 300 100
700 300 100
100 900 100
700 300 100
200 800 200
300 700 300
300 700 400
800 200 100
100 900 200
500 500 200
800 200 300
300 700 100
100 900 300
200 800 100
200 800 100
800 200 400
300 700 200
800 200 100
300 700 200
300 700 100
800 200 100
200 800 400
200 800 300
100 900 100
300 700 100
100 900 200
200 800 200
100 900 400
200 800 300
200 800 400
300 700 300
300 700 400
800 200 100
400 600 300
400 600 400
 USE OF VLOOKUP (Anuj kumar)
WITH CONDITION TRUE/FALSE

Empcode First Name Last Name Dept Region Branch Hiredate Salary
1 Raja Raymondekar Sales north Ferozepur 1-Jan-77 15,625
2 Suman Shinde Sales east Cuttack 1-Jan-77 12,500
3 Beena Mavadia Mktg north Delhi 24-Nov-79 8,750
4 Seema Ranganathan R&D north Kanpur 4-Sep-89 15,000
5 Julie D'Souza R&D north Mathura 4-Sep-88 8,875
6 Neena Mukherjee R&D north Agra 4-Sep-89 8,875
7 Pankaj Sutradhar Sales north Ambala 12-Dec-99 10,625
8 Andre Fernendes Mktg east Darjeeling 20-Jul-77 11,250
9 Sujay Madhrani Finance west Pune 21-Dec-85 10,625
10 Shilpa Lele Admin north Jammu 1-Mar-83 15,000
11 Meera Lalwani Finance east Calcutta 11-Dec-84 13,750
12 Sheetal Desai Director south cochin 12-Dec-84 35,000
13 K. Sita Narayanan Personal north Jammu 13-Dec-84 10,625
14 Priya Shirodkar Personal north Jaipur 14-Dec-84 10,625
15 Aalok Trivedi Admin east Cuttack 1-Mar-83 11,250
16 Aakash Dixit Admin west Nasik 1-Mar-83 11,250
17 Parvati Khanna Mktg north Mathura 13-Aug-86 7,500
18 Farhan Sadiq Mktg north Jaipur 5-Jun-99 4,250
19 Satinder Kaur Sasan Mktg east Patna 6-Jun-99 5,625
20 Suchita Panchal Mktg west Nasik 7-Jun-99 5,625
21 Shazia Sheikh Mktg west Pune 8-Jun-99 5,625
22 Pooja Nimkar Sales west Nasik 21-May-80 10,625
23 Jasbinder Khurana R&D south Manglore 24-Apr-99 5,625
24 Bharat Shetty Sales east Cuttack 1-Oct-82 13,750
25 Rishi Malik Sales south Banglore 2-Jul-92 9,375
26 Mala Bhaduri R&D west Mumbai 19-Mar-95 7,500
27 Hajra Hoonjan Admin north Jaipur 4-May-96 6,875
28 Aalam Qureshi Personal east Patna 19-Oct-88 10,125
29 Giriraj Gupta R&D north Agra 1-Oct-82 11,250
30 Ankur Joshi CCD south Manglore 1-Oct-82 11,250
31 Tapan Ghoshal CCD north Ambala 7-Jul-97 5,000
32 Zarina Vora CCD north Lucknow 29-Sep-91 6,250
33 Arun Joshi Mktg south Manglore 5-May-92 6,625
34 Pooja Khetan Personal west Surat 3-Sep-94 8,375
35 Shilpa Parikh Finance south Mysore 1-Oct-82 17,500
36 Chitra Pednekar Finance north Aligarh 1-Oct-82 17,500
37 Sheetal Dodhia Finance north delhi 1-Oct-82 17,500
38 Richa Raje Sales south Manglore 29-Sep-91 7,500
39 Kirtikar Sardesai Admin east Darjeeling 14-Jun-97 5,625
40 Pooja Gokhale R&D east Calcutta 29-Sep-91 9,500
41 Piyush Surti Personal west Mumbai 19-Oct-88 11,250
42 Shaheen Khan Personal east Cuttack 17-Nov-90 9,875
43 Kinnari Mehta R&D north Ferozepur 7-Jul-97 8,125
44 Jeena Baig Sales north Lucknow 29-Sep-91 11,250
45 Vicky Joshi Admin north Kanpur 7-Feb-88 11,250
46 Neha Joshi CCD west Baroda 19-Oct-88 11,250
47 Rakesh Kumar CCD south cochin 19-Oct-88 11,250
48 Ruheal Baig Personal west Baroda 19-Oct-88 11,250
49 Mario Fernandes Sales north Jammu 20-Oct-88 11,250
50 Heena Godbole CCD north Lucknow 21-Oct-88 13,750
51 Mehul Sheth CCD west Nagpur 1-Dec-95 11,250
52 Vishal Virsinghani CCD east Gangtok 3-Mar-95 11,250
53 Lalita Rao CCD east Guwahati 1-Nov-86 11,250
54 Kajal Joglekar Sales west Nagpur 1-Oct-92 10,625
55 Katti Surti Sales south chennai 9-May-93 10,625
56 Maya Panchal Mktg north Agra 5-Nov-90 12,500
57 Disha Parmar Admin south Banglore 14-Jan-87 13,750
58 Geeta Darekar Mktg south Trivanadrum 24-Nov-87 13,750
59 Anuradha Zha Admin north Agra 25-Nov-87 13,750
60 Asha Trivedi Sales north Kanpur 26-Nov-87 13,750
61 Waheda Sheikh R&D north Jammu 24-Oct-88 12,500
62 Veena Patil Personal south Hydrabad 25-Oct-88 12,500
63 Timsi Desai CCD east Calcutta 26-Oct-88 12,500
64 Parul Shah Personal north Agra 27-Oct-88 12,500
65 Uday Naik Personal north Lucknow 28-Oct-88 14,375
66 Mandakini Desai Sales north delhi 1-Dec-95 10,000
67 Pravin Joshi Personal north delhi 3-Mar-95 10,000
68 Reeta Naik Mktg east Calcutta 4-Mar-95 10,000
69 Surendra Godse R&D west Panji 5-Mar-95 10,000
70 Yamini Gupta R&D south Mysore 22-Oct-88 12,500
71 Laveena Shenoy CCD north Jaipur 23-Oct-88 12,500
72 Nita Pandhya Sales east Darjeeling 24-Oct-88 12,500
73 Suraj Saksena Admin east Calcutta 25-Oct-88 12,500
74 Nayeem Khan CCD west Panji 26-Oct-88 12,500
75 Drishti Shah R&D north Delhi 27-Oct-88 12,500
76 Deep Chhaya Sales west Mumbai 28-Oct-88 12,500
77 Sagar Bidkar Mktg north Delhi 29-Oct-88 12,500
78 Dayanand Gandhi Mktg north Ferozepur 30-Oct-88 12,500
79 Tara Phule CCD south chennai 31-Oct-88 12,500
80 Kalpana Shirishkar R&D east Cuttack 1-Nov-88 12,500
81 Kunal Shah CCD north Aligarh 2-Mar-99 5,000
82 Pinky Robert R&D east Calcutta 3-Mar-99 5,000
83 Ruby Joseph R&D north Agra 14-Jan-98 5,000
84 Sonia Sasan CCD north Jammu 15-Jan-98 12,500
85 Jignesh Tripathi Mktg south Hydrabad 16-Jan-98 12,500
86 Vinit Shrivastava Mktg west Pune 30-Dec-97 5,625
87 Tejal Patel Sales north Aligarh 21-Feb-79 16,250
88 Priyanka Mehta R&D north Jaipur 6-Jan-80 16,250
89 Niki Digaria Sales east Calcutta 13-Nov-79 16,250
90 Payal Singhani Mktg east Gangtok 5-Apr-89 12,375
91 Harsha Trivedi Sales south Banglore 6-Apr-89 12,375
92 Radhika Kulkarni Mktg west Surat 7-Apr-89 12,375
93 Kabir Vora Mktg south Banglore 8-Apr-89 12,375
94 Beena Sharma R&D west Nagpur 9-Apr-89 12,375
95 Pushpa Raut R&D south Trivanadrum 10-Apr-89 12,375
96 Chetan Dalvi CCD north Delhi 11-Apr-89 12,375
97 Indu Shah Finance west Mumbai 30-Dec-97 7,500
98 Rupesh Sawant Finance south Hydrabad 2-Feb-99 5,625
Incentive Grade salary slab incentive grade
1 5% A
5001 10% B
10001 15% C
15001 20% D
20001 25% E
25001 30% F
30001 35% G
35001 40% H
 USE OF MONTH/DAY/YEAR FORMULA(Anuj kumar)

EmpcFirst Last NDeptRegiBrancHiredlary Month day year Month(text) Day(text)

1 Raja RaymonSalesnorthFeroze ### ### 1 1 1977 Jan Sat
2 Suman Shinde Saleseast Cuttac ### ### 1 1 1977 Jan Sat
3 Beena MavadiaMktg northDelhi ### ### 11 24 1979 Nov Sat
4 Seema RanganR&D northKanpur ### ### 9 4 1989 Sep Mon
5 Julie D'SouzaR&D northMathur ### ### 9 4 1988 Sep Sun
6 Neena MukherjR&D northAgra ### ### 9 4 1989 Sep Mon
7 Pankaj SutradhSalesnorthAmbal ### ### 12 12 1999 Dec Sun
8 Andre FernendMktg east Darjeel ### ### 7 20 1977 Jul Wed
9 Sujay Madhran Finanwest Pune ### ### 12 21 1985 Dec Sat
10 Shilpa Lele AdminorthJammu ### ### 3 1 1983 Mar Tue
11 Meera LalwaniFinaneast Calcutt ### ### 12 11 1984 Dec Tue
12 SheetalDesai Direcsouthcochin ### ### 12 12 1984 Dec Wed
13 K. Sita Naraya PersonorthJammu ### ### 12 13 1984 Dec Thu
14 Priya ShirodkPersonorthJaipur ### ### 12 14 1984 Dec Fri
15 Aalok Trivedi Admieast Cuttac ### ### 3 1 1983 Mar Tue
16 Aakash Dixit Admiwest Nasik ### ### 3 1 1983 Mar Tue
17 Parvati KhannaMktg northMathur ### ### 8 13 1986 Aug Wed
18 Farhan Sadiq Mktg northJaipur ### ### 6 5 1999 Jun Sat
19 SatindeSasan Mktg east Patna ### ### 6 6 1999 Jun Sun
20 Suchita PanchalMktg west Nasik ### ### 6 7 1999 Jun Mon
21 Shazia Sheikh Mktg west Pune ### ### 6 8 1999 Jun Tue
22 Pooja Nimkar Saleswest Nasik ### ### 5 21 1980 May Wed
23 JasbindKhuran R&D southManglo ### ### 4 24 1999 Apr Sat
24 Bharat Shetty Saleseast Cuttac ### ### 10 1 1982 Oct Fri
25 Rishi Malik SalessouthBanglo ### ### 7 2 1992 Jul Thu
26 Mala BhaduriR&D west Mumba ### ### 3 19 1995 Mar Sun
27 Hajra HoonjanAdminorthJaipur ### ### 5 4 1996 May Sat
28 Aalam QureshiPersoeast Patna ### ### 10 19 1988 Oct Wed
29 Giriraj Gupta R&D northAgra ### ### 10 1 1982 Oct Fri
30 Ankur Joshi CCD southManglo ### ### 10 1 1982 Oct Fri
31 Tapan GhoshalCCD northAmbal ### ### 7 7 1997 Jul Mon
32 Zarina Vora CCD northLuckn ### ### 9 29 1991 Sep Sun
33 Arun Joshi Mktg southManglo ### ### 5 5 1992 May Tue
34 Pooja Khetan Persowest Surat ### ### 9 3 1994 Sep Sat
35 Shilpa Parikh FinansouthMysore ### ### 10 1 1982 Oct Fri
36 Chitra Pedneka FinannorthAligarh ### ### 10 1 1982 Oct Fri
37 SheetalDodhia Finannorthdelhi ### ### 10 1 1982 Oct Fri
38 Richa Raje SalessouthManglo ### ### 9 29 1991 Sep Sun
39 Kirtikar SardesaAdmieast Darjeel ### ### 6 14 1997 Jun Sat
40 Pooja GokhaleR&D east Calcutt ### ### 9 29 1991 Sep Sun
41 Piyush Surti Persowest Mumba ### ### 10 19 1988 Oct Wed
42 ShaheeKhan Persoeast Cuttac ### ### 11 17 1990 Nov Sat
43 Kinnari Mehta R&D northFeroze ### ### 7 7 1997 Jul Mon
44 Jeena Baig SalesnorthLuckn ### ### 9 29 1991 Sep Sun
45 Vicky Joshi AdminorthKanpur ### ### 2 7 1988 Feb Sun
46 Neha Joshi CCD west Baroda ### ### 10 19 1988 Oct Wed
47 RakeshKumar CCD southcochin ### ### 10 19 1988 Oct Wed
48 Ruheal Baig Persowest Baroda ### ### 10 19 1988 Oct Wed
49 Mario FernandSalesnorthJammu ### ### 10 20 1988 Oct Thu
50 Heena Godbol CCD northLuckn ### ### 10 21 1988 Oct Fri
51 Mehul Sheth CCD west Nagpur ### ### 12 1 1995 Dec Fri
52 Vishal VirsinghCCD east Gangto ### ### 3 3 1995 Mar Fri
53 Lalita Rao CCD east Guwaha### ### 11 1 1986 Nov Sat
54 Kajal JoglekaSaleswest Nagpur ### ### 10 1 1992 Oct Thu
55 Katti Surti Salessouthchenna ### ### 5 9 1993 May Sun
56 Maya PanchalMktg northAgra ### ### 11 5 1990 Nov Mon
57 Disha Parmar AdmisouthBanglo ### ### 1 14 1987 Jan Wed
58 Geeta DarekarMktg southTrivan ### ### 11 24 1987 Nov Tue
59 Anurad Zha AdminorthAgra ### ### 11 25 1987 Nov Wed
60 Asha Trivedi SalesnorthKanpur ### ### 11 26 1987 Nov Thu
61 WahedaSheikh R&D northJammu ### ### 10 24 1988 Oct Mon
62 Veena Patil PersosouthHydrab ### ### 10 25 1988 Oct Tue
63 Timsi Desai CCD east Calcutt ### ### 10 26 1988 Oct Wed
64 Parul Shah PersonorthAgra ### ### 10 27 1988 Oct Thu
65 Uday Naik PersonorthLuckn ### ### 10 28 1988 Oct Fri
66 MandakiDesai Salesnorthdelhi ### ### 12 1 1995 Dec Fri
67 Pravin Joshi Personorthdelhi ### ### 3 3 1995 Mar Fri
68 Reeta Naik Mktg east Calcutt ### ### 3 4 1995 Mar Sat
69 SurendrGodse R&D west Panji ### ### 3 5 1995 Mar Sun
70 Yamini Gupta R&D southMysore ### ### 10 22 1988 Oct Sat
71 Laveen ShenoyCCD northJaipur ### ### 10 23 1988 Oct Sun
72 Nita PandhySaleseast Darjeel ### ### 10 24 1988 Oct Mon
73 Suraj Saksen Admieast Calcutt ### ### 10 25 1988 Oct Tue
74 NayeemKhan CCD west Panji ### ### 10 26 1988 Oct Wed
75 Drishti Shah R&D northDelhi ### ### 10 27 1988 Oct Thu
76 Deep ChhayaSaleswest Mumba ### ### 10 28 1988 Oct Fri
77 Sagar Bidkar Mktg northDelhi ### ### 10 29 1988 Oct Sat
78 DayanaGandhi Mktg northFeroze ### ### 10 30 1988 Oct Sun
79 Tara Phule CCD southchenna ### ### 10 31 1988 Oct Mon
80 KalpanaShirishkR&D east Cuttac ### ### 11 1 1988 Nov Tue
81 Kunal Shah CCD northAligarh ### ### 3 2 1999 Mar Tue
82 Pinky Robert R&D east Calcutt ### ### 3 3 1999 Mar Wed
83 Ruby Joseph R&D northAgra ### ### 1 14 1998 Jan Wed
84 Sonia Sasan CCD northJammu ### ### 1 15 1998 Jan Thu
85 JigneshTripathi Mktg southHydrab ### ### 1 16 1998 Jan Fri
86 Vinit Shrivas Mktg west Pune ### ### 12 30 1997 Dec Tue
87 Tejal Patel SalesnorthAligarh ### ### 2 21 1979 Feb Wed
88 Priyank Mehta R&D northJaipur ### ### 1 6 1980 Jan Sun
89 Niki Digaria Saleseast Calcutt ### ### 11 13 1979 Nov Tue
90 Payal SinghanMktg east Gangto ### ### 4 5 1989 Apr Wed
91 Harsha Trivedi SalessouthBanglo ### ### 4 6 1989 Apr Thu
92 RadhikaKulkarniMktg west Surat ### ### 4 7 1989 Apr Fri
93 Kabir Vora Mktg southBanglo ### ### 4 8 1989 Apr Sat
94 Beena SharmaR&D west Nagpur ### ### 4 9 1989 Apr Sun
95 PushpaRaut R&D southTrivan ### ### 4 10 1989 Apr Mon
96 Chetan Dalvi CCD northDelhi ### ### 4 11 1989 Apr Tue
97 Indu Shah Finanwest Mumba ### ### 12 30 1997 Dec Tue
98 RupeshSawant FinansouthHydrab ### ### 2 2 1999 Feb Tue
Week
1
1
47
36
37
36
51
30
51
10
50
50
50
50
10
10
33
23
24
24
24
21
17
40
27
12
18
43
40
40
28
40
19
36
40
40
40
40
24
40
43
46
28
40
7
43
43
43
43
43
48
9
44
40
20
45
3
48
48
48
44
44
44
44
44
48
9
9
10
43
44
44
44
44
44
44
44
45
45
45
10
10
3
3
3
1
8
 2
46
14
14
14
14
15
15
15
1
6
 Employee Information System ( Anuj kumar)
Employee 10 EmpCode
10
Name Shilpa 20
30
Region north 40
50
DepartmeAdmin 60
70
Salary 15000 80
90
First name Branch Salary
Shilpa Jammu 15000
Suchita Nasik 5625
Ankur Manglore 11250
Pooja Calcutta 9500
Heena Lucknow 13750
Asha Kanpur 13750
Yamini Mysore 12500
Kalpana Cuttack 12500
Payal Gangtok 12375
Regression Analysis
Correlation
Weight (carats) Price (SingPrice*Weight
0.17 355 60.35
0.16 328 52.48
0.17 350 59.5
0.18 325 58.5
0.25 642 160.5
0.16 342 54.72
0.15 322 48.3 Column1
0.19 485 92.15
0.21 483 101.43 Mean 113.85
0.15 323 48.45 Standard Error 12.13849
0.18 462 83.16 Median 77.13
0.28 823 230.44 Mode 59.5
0.16 336 53.76 Standard Deviation 84.09793
0.2 498 99.6 Sample Variance 7072.462
0.23 595 136.85 Kurtosis 1.478016
0.29 860 249.4 Skewness 1.443716
0.12 223 26.76 Range 353.34
0.26 663 172.38 Minimum 26.76
0.25 750 187.5 Maximum 380.1
0.27 720 194.4 Sum 5464.8
0.18 468 84.24 Count 48
0.16 345 55.2
0.17 352 59.84
0.16 332 53.12
0.17 353 60.01
0.18 438 78.84
0.17 318 54.06
0.18 419 75.42
0.17 346 58.82
0.15 315 47.25
0.17 350 59.5
0.32 918 293.76
0.32 919 294.08
0.15 298 44.7
0.16 339 54.24
0.16 338 54.08
0.23 595 136.85
0.23 553 127.19
0.17 345 58.65
0.33 945 311.85
0.25 655 163.75
0.35 1086 380.1
0.18 443 79.74
0.25 678 169.5
0.25 675 168.75
0.15 287 43.05
0.26 693 180.18
0.15 316 47.4
Correlation
Regression analysis
Scatter diagram
Create this data table with h
" Tornado Sightings by "Your
Name".
Create a chart for Tornodo
Sightings by " YOUR NAME"
separate sheet
e this data table with heading Tornado Sightings 1950 - 1999 (Anuj kumar)
ado Sightings by "Your
". Year Minor Moderate Major All
e a chart for Tornodo 1950-1954 31
ngs by " YOUR NAME" on a 1955-1959 84
ate sheet 1960-1964 47
1965-1969 50
1970-1974 37
1975-1979 42
1980-1984 127
1985-1989 80
1990-1994 274
1995-1999 257
All 1029
 Anuj kumar
Sales Group Personal Banking

Sum - Balance Account Type

Branch Month CD CheckinIRA Savings Total Result
Bayport 140,912 ### 14,000 21,501 198,048
January 20,276 11,623 31,899
February 76,636 4,000 2,878 83,514
March 13,500 ### 7,000 35,035
April 30,500 3,100 7,000 7,000 47,600
Lake Elmo 68,288 ### 2,000 70,000 150,674
Stillwater 298,275 ### 66,762 409,324
January 106,000 ### 54,000 171,319
February 87,067 7,480 6,000 100,547
March ### 17,946
April 90,000 7,542 97,542
May 15,208 6,762 21,970
Total Result 507,475 ### 16,000 158,263 758,046
Customer CustomerSex Month Account TSales GroBranch Balance
1 Neha kumaF January Checking Personal BStillwater 340
2 sakshi F January CD Teller Lake Elmo 15,759
3 aditi F January CD Personal BBayport 15,276
4 rahul M January CD Personal BLake Elmo 12,000
5 lakshay M January CD Personal BBayport 5,000
6 manisha F January Savings Personal BBayport 7,000
7 divey M January CD Personal BStillwater 90,000
8 manisha F January Checking Teller Stillwater 124
9 harshang M January Checking Teller Stillwater 400
10 harshit M January Checking Personal BStillwater 100 905,385
11 mukul M January CD Personal BLake Elmo 14,644
12 kushal M January Savings Personal BLake Elmo 5,000
13 gaurav M January Savings Personal BBayport 4,623
14 lalit M January Checking Personal BStillwater 5,879
15 rishi M January Checking Personal BLake Elmo 3,171
16 vaishali F January Savings Personal BStillwater 4,000
17 sanya F January Checking Personal BStillwater 5,000
18 parul F January CD Personal BStillwater 16,000
19 sanya F January Savings Personal BStillwater 50,000
20 samaira F February CD Personal BBayport 13,636
21 naveen M February CD Personal BBayport 50,000
22 sanjay M February CD Personal BLake Elmo 15,000
23 kartik M February CD Personal BBayport 13,000
24 nimay M February CD Personal BStillwater 13,000
25 manas M February Checking Personal BStillwater 3,000
26 shruti F February Savings Personal BBayport 2,878
27 naveen M February CD Personal BStillwater 13,519
28 harshit M February Checking Personal BStillwater 4,000
29 vikas M February Checking Personal BLake Elmo 3,075
30 shreya F February Checking Personal BBayport 4,000
31 smriti F February Savings Personal BStillwater 6,000
32 premang M February Savings Personal BLake Elmo 65,000
33 rushil M February Checking Personal BStillwater 240
34 utsav M February IRA Personal BLake Elmo 2,000
35 maitrey F February CD Personal BStillwater 14,548
36 sonia F February Checking Personal BStillwater 240
37 harshul F February Savings Teller Bayport 6,307
38 shivraj M February CD Personal BStillwater 11,000
39 harman M February CD Personal BStillwater 35,000
40 kamini F February IRA Teller Stillwater 9,095
41 navya F March CD Personal BLake Elmo 12,000
42 bembi M March Checking Personal BBayport 5,000
43 parichay M March CD Teller Lake Elmo 17,000
44 gargi F March CD Teller Lake Elmo 45,000
45 aman M March Savings Teller Bayport 1,000
46 dhruv M March Checking Teller Bayport 275
47 amisha F March CD Teller Stillwater 12,000
48 khyati F March Checking Personal BStillwater 3,000
49 khusboo F March Checking Personal BBayport 5,000
50 rishabh M March IRA Personal BBayport 7,000
51 sajal M March Checking Personal BStillwater 12,000
52 samay M March CD Personal BBayport 13,500
53 harsmita F March Checking Personal BBayport 4,535
54 kamya F March Checking Personal BStillwater 1,946
55 samridhi F March Checking Personal BStillwater 1,000
56 ishan M March Checking Teller Bayport 4,000
57 shubham M April Checking Personal BLake Elmo 200
58 kimi F April Checking Personal BBayport 3,000
59 ankita F April Checking Teller Lake Elmo 200
60 anushree F April Checking Personal BBayport 100
61 tanvi F April CD Teller Lake Elmo 13,000
62 tanya F April IRA Personal BBayport 7,000
63 pranay M April Checking Personal BStillwater 100
64 kamakshi F April CD Personal BBayport 13,500
65 arpan M April CD Personal BBayport 12,000
66 arshima F April CD Personal BBayport 5,000
67 aaina F April Savings Personal BBayport 7,000
68 ananya F April CD Personal BStillwater 90,000
69 deepanshiF April Checking Teller Stillwater 124
70 deepankarM April Checking Teller Stillwater 400
71 luv M April Checking Personal BStillwater 100
72 karan M April CD Personal BLake Elmo 14,644
73 luv M April Checking Personal BLake Elmo 3,807
74 kanu M April Checking Personal BStillwater 7,342
75 prateek M May Checking Personal BLake Elmo 133
76 kamal M May CD Personal BStillwater 15,208
77 aditya M May IRA Teller Bayport 12,455
78 parveen M May Savings Teller Stillwater 200
79 manushreeF May Savings Personal BStillwater 6,762
80 kavya F May IRA Teller Bayport 10,000
37
43
Country - all -

Data
Salesperson Sum - Quantity Sum - Amount Max - Unit Price Max - freight
Andrew Fuller 148 6613.39 $39.40 $125.77
Anne Dodsworth 184 4922.09 $20.70 $146.06
Janet Leverling 164 5296.8699999963 $30.40 $76.07
Laura Callahan 422 21677.3299999851 $99.00 $229.24
Margaret Peacock 369 17693.1599999851 $44.00 $208.58
Michael Suyama 409 15438.3199999896 $64.80 $168.22
Nancy Davolio 247 12205.7999999896 $64.80 $136.54
Robert King 39 1004.34 $26.60 $22.77
Steven Buchanan 160 4178.6999999985 $27.80 $5.74
Total Result 2142 89029.9999999441 $99.00 $229.24
Customer ID Country Salesperson Order Date Product ID
BERGS Sweden Laura Callahan 2/2/2013 44
BERGS Sweden Laura Callahan 2/2/2013 59
BERGS Sweden Laura Callahan 2/2/2013 63
BERGS Sweden Laura Callahan 2/2/2013 73
BERGS Sweden Andrew Fuller 2/4/2013 24
BERGS Sweden Andrew Fuller 2/4/2013 55
BERGS Sweden Andrew Fuller 2/4/2013 75
BLONP France Andrew Fuller 1/15/2013 17
BLONP France Andrew Fuller 1/15/2013 70
BLONP France Steven Buchanan 2/25/2013 39
BLONP France Steven Buchanan 2/25/2013 72
BSBEV UK Robert King 2/16/2013 3
BSBEV UK Robert King 2/16/2013 64
CENTC Mexico Margaret Peacock 1/8/2013 21
CENTC Mexico Margaret Peacock 1/8/2013 37
COMMI Brazil Laura Callahan 2/17/2013 5
COMMI Brazil Laura Callahan 2/17/2013 29
COMMI Brazil Laura Callahan 2/17/2013 49
COMMI Brazil Laura Callahan 2/17/2013 77
ERNSH Austria Anne Dodsworth 1/13/2013 16
ERNSH Austria Anne Dodsworth 1/13/2013 24
ERNSH Austria Anne Dodsworth 1/13/2013 30
ERNSH Austria Anne Dodsworth 1/13/2013 74
FOLKO Sweden Michael Suyama 1/14/2013 2
FOLKO Sweden Michael Suyama 1/14/2013 41
FRANK Germany Margaret Peacock 1/19/2013 40
FRANK Germany Margaret Peacock 1/19/2013 59
FRANK Germany Margaret Peacock 1/19/2013 76
GROSR Venezuela Laura Callahan 1/20/2013 29
GROSR Venezuela Laura Callahan 1/20/2013 72
HUNGO Ireland Michael Suyama 2/26/2013 2
HUNGO Ireland Michael Suyama 2/26/2013 36
HUNGO Ireland Michael Suyama 2/26/2013 59
HUNGO Ireland Michael Suyama 2/26/2013 62
LEHMS Germany Laura Callahan 2/3/2013 17
LEHMS Germany Margaret Peacock 2/9/2013 27
LEHMS Germany Margaret Peacock 2/9/2013 44
LEHMS Germany Margaret Peacock 2/9/2013 60
LEHMS Germany Margaret Peacock 2/9/2013 67
LILAS Venezuela Michael Suyama 2/24/2013 11
LILAS Venezuela Michael Suyama 2/24/2013 16
LILAS Venezuela Michael Suyama 2/24/2013 69
MAGAA Italy Nancy Davolio 1/28/2013 24
MAGAA Italy Nancy Davolio 1/28/2013 59
MORGK Germany Andrew Fuller 1/30/2013 28
MORGK Germany Andrew Fuller 1/30/2013 62
QUEDE Brazil Margaret Peacock 1/9/2013 21
QUEDE Brazil Margaret Peacock 1/9/2013 35
QUEDE Brazil Michael Suyama 2/17/2013 13
QUEDE Brazil Michael Suyama 2/17/2013 44
QUEDE Brazil Michael Suyama 2/17/2013 51
QUICK Germany Janet Leverling 1/26/2013 10
QUICK Germany Janet Leverling 1/26/2013 31
QUICK Germany Janet Leverling 1/26/2013 33
QUICK Germany Janet Leverling 1/26/2013 40
QUICK Germany Janet Leverling 1/26/2013 76
QUICK Germany Nancy Davolio 2/10/2013 1
QUICK Germany Nancy Davolio 2/10/2013 40
QUICK Germany Nancy Davolio 2/10/2013 53
QUICK Germany Laura Callahan 2/11/2013 35
QUICK Germany Laura Callahan 2/11/2013 62
RATTC USA Laura Callahan 1/12/2013 5
RATTC USA Laura Callahan 1/12/2013 7
RATTC USA Laura Callahan 1/12/2013 56
RATTC USA Michael Suyama 1/23/2013 20
RATTC USA Michael Suyama 1/23/2013 31
RATTC USA Michael Suyama 1/23/2013 72
RATTC USA Margaret Peacock 2/20/2013 1
RATTC USA Margaret Peacock 2/20/2013 17
RATTC USA Margaret Peacock 2/20/2013 43
RATTC USA Margaret Peacock 2/20/2013 60
RATTC USA Margaret Peacock 2/20/2013 75
REGGC Italy Margaret Peacock 2/13/2013 54
REGGC Italy Margaret Peacock 2/13/2013 68
RICAR Brazil Laura Callahan 2/12/2013 16
RICAR Brazil Laura Callahan 2/12/2013 34
RICAR Brazil Laura Callahan 2/12/2013 46
RICAR Brazil Margaret Peacock 2/27/2013 19
ROMEY Spain Margaret Peacock 2/4/2013 19
ROMEY Spain Margaret Peacock 2/4/2013 24
ROMEY Spain Margaret Peacock 2/4/2013 35
ROMEY Spain Margaret Peacock 2/5/2013 30
ROMEY Spain Margaret Peacock 2/5/2013 57
SPLIR USA Michael Suyama 1/22/2013 33
TORTU Mexico Laura Callahan 1/29/2013 10
TORTU Mexico Laura Callahan 1/29/2013 13
TORTU Mexico Nancy Davolio 2/19/2013 18
TORTU Mexico Nancy Davolio 2/19/2013 24
TORTU Mexico Nancy Davolio 2/19/2013 63
TORTU Mexico Nancy Davolio 2/19/2013 75
TRADH Brazil Nancy Davolio 2/18/2013 20
VINET France Michael Suyama 1/27/2013 71
VINET France Michael Suyama 1/27/2013 72
VINET France Andrew Fuller 2/23/2013 56
WARTH Finland Janet Leverling 1/16/2013 12
WARTH Finland Nancy Davolio 1/22/2013 36
WARTH Finland Nancy Davolio 1/22/2013 43
WHITC USA Steven Buchanan 1/21/2013 33
WHITC USA Steven Buchanan 1/21/2013 72
Product Name Unit Price Quantity Discount Ext Price freight Amount
Gula Malacca $15.50 16 0 $248.00 $92.69 588.69
Raclette Courdavault $44.00 15 0 $660.00 $92.69 1412.69
Vegie-spread $35.10 8 0 $280.80 $92.69 654.29
Röd Kaviar $12.00 25 0 $300.00 $92.69 692.69
Guaraná Fantástica $3.60 12 0 $43.20 $8.98 95.38
Pâté chinois $19.20 20 0 $384.00 $8.98 776.98
Rhönbräu Klosterbier $6.20 30 0 $186.00 $8.98 380.98
Alice Mutton $31.20 30 0 $936.00 $55.28 1927.28
Outback Lager $12.00 20 0 $240.00 $55.28 535.28
Chartreuse verte $14.40 60 0 $864.00 $5.74 1733.74
Mozzarella di Giovanni $27.80 20 0 $556.00 $5.74 1117.74
Aniseed Syrup $8.00 30 0 $240.00 $22.77 502.77
Wimmers gute Semmelknödel $26.60 9 0 $239.40 $22.77 501.57
Sir Rodney's Scones $8.00 10 0 $80.00 $3.25 163.25
Gravad lax $20.80 1 0 $20.80 $3.25 44.85
Chef Anton's Gumbo Mix $17.00 20 0 $340.00 $79.70 759.7
Thüringer Rostbratwurst $99.00 15 0 ### $79.70 3049.7
Maxilaku $16.00 15 0 $240.00 $79.70 559.7
Original Frankfurter grüne Soße $10.40 10 0 $104.00 $79.70 287.7
Pavlova $13.90 60 0.25 $625.50 ### 1605.31
Guaraná Fantástica $3.60 28 0 $100.80 ### 347.66
Nord-Ost Matjeshering $20.70 60 0.25 $931.50 ### 2319.31
Longlife Tofu $8.00 36 0.25 $216.00 ### 649.81
Chang $15.20 35 0 $532.00 $3.67 1067.67
Jack's New England Clam Chowder $7.70 25 0.15000001 $163.62 $3.67 359.64
Boston Crab Meat $14.70 50 0 $735.00 ### 1678.58
Raclette Courdavault $44.00 70 0.15000001 ### ### 5906.43
Lakkalikööri $14.40 15 0.15000001 $183.60 ### 608.03
Thüringer Rostbratwurst $99.00 10 0 $990.00 $66.29 2046.29
Mozzarella di Giovanni $27.80 4 0 $111.20 $66.29 288.69
Chang $15.20 40 0 $608.00 ### 1384.22
Inlagd Sill $15.20 40 0.25 $456.00 ### 1231.97
Raclette Courdavault $44.00 30 0.25 $990.00 ### 2477.97
Tarte au sucre $39.40 15 0 $591.00 ### 1350.22
Alice Mutton $31.20 15 0.25 $351.00 $25.83 844.58
Schoggi Schokolade $35.10 15 0.25 $394.87 $76.56 997.68
Gula Malacca $15.50 21 0 $325.50 $76.56 727.56
Camembert Pierrot $27.20 20 0.25 $408.00 $76.56 1028.31
Laughing Lumberjack Lager $11.20 5 0.25 $42.00 $76.56 174.31
Queso Cabrales $16.80 12 0 $201.60 $0.12 403.32
Pavlova $13.90 30 0 $417.00 $0.12 834.12
Gudbrandsdalsost $28.80 15 0 $432.00 $0.12 864.12
Guaraná Fantástica $3.60 12 0.05 $41.04 $26.93 111.12
Raclette Courdavault $44.00 6 0.05 $250.80 $26.93 541.68
Rössle Sauerkraut $36.40 20 0 $728.00 ### 1581.77
Tarte au sucre $39.40 12 0 $472.80 ### 1071.37
Sir Rodney's Scones $8.00 20 0 $160.00 $3.05 323.05
Steeleye Stout $14.40 20 0 $288.00 $3.05 579.05
Konbu $4.80 20 0.1 $86.40 $6.40 188.7
Gula Malacca $15.50 24 0.1 $334.80 $6.40 713.1
Manjimup Dried Apples $42.40 2 0.1 $76.32 $6.40 167.42
Ikura $24.80 24 0.05 $565.44 $76.07 1236.66
Gorgonzola Telino $10.00 15 0.05 $142.50 $76.07 368.52
Geitost $2.00 20 0 $40.00 $76.07 156.07
Boston Crab Meat $14.70 60 0.05 $837.90 $76.07 1795.92
Lakkalikööri $14.40 33 0.05 $451.44 $76.07 1002.66
Chai $14.40 45 0.2 $518.40 $76.83 1243.03
Boston Crab Meat $14.70 40 0.2 $470.40 $76.83 1135.03
Perth Pasties $26.20 36 0.2 $754.56 $76.83 1774.39
Steeleye Stout $14.40 100 0 ### ### 3109.24
Tarte au sucre $39.40 40 0 ### ### 3381.24
Chef Anton's Gumbo Mix $17.00 12 0.2 $163.20 $48.29 415.29
Uncle Bob's Organic Dried Pears $24.00 15 0 $360.00 $48.29 768.29
Gnocchi di nonna Alice $30.40 2 0 $60.80 $48.29 169.89
Sir Rodney's Marmalade $64.80 6 0 $388.80 $98.03 875.63
Gorgonzola Telino $10.00 40 0 $400.00 $98.03 898.03
Mozzarella di Giovanni $27.80 24 0 $667.20 $98.03 1432.43
Chai $14.40 18 0 $259.20 ### 665.66
Alice Mutton $31.20 15 0 $468.00 ### 1083.26
Ipoh Coffee $36.80 15 0 $552.00 ### 1251.26
Camembert Pierrot $27.20 21 0 $571.20 ### 1289.66
Rhönbräu Klosterbier $6.20 6 0 $37.20 ### 221.66
Tourtière $5.90 10 0.1 $53.10 $7.45 119.45
Scottish Longbreads $10.00 3 0.1 $27.00 $7.45 64.35
Pavlova $13.90 40 0.15000001 $472.60 $12.76 1041.21
Sasquatch Ale $11.20 20 0 $224.00 $12.76 460.76
Spegesild $9.60 15 0.15000001 $122.40 $12.76 279.01
Teatime Chocolate Biscuits $7.30 15 0 $109.50 $29.76 248.76
Teatime Chocolate Biscuits $7.30 1 0 $7.30 $2.94 17.54
Guaraná Fantástica $3.60 6 0 $21.60 $2.94 46.14
Steeleye Stout $14.40 4 0 $57.60 $2.94 118.14
Nord-Ost Matjeshering $20.70 6 0 $124.20 $12.69 261.09
Ravioli Angelo $15.60 2 0 $31.20 $12.69 75.09
Geitost $2.00 24 0 $48.00 $4.54 100.54
Ikura $24.80 15 0 $372.00 $13.84 757.84
Konbu $4.80 10 0 $48.00 $13.84 109.84
Carnarvon Tigers $50.00 12 0 $600.00 $21.18 1221.18
Guaraná Fantástica $3.60 10 0 $36.00 $21.18 93.18
Vegie-spread $35.10 5 0 $175.50 $21.18 372.18
Rhönbräu Klosterbier $6.20 6 0 $37.20 $21.18 95.58
Sir Rodney's Marmalade $64.80 20 0 ### $1.35 2593.35
Fløtemysost $17.20 20 0 $344.00 $6.01 694.01
Mozzarella di Giovanni $27.80 7 0 $194.60 $6.01 395.21
Gnocchi di nonna Alice $30.40 4 0 $121.60 $1.15 244.35
Queso Manchego La Pastora $30.40 12 0.05 $346.56 $25.73 737.04
Inlagd Sill $15.20 30 0 $456.00 ### 1048.54
Ipoh Coffee $36.80 25 0 $920.00 ### 1976.54
Geitost $2.00 60 0.05 $114.00 $4.56 238.51
Mozzarella di Giovanni $27.80 20 0.05 $528.20 $4.56 1088.71
 UPPER LOWER PROPER CONCATENATE left
AAKASH AAKASH aakash Aakash AAKASH is a bcom student AAK
AALAM AALAM aalam Aalam AALAM is a bcom student AAL
AALOK AALOK aalok Aalok AALOK is a bcom student AAL
ANDRE ANDRE andre Andre ANDRE is a bcom student AND
ANKUR ANKUR ankur Ankur ANKUR is a bcom student ANK
ANURADHA ANURADHA anuradha Anuradha ANURADHA is a bcom student ANU
ARUN ARUN arun Arun ARUN is a bcom student ARU
ASHA ASHA asha Asha ASHA is a bcom student ASH
BEENA BEENA beena Beena BEENA is a bcom student BEE
BEENA BEENA beena Beena BEENA is a bcom student BEE
BHARAT BHARAT bharat Bharat BHARAT is a bcom student BHA
CHETAN CHETAN chetan Chetan CHETAN is a bcom student CHE
CHITRA CHITRA chitra Chitra CHITRA is a bcom student CHI
DAYANAND DAYANAND dayanand Dayanand DAYANAND is a bcom student DAY
DEEP DEEP deep Deep DEEP is a bcom student DEE
DISHA DISHA disha Disha DISHA is a bcom student DIS
DRISHTI DRISHTI drishti Drishti DRISHTI is a bcom student DRI
FARHAN FARHAN farhan Farhan FARHAN is a bcom student FAR
GEETA GEETA geeta Geeta GEETA is a bcom student GEE
GIRIRAJ GIRIRAJ giriraj Giriraj GIRIRAJ is a bcom student GIR
HAJRA HAJRA hajra Hajra HAJRA is a bcom student HAJ
HARSHA HARSHA harsha Harsha HARSHA is a bcom student HAR
HEENA HEENA heena Heena HEENA is a bcom student HEE
INDU INDU indu Indu INDU is a bcom student IND
JASBINDER JASBINDER jasbinder Jasbinder JASBINDER is a bcom student JAS
JEENA JEENA jeena Jeena JEENA is a bcom student JEE
JIGNESH JIGNESH jignesh Jignesh JIGNESH is a bcom student JIG
JULIE JULIE julie Julie JULIE is a bcom student JUL
K. SITA K. SITA k. sita K. Sita K. SITA is a bcom student K.
KABIR KABIR kabir Kabir KABIR is a bcom student KAB
KAJAL KAJAL kajal Kajal KAJAL is a bcom student KAJ
KALPANA KALPANA kalpana Kalpana KALPANA is a bcom student KAL
KATTI KATTI kat Kat KATTI is a bcom student KAT
KINNARI KINNARI kinnari Kinnari KINNARI is a bcom student KIN
KIRTIKAR KIRTIKAR kirtikar Kirtikar KIRTIKAR is a bcom student KIR
KUNAL KUNAL kunal Kunal KUNAL is a bcom student KUN
LALITA LALITA lalita Lalita LALITA is a bcom student LAL
LAVEENA LAVEENA laveena Laveena LAVEENA is a bcom student LAV
MALA MALA mala Mala MALA is a bcom student MAL
MANDAKINI MANDAKINI mandakini Mandakini MANDAKINI is a bcom student MAN
MARIO MARIO mario Mario MARIO is a bcom student MAR
MAYA MAYA maya Maya MAYA is a bcom student MAY
MEERA MEERA meera Meera MEERA is a bcom student MEE
MEHUL MEHUL mehul Mehul MEHUL is a bcom student MEH
NAYEEM NAYEEM nayeem Nayeem NAYEEM is a bcom student NAY
NEENA NEENA neena Neena NEENA is a bcom student NEE
NEHA NEHA neha Neha NEHA is a bcom student NEH
NIKI NIKI niki Niki NIKI is a bcom student NIK
NITA NITA nita Nita NITA is a bcom student NIT
PANKAJ PANKAJ pankaj Pankaj PANKAJ is a bcom student PAN
PARUL PARUL parul Parul PARUL is a bcom student PAR
PARVATI PARVATI parvati Parvati PARVATI is a bcom student PAR
PAYAL PAYAL payal Payal PAYAL is a bcom student PAY
PINKY PINKY pinky Pinky PINKY is a bcom student PIN
PIYUSH PIYUSH piyush Piyush PIYUSH is a bcom student PIY
POOJA POOJA pooja Pooja POOJA is a bcom student POO
POOJA POOJA pooja Pooja POOJA is a bcom student POO
POOJA POOJA pooja Pooja POOJA is a bcom student POO
PRAVIN PRAVIN pravin Pravin PRAVIN is a bcom student PRA
PRIYA PRIYA priya Priya PRIYA is a bcom student PRI
PRIYANKA PRIYANKA priyanka Priyanka PRIYANKA is a bcom student PRI
PUSHPA PUSHPA pushpa Pushpa PUSHPA is a bcom student PUS
RADHIKA RADHIKA radhika Radhika RADHIKA is a bcom student RAD
RAJA RAJA raja Raja RAJA is a bcom student RAJ
RAKESH RAKESH rakesh Rakesh RAKESH is a bcom student RAK
REETA REETA reeta Reeta REETA is a bcom student REE
RICHA RICHA richa Richa RICHA is a bcom student RIC
RISHI RISHI rishi Rishi RISHI is a bcom student RIS
RUBY RUBY ruby Ruby RUBY is a bcom student RUB
RUHEAL RUHEAL ruheal Ruheal RUHEAL is a bcom student RUH
RUPESH RUPESH rupesh Rupesh RUPESH is a bcom student RUP
SAGAR SAGAR sagar Sagar SAGAR is a bcom student SAG
SATINDER KAUR SATINDER KAUR satinder kaSatinder KauSATINDER KAUR is a bcom student SAT
SEEMA SEEMA seema Seema SEEMA is a bcom student SEE
SHAHEEN SHAHEEN shaheen Shaheen SHAHEEN is a bcom student SHA
SHAZIA SHAZIA shazia Shazia SHAZIA is a bcom student SHA
SHEETAL SHEETAL sheetal Sheetal SHEETAL is a bcom student SHE
SHEETAL SHEETAL sheetal Sheetal SHEETAL is a bcom student SHE
SHILPA SHILPA shilpa Shilpa SHILPA is a bcom student SHI
SHILPA SHILPA shilpa Shilpa SHILPA is a bcom student SHI
SONIA SONIA sonia Sonia SONIA is a bcom student SON
SUCHITA SUCHITA suchita Suchita SUCHITA is a bcom student SUC
SUJAY SUJAY sujay Sujay SUJAY is a bcom student SUJ
SUMAN SUMAN suman Suman SUMAN is a bcom student SUM
SURAJ SURAJ suraj Suraj SURAJ is a bcom student SUR
SURENDRA SURENDRA surendra Surendra SURENDRA is a bcom student SUR
TAPAN TAPAN tapan Tapan TAPAN is a bcom student TAP
TARA TARA tara Tara TARA is a bcom student TAR
TEJAL TEJAL tejal Tejal TEJAL is a bcom student TEJ
TIMSI TIMSI timsi Timsi TIMSI is a bcom student TIM
UDAY UDAY uday Uday UDAY is a bcom student UDA
VEENA VEENA veena Veena VEENA is a bcom student VEE
VICKY VICKY vicky Vicky VICKY is a bcom student VIC
VINIT VINIT vinit Vinit VINIT is a bcom student VIN
VISHAL VISHAL vishal Vishal VISHAL is a bcom student VIS
WAHEDA WAHEDA waheda Waheda WAHEDA is a bcom student WAH
YAMINI YAMINI yamini Yamini YAMINI is a bcom student YAM
ZARINA ZARINA zarina Zarina ZARINA is a bcom student ZAR
RIGHT MID E-MAIL E-MAIL
SH AKA [email protected] [email protected]
AM ALA [email protected] [email protected]
OK ALO [email protected] [email protected]
RE NDR [email protected] [email protected]
UR NKU [email protected] [email protected]
HA NUR [email protected] [email protected]
UN RUN [email protected] [email protected] *
HA SHA [email protected] [email protected]
NA EEN [email protected] [email protected]
NA EEN [email protected] [email protected]
AT HAR [email protected] [email protected]
AN HET [email protected] [email protected]
RA HIT [email protected] [email protected]
ND AYA [email protected] [email protected]
EP EEP [email protected] [email protected]
HA ISH [email protected] [email protected]
TI RIS [email protected] [email protected]
AN ARH [email protected] [email protected]
TA EET [email protected] [email protected]
AJ IRI [email protected] [email protected]
RA AJR [email protected] [email protected]
HA ARS [email protected] [email protected]
NA EEN [email protected] [email protected]
DU NDU [email protected] [email protected]
ER ASB [email protected] [email protected]
NA EEN [email protected] [email protected]
SH IGN [email protected] [email protected]
IE ULI [email protected] [email protected]
TA .S k. [email protected] [email protected]
IR ABI [email protected] [email protected]
AL AJA [email protected] [email protected]
NA ALP [email protected] [email protected]
TI ATT [email protected] [email protected]
RI INN [email protected] [email protected]
AR IRT [email protected] [email protected]
AL UNA [email protected] [email protected]
TA ALI [email protected] [email protected]
NA AVE [email protected] [email protected]
LA ALA [email protected] [email protected]
NI AND [email protected] [email protected]
IO ARI [email protected] [email protected]
YA AYA [email protected] [email protected]
RA EER [email protected] [email protected]
UL EHU [email protected] [email protected]
EM AYE [email protected] [email protected]
NA EEN [email protected] [email protected]
HA EHA [email protected] [email protected]
KI IKI [email protected] [email protected]
TA ITA [email protected] [email protected]
AJ ANK [email protected] [email protected]
UL ARU [email protected] [email protected]
TI ARV [email protected] [email protected]
AL AYA [email protected] [email protected]
KY INK [email protected] [email protected]
SH IYU [email protected] [email protected]
JA OOJ [email protected] [email protected]
JA OOJ [email protected] [email protected]
JA OOJ [email protected] [email protected]
IN RAV [email protected] [email protected]
YA RIY [email protected] [email protected]
KA RIY [email protected] [email protected]
PA USH [email protected] [email protected]
KA ADH [email protected] [email protected]
JA AJA [email protected] [email protected]
SH AKE [email protected] [email protected]
TA EET [email protected] [email protected]
HA ICH [email protected] [email protected]
HI ISH [email protected] [email protected]
BY UBY [email protected] [email protected]
AL UHE [email protected] [email protected]
SH UPE [email protected] [email protected]
AR AGA [email protected] [email protected]
UR ATI satinder [email protected][email protected]
MA EEM [email protected] [email protected]
EN HAH [email protected] [email protected]
IA HAZ [email protected] [email protected]
AL HEE [email protected] [email protected]
AL HEE [email protected] [email protected]
PA HIL [email protected] [email protected]
PA HIL [email protected] [email protected]
IA ONI [email protected] [email protected]
TA UCH [email protected] [email protected]
AY UJA [email protected] [email protected]
AN UMA [email protected] [email protected]
AJ URA [email protected] [email protected]
RA URE [email protected] [email protected]
AN APA [email protected] [email protected]
RA ARA [email protected] [email protected]
AL EJA [email protected] [email protected]
SI IMS [email protected] [email protected]
AY DAY [email protected] [email protected]
NA EEN [email protected] [email protected]
KY ICK [email protected] [email protected]
IT INI [email protected] [email protected]
AL ISH [email protected] [email protected]
DA AHE [email protected] [email protected]
NI AMI [email protected] [email protected]
NA ARI [email protected] [email protected]
 Goal seek (ANUJ KUMAR)
August September total

Sales ₹0 ₹ 4,500 ₹ 4,500

Price ₹ 6.00 ₹ 6.23
The business is making loss of 620 for the
Turnover ₹0 ₹ 28,033 ₹ 28,033

No of worker ₹ 22 ₹ 22
salary ₹0 ₹ 150
Wages ₹0 ₹ 3,300 ₹ 3,300
Costs ₹0 ₹ 11,400 ₹ 11,400
Overheadds ₹ 5,000 ₹ 5,000 ₹ 10,000

Spending ₹ 5,000 ₹ 19,700 ₹ 24,700

Profit ₹ -5,000 ₹ 8,333 ₹ 3,333

Taxrate ₹0 ₹0
Tax ₹0 ₹ 3,333 ₹ 3,333

Net profit ₹ -5,000 ₹ 5,000 ₹0

ss is making loss of 620 for the year (cell E21). That can be altered by changing the price changed in sept. The question is " How much
ept. The question is " How much do we need to change in sept. to break even at the end of the year?
 Histogram 2

Historgram (Your Name)

Number of Number of
Name of Age of Annual Sex of
purchases other store
customer customer Income customer
in last yr cards
55 16800 20 4 Female (a) Number of additional
31 11400 24 4 Female (b) Age of the customer
29 18100 48 3 Female (c) Annual income for ma
Your Name 52 16100 51 5 Female categories: less than 15,
25 14600 42 3 Female 35,000 up to 45,000; 45
28 18400 28 4 Female (d)Construct a Histogram
30 32500 104 5 Female
29 28100 67 5 Female

47 21200 38 4 Male Anuj kumar

35 33100 57 1 Male
27 24000 16 4 Female 1
35 25500 38 5 Female 2
54 19000 48 4 Female 3
28 29200 94 1 Female 4
63 10100 50 3 Female 5
25 28100 56 0 Female
35 12500 56 3 Female
78 11100 42 5 Male
67 19000 72 2 Female
43 29300 82 5 Female
73 23100 68 2 Male
50 29100 74 5 Male
22 10000 6 4 Female
25 13800 42 4 Female
31 25800 86 5 Female
36 19200 56 2 Female
55 54800 124 1 Male
35 22600 48 3 Female
32 29100 64 5 Female
50 30100 54 5 Female
39 23900 32 3 Female
75 27100 73 5 Male
48 15200 22 4 Male
25 24200 60 2 Female
49 18000 28 3 Female
38 25400 64 3 Female
53 15100 53 5 Female
37 26100 62 1 Male
56 32100 68 3 Male
43 32100 63 0 Female

Page 202
 Histogram 2

Questions
(a) Number of additional store cards owned by the customer.
(b) Age of the customer (using six categories of equal width).
(c) Annual income for male and female customers using the following
categories: less than 15,000; 15,000 up to 25,000; 25,000 up to 35,000;
35,000 up to 45,000; 45,000 up to 65,000.
(d)Construct a Histogram for the male & Female data

Anuj kumar
6
4
9
9
12

Min Max Anuj kumar

22 78
Range Freq
20 26 5
26 32 9
32 38 7
38 44 3
44 50 5
50 56 6
56 62 0
62 68 2
68 74 1
74 80 2
Anuj kumar
Range freq
0 15000 7
15000 25000 16
25000 35000 16
35000 45000 0 Bin Frequency
45000 65000 1 10 1
20 0 Male & Fem
30 1 1.5
Anuj kumar More 0
Frequency

1
Range Freq 0.5
Male 10 0
Female 30 10 20
Bin

Page 203
 Histogram 2

Male & Female data

1.5
Frequency

1
0.5 Frequency
0
10 20 30 More
Bin

Page 204
 Histogram 1

125.36 119.42 123.72 131.48 Construct a Histogram using approp

Anuj kumar
126.66 120.83 124.56 127.92
130.28 136.53 116.03 114.08
133.74 120.4 121.06 125.45
126.92 136.58 124.5 124.65 min 109.25
120.85 121.73 131.93 127.93
119.42 132.72 133.25 123.88 Class interval
128.61 109.25 122.08 114.25 104
123.53 125.42 117.88 123.68 110
130.15 117.67 126.1 117.06 116
126.02 124.01 125.26 130.69 122
116.65 118.74 125.03 119.8 128
125.24 128.99 122.74 119.72 134
126.84 131.11 117.57 110.99
125.95 112.27 120.63 123.12 Bin
114.41 118.76 120.83 125.37 104 110
138.62 119.15 132.6 127.01 110 116
127.4 122.42 131.25 121.31 116 122
127.59 122.22 130.83 119.26 122 128
123.57 134.71 116.68 124.52 128 134
133.76 126.22 114.99 128.85 134 140
124.6 130.33 126.69 123.87 More
113.48 120.52 121.57 122.87
128.6 126.88 124.43 126.61
121.04 117.4 137.04 117.96

Page 205
 Histogram 1

Max 138.62

Class interval Freq

110 1
116 7
122 28
128 41
134 18
140 5

Frequency Histogram
1
50
7 40
Frequency

28 30
20 Frequency
41
10
18 0
5 110 116 122 128 134 140 More
0 Bin

Page 206
 Histogram 1

Frequency

Page 207
 Goal seek (ANUJ KUMAR)
August September total

Sales ₹0 ₹ 4,500 ₹ 4,500

Price ₹ 6.00 ₹ 6.23
The business is making loss of 620 for the
Turnover ₹0 ₹ 28,033 ₹ 28,033

No of worker ₹ 22 ₹ 22
salary ₹0 ₹ 150
Wages ₹0 ₹ 3,300 ₹ 3,300
Costs ₹0 ₹ 11,400 ₹ 11,400
Overheadds ₹ 5,000 ₹ 5,000 ₹ 10,000

Spending ₹ 5,000 ₹ 19,700 ₹ 24,700

Profit ₹ -5,000 ₹ 8,333 ₹ 3,333

Taxrate ₹0 ₹0
Tax ₹0 ₹ 3,333 ₹ 3,333

Net profit ₹ -5,000 ₹ 5,000 ₹0

ss is making loss of 620 for the year (cell E21). That can be altered by changing the price changed in sept. The question is " How much
ept. The question is " How much do we need to change in sept. to break even at the end of the year?
 Data validatin (Anuj kumar)

Mortgage Details
Region of country
Capital city COUNTRY CAPITAL
USA NEW YORK
House price ₹ 100,000.00 INDIA NEW DELHI
Deposit ₹ 10,000.00 UK LONDON
₹ 90,000.00 AFRICA CAPE TOWN

Interest 5.5%
term of mortgage 25.00

Total monthly repayment ₹ 559.00

 Cost of
Date Region Sales Rep Customer Product Goods Sold Sales
3/1/2006 NorthEast Rhonda Sherman Williams MKO Item $1,885.71 $4,190.46
8/3/2004 North Luke SoftwareFun MME Item $1,281.18 $3,462.65
5/24/2005 SouthEast Steven Sherman Williams OQM Item $6,515.34 $8,687.12
10/15/2005 MidWest Troung Costco WIL Item $815.21 $1,381.71
6/7/2005 NorthEast Luke Office Depot BJH Item $3,387.08 $7,526.85
8/9/2004 MidWest Luke Sherman Williams ZEI Item $1,370.55 $2,491.91
5/27/2006 North Steven Yahoo HPF Item $87.25 $193.88
1/20/2006 NorthEast Jeri Nature Company NEE Item $2,790.65 $4,811.47
10/20/2005 SouthEast Luke Costco CLN Item $612.13 $1,360.28
1/25/2005 North Jon The Economist ZJS Item $5,002.53 $6,670.04
8/30/2004 MidWest Rhonda Peet's Coffee JYF Item $3,931.98 $6,779.28
9/21/2004 SouthEast Jeri SoftwareFun ZLA Item $1,101.14 $2,976.06
10/2/2004 MidWest Jeri Costco CLS Item $6,662.83 $7,126.02
2/3/2005 West Rhonda Nature Company WHF Item $5,162.85 $5,521.76
8/29/2004 NorthEast Steven McLendon's Hardware VDD Item $3,729.20 $4,972.27
8/28/2005 MidWest Sheliadawn The Economist WEW Item $5,349.44 $7,866.83
12/17/2004 NorthEast Jeri Yahoo ICX Item $4,085.49 $9,078.87
5/1/2005 North Steven Sherman Williams QIL Item $2,952.36 $3,354.96
5/3/2006 NorthEast Rhonda Google MHX Item $2,075.59 $3,773.80
4/5/2005 NorthEast Chin Nature Company HLL Item $4,007.99 $4,554.53
12/2/2004 West Jon Peet's Coffee YGP Item $6,835.97 $7,768.15
12/30/2005 SouthEast Troung Nature Company EIS Item $5,338.44 $7,117.92
10/21/2005 North Chin Yahoo WKL Item $8,597.46 $9,195.14
12/29/2005 NorthEast Steven Whole Foods FZS Item $359.26 $619.42
12/16/2004 MidWest Jeri Amazon.com LII Item $7,221.70 $8,206.48
3/14/2006 SouthEast Rhonda Peet's Coffee TIH Item $4,846.16 $5,507.00
1/25/2005 MidWest Chin Sherman Williams BPZ Item $3,148.53 $3,577.87
10/9/2004 NorthEast Steven Yahoo DKM Item $5,385.81 $7,181.08
12/16/2004 West Jeri The Economist CDR Item $2,335.03 $5,430.30
10/13/2005 SouthEast Rhonda Office Depot XMY Item $2,395.25 $6,473.64
12/23/2004 NorthEast Steven Yahoo LGZ Item $4,064.72 $7,390.40
1/1/2005 West Jon The Economist PTH Item $1,449.15 $2,634.81
8/4/2005 NorthEast Steven Whole Foods BAN Item $2,881.43 $6,700.99
11/19/2005 NorthEast Jeri Costco AKY Item $1,193.47 $1,591.29
12/31/2005 North Troung Costco TTK Item $2,963.68 $5,023.18
2/19/2005 SouthEast Jon Costco IQG Item $116.92 $171.94
10/28/2005 MidWest Jon Solar and Wind Inc. VMC Item $4,705.07 $6,273.43
5/20/2005 North Sheliadawn Home Depot XOU Item $3,636.08 $6,269.11
9/15/2005 NorthEast Luke Nature Company ZMF Item $3,251.36 $4,335.15
4/6/2006 West Jon Yahoo SHA Item $1,934.53 $2,198.33
4/27/2006 SouthEast Troung Sherman Williams UBW Item $1,186.64 $2,759.63
7/21/2005 NorthEast Sheliadawn McLendon's Hardware QHO Item $1,641.61 $1,865.47
3/17/2006 NorthEast Steven Sherman Williams OCL Item $3,308.41 $8,941.64
 4/7/2005 North Luke Office Depot VRK Item $4,155.90 $6,111.62
4/21/2005 MidWest Chin Nature Company CSJ Item $731.82 $1,977.89
12/11/2005 NorthEast Jeri Home Depot WPD Item $3,140.58 $5,414.79
3/6/2006 NorthEast Jon Solar and Wind Inc. LOI Item $2,356.68 $4,284.88
12/7/2005 NorthEast Sheliadawn SoftwareFun AIQ Item $4,257.44 $6,260.94
7/9/2005 MidWest Steven The Economist MTL Item $3,730.96 $3,990.33
3/1/2005 NorthEast Chin Home Depot AUW Item $2,741.96 $6,093.24
9/17/2005 North Jeri Peet's Coffee GHF Item $1,575.67 $2,864.86
1/28/2005 NorthEast Steven Solar and Wind Inc. SMX Item $4,035.88 $6,958.42
1/9/2006 NorthEast Rhonda Solar and Wind Inc. NZX Item $725.55 $1,229.75
3/15/2005 NorthEast Chin Amazon.com KEI Item $3,491.87 $8,120.63
9/26/2005 North Troung Solar and Wind Inc. GMO Item $5,590.28 $7,453.70
2/17/2005 SouthEast Steven Home Depot DRK Item $2,266.80 $5,271.62
5/16/2006 NorthEast Sheliadawn Sherman Williams ONY Item $272.13 $604.74
12/19/2005 West Jon Office Depot XOU Item $5,848.91 $7,798.55
10/7/2004 NorthEast Troung Yahoo XLN Item $1,155.08 $3,121.84
8/19/2005 NorthEast Rhonda Office Depot XZI Item $4,217.72 $9,808.64
10/5/2005 NorthEast Sheliadawn Costco RGS Item $1,365.32 $1,551.50
8/30/2004 SouthEast Jon Nature Company BYE Item $4,482.80 $6,592.35
2/18/2005 MidWest Chin Whole Foods FKD Item $2,924.24 $6,800.55
5/18/2006 NorthEast Rhonda The Economist DIO Item $4,246.57 $4,541.79
12/12/2005 NorthEast Luke Solar and Wind Inc. MQW Item $92.28 $135.70
3/8/2006 West Rhonda Amazon.com PEN Item $1,701.14 $3,780.32
1/9/2006 MidWest Jeri Google PNA Item $2,070.56 $5,596.10
6/17/2004 MidWest Chin SoftwareFun MWN Item $6,305.00 $9,272.06
2/16/2005 NorthEast Troung Home Depot BSV Item $5,085.13 $8,618.86
4/4/2006 NorthEast Jeri Yahoo KDX Item $1,231.80 $2,737.33
4/3/2005 West Sheliadawn Whole Foods MFB Item $1,174.98 $2,611.06
7/17/2004 NorthEast Jon Office Depot JYF Item $1,210.34 $1,613.79
7/15/2005 North Sheliadawn Google IAF Item $1,908.55 $2,544.73
7/2/2004 NorthEast Jon Sherman Williams OYO Item $836.18 $1,520.32
10/24/2005 SouthEast Steven Costco XLF Item $1,798.34 $2,043.57
12/5/2004 West Chin Yahoo HAI Item $2,640.13 $4,800.24
6/16/2005 NorthEast Troung Office Depot IKV Item $4,949.54 $6,599.38
8/27/2005 NorthEast Steven The Economist III Item $5,843.45 $6,249.68
12/6/2005 North Steven Google FPO Item $1,518.20 $2,024.27
9/1/2005 North Troung Google PXE Item $7,327.08 $9,769.44
2/6/2006 North Rhonda Home Depot KFE Item $1,297.01 $2,236.23
5/2/2006 NorthEast Troung Google KKL Item $1,775.08 $4,797.50
12/11/2004 North Luke Home Depot LFD Item $3,413.63 $9,226.02
5/18/2006 MidWest Troung McLendon's Hardware RRT Item $2,442.52 $6,601.40
12/9/2005 NorthEast Jon Amazon.com YQS Item $1,479.24 $3,287.19
4/30/2005 North Chin Google WPF Item $2,401.73 $6,491.17
7/24/2005 SouthEast Troung Whole Foods ZMY Item $3,234.28 $8,741.30
8/13/2004 North Jeri SoftwareFun KPY Item $8,446.46 $9,598.25
 1/29/2005 North Rhonda Solar and Wind Inc. XFU Item $969.04 $2,253.57
6/19/2005 NorthEast Sheliadawn Sherman Williams SBX Item $3,281.54 $3,729.02
1/14/2005 MidWest Steven McLendon's Hardware LXS Item $6,385.73 $6,829.66
9/26/2005 NorthEast Luke The Economist JTV Item $1,731.35 $2,985.09
3/30/2005 SouthEast Jeri Solar and Wind Inc. RCE Item $3,730.50 $6,431.90
3/6/2005 SouthEast Rhonda Nature Company XWP Item $3,154.71 $5,346.96
12/31/2004 NorthEast Steven Yahoo WPE Item $5,394.15 $9,300.25
10/2/2005 MidWest Jon SoftwareFun NBK Item $167.96 $390.61
12/20/2004 SouthEast Jon Solar and Wind Inc. VIN Item $5,876.59 $9,960.33
5/1/2005 SouthEast Jon Whole Foods MSH Item $6,820.56 $9,094.08
2/16/2005 NorthEast Sheliadawn Sherman Williams JZO Item $6,575.61 $8,767.48
8/23/2005 NorthEast Troung SoftwareFun YTX Item $4,906.63 $8,921.14
11/20/2005 North Chin Home Depot FEK Item $1,531.21 $3,560.96
10/7/2005 North Chin Sherman Williams XNB Item $3,464.64 $6,299.34
3/17/2005 NorthEast Chin Costco YWP Item $558.25 $1,298.25
4/5/2006 NorthEast Jeri Costco FSJ Item $4,647.29 $8,449.61
11/21/2005 West Jon Google NWT Item $1,768.95 $3,049.92
8/1/2004 NorthEast Luke Yahoo MOQ Item $4,595.21 $8,354.92
5/13/2006 North Rhonda Nature Company OAP Item $2,666.14 $7,205.78
9/16/2005 West Chin Amazon.com LOP Item $266.30 $451.36
4/9/2006 SouthEast Chin Peet's Coffee UXD Item $2,647.43 $4,564.54
9/16/2005 West Jon Nature Company EWM Item $1,805.73 $4,880.35
2/15/2006 NorthEast Chin Costco TGL Item $58.76 $158.81
7/10/2004 North Chin Yahoo RCA Item $1,904.67 $3,228.26
11/16/2004 SouthEast Sheliadawn The Economist CRF Item $5,399.02 $9,308.65
6/26/2005 NorthEast Jeri SoftwareFun NCN Item $1,522.32 $3,382.93
8/27/2004 West Rhonda Sherman Williams THO Item $4,832.69 $8,786.70
8/31/2005 West Jeri Whole Foods FXL Item $677.31 $1,167.78
11/9/2005 NorthEast Luke Google TTM Item $203.69 $271.58
12/9/2004 West Jeri Costco KVL Item $627.28 $1,393.96
3/21/2006 North Steven SoftwareFun MGO Item $2,464.91 $4,481.65
12/4/2004 North Steven The Economist RDD Item $1,980.14 $2,640.18
2/4/2006 North Chin Yahoo AIL Item $1,142.98 $2,658.10
12/14/2005 NorthEast Chin Amazon.com SVF Item $947.64 $2,203.81
11/17/2005 NorthEast Steven Costco RGD Item $4,276.92 $9,946.32
12/27/2004 North Jeri The Economist KWJ Item $5,832.41 $7,776.55
11/22/2004 NorthEast Rhonda The Economist FFT Item $7,012.77 $7,500.29
10/13/2005 West Jon Office Depot UBV Item $18.07 $31.16
1/21/2005 MidWest Luke Whole Foods NSN Item $8,615.62 $9,790.48
5/30/2006 West Luke Costco JUE Item $1,117.50 $1,894.07
7/1/2005 NorthEast Troung Office Depot CMU Item $5,412.79 $7,959.98
9/23/2005 NorthEast Steven Amazon.com GYH Item $2,280.17 $3,353.19
8/8/2005 NorthEast Sheliadawn Yahoo SCW Item $2,237.46 $3,792.31
5/25/2006 West Jeri Office Depot RTF Item $1,259.07 $2,928.08
11/20/2005 NorthEast Luke The Economist XZF Item $1,950.30 $4,334.01
 2/6/2006 NorthEast Sheliadawn Peet's Coffee GLG Item $3,446.42 $8,014.94
1/9/2005 North Jon Costco MYE Item $3,330.01 $7,400.03
10/3/2005 MidWest Troung McLendon's Hardware EVO Item $9,189.78 $9,828.64
8/17/2004 MidWest Luke Home Depot YHI Item $3,418.54 $6,215.52
8/4/2005 North Steven Office Depot HKD Item $4,911.25 $5,252.67
9/7/2004 NorthEast Steven Nature Company GYK Item $1,864.67 $2,742.16
8/25/2005 West Troung Solar and Wind Inc. PUA Item $2,050.45 $3,535.25
1/5/2005 West Sheliadawn McLendon's Hardware NGZ Item $644.47 $1,092.32
7/1/2004 NorthEast Troung McLendon's Hardware BJI Item $105.40 $284.87
2/11/2005 MidWest Jeri Solar and Wind Inc. HGT Item $3,639.02 $4,852.02
12/25/2004 MidWest Sheliadawn Nature Company KKF Item $3,344.00 $7,431.10
4/18/2005 West Rhonda Whole Foods EFD Item $45.01 $81.83
4/26/2006 SouthEast Steven Home Depot UPA Item $7,054.78 $8,016.79
5/10/2006 NorthEast Jeri Whole Foods FPN Item $1,855.42 $5,014.65
1/8/2006 North Rhonda Solar and Wind Inc. SNK Item $2,173.22 $3,683.42
12/14/2004 NorthEast Jeri Office Depot HOQ Item $5,300.66 $5,669.16
12/13/2005 SouthEast Jon Nature Company KHA Item $1,191.24 $2,053.87
1/24/2005 NorthEast Troung Office Depot FZY Item $331.15 $895.01
4/25/2005 North Luke Whole Foods SRN Item $4,662.30 $6,856.33
11/30/2004 West Troung SoftwareFun AEW Item $4,760.79 $8,208.26
11/12/2004 MidWest Chin Solar and Wind Inc. PET Item $3,504.65 $8,150.36
1/20/2006 NorthEast Troung The Economist EYP Item $2,705.44 $4,664.56
10/24/2005 West Sheliadawn Solar and Wind Inc. PKE Item $7,137.56 $9,516.74
6/1/2005 West Luke Solar and Wind Inc. CCV Item $1,205.93 $1,773.42
3/1/2006 MidWest Luke Whole Foods YNQ Item $3,185.71 $8,610.02
11/23/2004 North Jeri Sherman Williams KGM Item $4,699.11 $5,339.90
10/24/2004 NorthEast Sheliadawn Sherman Williams HMW Item $5,011.17 $7,369.37
11/29/2004 West Jon The Economist TGO Item $2,674.61 $4,533.23
4/20/2005 MidWest Troung Costco KXJ Item $4,501.76 $6,002.34
2/10/2005 West Rhonda Costco FSD Item $3,806.21 $8,851.64
12/5/2005 NorthEast Jeri Sherman Williams SSU Item $1,323.12 $2,242.57
8/10/2004 North Troung Costco NFU Item $234.09 $266.01
9/9/2004 West Rhonda Peet's Coffee UMN Item $1,724.03 $2,972.47
9/17/2005 NorthEast Chin McLendon's Hardware TMF Item $1,660.48 $4,487.79
8/22/2004 SouthEast Chin Sherman Williams YVD Item $3,605.87 $6,111.65
10/13/2005 SouthEast Jeri Sherman Williams MJG Item $2,704.59 $3,073.40
9/19/2005 West Sheliadawn The Economist KQN Item $1,622.29 $4,384.57
3/31/2006 North Rhonda McLendon's Hardware WBN Item $892.65 $1,312.72
1/22/2005 West Chin Costco CNG Item $1,735.73 $1,856.40
12/18/2004 West Troung Amazon.com YHA Item $114.45 $254.34
6/24/2005 NorthEast Jeri Yahoo HVH Item $1,264.48 $2,143.19
9/24/2004 MidWest Jon Whole Foods ILP Item $2,982.53 $5,422.79
3/18/2005 West Jon Solar and Wind Inc. HGQ Item $249.38 $366.74
12/1/2004 North Sheliadawn Home Depot BPJ Item $730.54 $1,238.20
1/12/2005 NorthEast Sheliadawn Yahoo ONK Item $2,647.84 $5,884.09
10/26/2004 West Jeri Costco UYR Item $3,188.92 $7,416.09
8/6/2005 NorthEast Jon Nature Company EZU Item $607.65 $1,047.67
8/3/2005 West Jeri Office Depot MEL Item $8,814.57 $9,427.35
9/24/2004 West Luke Yahoo UCA Item $1,267.40 $2,304.36
3/19/2005 SouthEast Sheliadawn Whole Foods NEE Item $4,351.80 $7,375.94
11/13/2005 NorthEast Sheliadawn Whole Foods KNX Item $4,231.46 $7,693.57
1/11/2005 NorthEast Sheliadawn Nature Company PBH Item $5,217.19 $5,928.62
7/18/2005 MidWest Chin Yahoo CVY Item $4,445.83 $7,665.23
6/13/2005 NorthEast Sheliadawn Peet's Coffee QGM Item $5,643.75 $9,565.67
11/15/2005 North Jeri Nature Company ILH Item $4,854.34 $7,138.73
8/13/2005 MidWest Steven Solar and Wind Inc. QPM Item $2,645.06 $5,877.92
1/1/2006 West Luke Google ETU Item $4,341.18 $7,357.93
3/11/2005 NorthEast Troung Amazon.com CNH Item $4,467.84 $6,570.35
5/31/2006 NorthEast Jon SoftwareFun YIP Item $4,494.45 $9,987.66
4/4/2005 MidWest Luke Office Depot WVS Item $1,455.00 $2,645.45
12/20/2005 NorthEast Jon Office Depot EIE Item $2,212.82 $5,146.10
10/7/2005 SouthEast Luke Amazon.com AIM Item $3,641.63 $6,278.68
4/20/2005 NorthEast Luke SoftwareFun HAK Item $640.66 $1,085.87
11/6/2004 NorthEast Luke Nature Company BCD Item $563.56 $1,024.66
9/7/2004 North Sheliadawn Nature Company NCH Item $5,047.35 $5,398.23
9/23/2004 NorthEast Jeri Yahoo JKT Item $1,559.50 $3,626.74
6/10/2005 NorthEast Rhonda Costco IWN Item $5,331.83 $5,702.49
7/21/2004 West Chin The Economist KYW Item $3,119.56 $7,254.79
10/14/2004 MidWest Rhonda Peet's Coffee ITT Item $2,317.30 $3,407.80
2/26/2006 SouthEast Jeri Home Depot JHF Item $15.06 $22.15
9/2/2005 NorthEast Luke Yahoo CNN Item $4,357.25 $5,809.66
3/23/2005 MidWest Rhonda Costco MKA Item $944.41 $2,552.46
3/19/2006 MidWest Troung The Economist KFB Item $4,976.28 $8,434.37
11/5/2005 North Steven The Economist XIM Item $2,510.19 $5,837.66
6/28/2004 MidWest Sheliadawn Yahoo VGE Item $844.62 $903.34
2/8/2005 MidWest Jon Google WWB Item $1,936.76 $2,582.35
9/8/2005 West Chin SoftwareFun RHM Item $890.87 $2,071.80
8/25/2004 SouthEast Troung Google ZQH Item $2,637.42 $2,820.77
8/20/2005 West Troung McLendon's Hardware EUH Item $196.46 $456.88
3/7/2006 North Chin SoftwareFun FMP Item $2,672.18 $4,858.51
10/6/2004 NorthEast Rhonda Peet's Coffee LVG Item $3,671.58 $6,330.31
10/22/2004 West Jeri Costco WKC Item $1,721.55 $4,003.61
8/2/2005 West Steven Home Depot EAP Item $3,695.77 $9,988.56
1/5/2006 NorthEast Luke Yahoo LVD Item $241.66 $322.21
4/1/2005 MidWest Rhonda The Economist QSA Item $6,032.36 $6,451.72
5/30/2006 West Chin Whole Foods JLK Item $5,224.19 $5,587.37
4/16/2006 West Troung SoftwareFun XBY Item $2,350.46 $4,052.52
1/17/2006 NorthEast Troung The Economist GAK Item $345.52 $585.62
4/20/2006 NorthEast Troung Yahoo SQZ Item $5,717.91 $9,691.38
6/5/2005 SouthEast Steven Google UWT Item $246.18 $572.52
 8/18/2005 NorthEast Jeri McLendon's Hardware POX Item $4,025.11 $4,573.99
5/17/2006 NorthEast Jon Solar and Wind Inc. JZS Item $2,764.40 $4,766.20
6/22/2005 SouthEast Steven Amazon.com MPS Item $6,892.16 $9,189.55
4/4/2005 MidWest Rhonda The Economist EYG Item $3,918.36 $4,452.68
1/28/2006 SouthEast Steven McLendon's Hardware ACF Item $3,479.96 $3,954.50
10/16/2004 MidWest Luke Solar and Wind Inc. XVI Item $4,250.16 $7,327.87
10/31/2004 NorthEast Steven Whole Foods ZCL Item $4,549.04 $7,710.23
12/17/2004 West Jeri Yahoo UAD Item $758.70 $1,115.73
6/23/2004 SouthEast Jon Google PQT Item $1,707.81 $4,615.71
12/28/2004 NorthEast Chin Yahoo JXK Item $3,621.75 $9,788.51
8/18/2004 NorthEast Rhonda Costco VCN Item $2,991.77 $3,989.02
1/22/2006 NorthEast Jeri McLendon's Hardware EQL Item $1,385.90 $3,079.77
3/3/2006 West Troung SoftwareFun KPO Item $426.48 $991.81
2/16/2005 SouthEast Jon The Economist XHR Item $4,271.12 $7,364.00
7/11/2005 West Sheliadawn McLendon's Hardware JGS Item $3,107.28 $7,226.23
12/27/2004 MidWest Luke Solar and Wind Inc. ZFB Item $3,396.25 $9,179.05
4/20/2005 MidWest Sheliadawn Costco TBQ Item $3,970.29 $9,233.24
9/4/2004 MidWest Jon Yahoo IAG Item $5,988.93 $7,985.24
9/25/2005 SouthEast Jon Costco UGN Item $1,503.71 $2,004.95
10/10/2004 SouthEast Steven SoftwareFun AWF Item $6,417.66 $9,437.74
10/22/2005 NorthEast Chin Nature Company WLY Item $819.24 $1,204.76
9/2/2004 West Chin Sherman Williams BNH Item $3,978.63 $5,850.92
2/10/2006 North Steven Whole Foods TYZ Item $2,542.44 $5,912.65
3/1/2006 MidWest Chin Whole Foods STR Item $4,421.19 $7,493.55
12/16/2004 NorthEast Chin Solar and Wind Inc. KST Item $1,232.27 $1,643.02
8/27/2004 NorthEast Chin The Economist VBF Item $1,441.14 $2,442.61
9/6/2005 West Jeri The Economist HEB Item $4,592.57 $6,123.43
12/25/2004 MidWest Jon Yahoo FLS Item $3,664.68 $8,143.73
2/27/2005 West Rhonda Costco JUV Item $2,790.27 $6,200.59
9/30/2004 MidWest Jon Peet's Coffee LRH Item $500.89 $1,353.75
5/11/2006 MidWest Chin Costco VYV Item $3,545.62 $3,792.11
12/17/2005 NorthEast Sheliadawn Costco WWD Item $1,528.84 $2,779.70
8/25/2004 West Chin Sherman Williams OLN Item $666.74 $1,149.56
1/11/2006 North Jeri Amazon.com BZE Item $3,249.56 $3,475.47
1/1/2006 NorthEast Troung Whole Foods EHO Item $1,251.69 $2,121.50
8/7/2005 SouthEast Troung Sherman Williams GPQ Item $6,549.87 $7,005.21
4/7/2006 West Chin Solar and Wind Inc. VPY Item $712.93 $1,296.23
5/27/2005 North Steven Nature Company OGH Item $2,116.40 $4,921.86
3/31/2005 West Luke Solar and Wind Inc. VDA Item $2,944.10 $4,990.00
9/9/2004 West Chin Peet's Coffee EYP Item $4,665.41 $4,989.74
7/8/2004 MidWest Jeri Nature Company XKR Item $3,708.54 $4,944.72
1/17/2005 West Chin The Economist AYF Item $3,119.09 $3,335.92
11/29/2004 North Sheliadawn Nature Company HQT Item $4,756.44 $6,994.77
8/23/2004 North Chin Yahoo VNQ Item $969.23 $1,762.24
4/17/2005 NorthEast Jeri Google WBL Item $4,714.63 $7,990.90
 6/8/2006 NorthEast Rhonda Sherman Williams SWQ Item $4,295.72 $9,990.04
12/16/2004 MidWest Rhonda Yahoo FZK Item $4,145.58 $7,026.41
3/2/2006 North Sheliadawn Solar and Wind Inc. PUD Item $3,827.04 $8,504.53
1/26/2005 North Jeri Nature Company YIV Item $916.59 $1,222.12
12/27/2005 West Sheliadawn Nature Company IYT Item $1,390.59 $1,487.26
12/9/2004 SouthEast Luke Home Depot KBY Item $2,935.04 $4,316.23
8/18/2004 NorthEast Steven Whole Foods VYM Item $2,420.96 $6,543.14
6/10/2006 NorthEast Troung Google DVC Item $3,411.56 $3,648.73
6/7/2006 MidWest Jon Nature Company QDA Item $5,395.13 $9,809.32
4/12/2005 NorthEast Jon Home Depot MQP Item $4,296.41 $7,407.61
7/27/2005 MidWest Jeri Solar and Wind Inc. GLY Item $5,352.97 $6,082.92
11/23/2004 North Troung Amazon.com PJA Item $682.21 $1,240.38
10/24/2004 SouthEast Jeri McLendon's Hardware OGB Item $450.47 $763.51
2/3/2005 SouthEast Sheliadawn Google QBL Item $862.86 $2,006.65
7/12/2005 NorthEast Jon Costco ATV Item $2,880.90 $3,273.75
12/29/2005 NorthEast Chin Sherman Williams LEO Item $3,132.68 $7,285.31
8/1/2004 NorthEast Sheliadawn SoftwareFun JFF Item $3,565.93 $8,292.86
7/4/2005 NorthEast Luke Solar and Wind Inc. ULJ Item $3,442.43 $5,834.62
4/15/2006 NorthEast Troung Costco WCX Item $1,182.05 $3,194.72
8/10/2005 NorthEast Jon Costco UZP Item $526.08 $891.66
1/12/2005 MidWest Jon Solar and Wind Inc. UDH Item $6,619.97 $9,735.25
12/17/2004 MidWest Steven Yahoo WIP Item $3,075.82 $5,592.40
6/16/2006 NorthEast Jon Google QJV Item $1,835.90 $3,165.34
3/16/2005 SouthEast Chin Office Depot ICN Item $605.97 $1,101.77
12/6/2004 West Troung SoftwareFun YGD Item $2,226.95 $2,530.62
6/27/2005 MidWest Sheliadawn SoftwareFun LCU Item $3,976.60 $4,518.86
7/24/2004 SouthEast Chin Costco LFI Item $3,410.24 $7,578.32
8/25/2005 West Rhonda Office Depot BUZ Item $4,355.79 $7,382.70
7/10/2005 MidWest Rhonda Office Depot FPF Item $3,381.07 $9,138.04
11/4/2005 West Troung Google ZAW Item $2,878.68 $6,397.07
5/19/2006 West Jeri Nature Company GVD Item $1,854.61 $4,313.04
6/12/2005 SouthEast Luke Peet's Coffee ENW Item $3,438.09 $5,927.74
4/4/2006 NorthEast Jon Nature Company KVA Item $1,070.95 $1,815.17
1/19/2006 SouthEast Rhonda Solar and Wind Inc. UVO Item $3,345.55 $4,919.93
7/2/2005 West Rhonda Google UNH Item $2,727.48 $3,636.64
6/11/2005 NorthEast Jeri Yahoo VTW Item $2,204.46 $4,898.81
6/28/2005 NorthEast Rhonda Whole Foods UDS Item $3,354.58 $3,812.02
3/28/2005 West Steven McLendon's Hardware WMW Item $4,341.22 $7,484.87
2/6/2006 West Rhonda Yahoo QTS Item $3,138.51 $7,298.86
7/29/2004 West Rhonda Yahoo CJK Item $4,675.34 $8,500.61
12/10/2004 West Rhonda Home Depot WWU Item $3,043.75 $3,255.35
8/25/2005 North Troung SoftwareFun WJP Item $2,596.21 $5,769.35
7/26/2005 NorthEast Rhonda McLendon's Hardware IZV Item $6,050.41 $8,897.66
5/5/2005 North Luke Solar and Wind Inc. EXM Item $5,754.94 $9,754.13
5/20/2005 West Steven Yahoo MQT Item $3,266.35 $3,711.76
12/27/2004 NorthEast Sheliadawn Home Depot XYL Item $4,638.92 $6,821.94
3/29/2005 SouthEast Jeri Sherman Williams QGI Item $4,345.09 $7,491.54
10/3/2005 MidWest Steven Sherman Williams ILS Item $1,461.23 $3,949.28
8/22/2005 MidWest Jeri Home Depot GPH Item $4,442.32 $5,923.09
9/30/2005 North Steven Google XXH Item $610.90 $898.38
10/27/2005 MidWest Rhonda The Economist DNA Item $6,349.59 $7,215.44
10/15/2005 SouthEast Troung Office Depot YIT Item $3,219.61 $8,701.64
9/18/2005 SouthEast Jeri The Economist MKP Item $447.89 $658.66
5/13/2005 NorthEast Steven Peet's Coffee BTJ Item $4,431.12 $7,639.86
10/28/2005 MidWest Chin Amazon.com WXR Item $2,714.01 $4,600.01
5/4/2005 NorthEast Jeri Solar and Wind Inc. LII Item $2,339.48 $2,658.50
6/27/2005 MidWest Rhonda Home Depot RFR Item $1,074.69 $2,904.57
5/2/2005 NorthEast Rhonda Home Depot EAR Item $4,384.42 $9,743.15
2/1/2005 SouthEast Troung Costco KJV Item $9,318.96 $9,966.80
11/7/2004 NorthEast Chin Yahoo PUJ Item $3,407.48 $6,195.41
11/2/2005 MidWest Sheliadawn McLendon's Hardware NIV Item $5,180.14 $7,617.85
9/30/2005 NorthEast Jeri Amazon.com AIZ Item $627.94 $923.44
12/16/2005 MidWest Luke Costco QDR Item $3,978.19 $6,858.94
6/26/2004 NorthEast Jeri Amazon.com AHN Item $5,927.72 $6,736.05
12/7/2004 West Jeri SoftwareFun AIU Item $3,845.55 $6,991.91
1/14/2005 MidWest Chin Costco QRV Item $2,674.67 $4,863.04
8/23/2004 West Jeri Solar and Wind Inc. FVF Item $782.59 $1,739.09
9/13/2005 NorthEast Sheliadawn McLendon's Hardware HUO Item $2,306.57 $6,233.97
10/26/2004 NorthEast Rhonda SoftwareFun ZAH Item $5,841.59 $6,638.17
1/29/2005 MidWest Steven Home Depot SXT Item $7,371.44 $9,828.59
5/12/2006 NorthEast Steven Home Depot DRO Item $4,764.98 $8,215.49
7/16/2004 NorthEast Rhonda Nature Company ESJ Item $5,269.95 $9,581.72
3/4/2005 MidWest Luke SoftwareFun YAK Item $5,245.71 $5,610.38
9/24/2004 North Luke Sherman Williams RYV Item $6,159.04 $9,057.41
5/18/2005 NorthEast Troung Office Depot PAY Item $3,795.61 $6,433.23
2/19/2006 North Troung SoftwareFun GHH Item $7,657.57 $8,701.78
2/6/2005 North Jon The Economist TLQ Item $2,084.69 $5,634.31
9/17/2005 NorthEast Troung Office Depot TUL Item $2,918.63 $6,485.84
12/6/2004 North Jeri Home Depot NJY Item $54.29 $126.25
5/19/2005 NorthEast Jeri Peet's Coffee QLL Item $1,319.85 $2,399.72
7/22/2004 NorthEast Jeri The Economist KSG Item $649.50 $1,180.91
Anuj kumar
Sales R Total Sales
Rhonda $250,866.43
Steven $244,409.48
Jeri $242,345.76
Troung $228,606.83
Chin $209,723.68
Sheliad $208,686.40
Jon $194,726.66
Luke $181,420.81

Regions
North SouthEast MidWest
Sales Rep
Luke $44,468.16 $17,882.93 $58,729.62
Steven $35,518.16 $47,173.41 $36,068.18
Troung $38,223.84 $47,113.27 $32,248.46
Jeri $37,542.13 $21,417.22 $42,731.35
Jon $19,704.38 $41,857.23 $51,696.47
Rhonda $16,691.72 $22,247.53 $49,928.40
Sheliad $30,949.57 $18,691.24 $37,571.22
Chin $38,053.72 $19,356.28 $58,192.67
Total $261,151.68 $235,739.11 $367,166.37
NorthEast West Total

$42,020.32 $18,319.78 $181,420.81

$104,464.54 $21,185.19 $244,409.48
$84,594.51 $26,426.75 $228,606.83
$88,604.69 $52,050.37 $242,345.76
$48,207.34 $33,261.24 $194,726.66
$95,729.31 $66,269.47 $250,866.43
$95,156.19 $26,318.18 $208,686.40
$55,476.68 $38,644.33 $209,723.68
$614,253.58 $282,475.31
 Return to Contents
Practice: Data Tables (Anuj kumar)

The model
Interest Rate 5%
Term 30 Input values that can vary.
Principal $250,000

Monthly Payment ($1,342.05)

Exercise 1-The One-Input Data Table

1. Complete the one-input Data Table that varies interest rate by highlighting the range B22:C29,
choosing Data, Table from Excel's menus, and entering the model interest rate cell (D6) in
the "Column" prompt. Hit OK.
2. Complete the one-input Data Tables below that vary term and principal in the same fashion.

Vary Interest Input Vary Term Input

Interest ($1,342.05) Term ($1,342.05)
3.5% 5
4.0% 10
4.5% 15
5.0% 20
5.5% 25
6.0% 30
6.5% 35

Exercise 2-The Two-Input Data Table

Complete the two-input Data Table that varies both interest rate and term by highlighting the range B43:H50, choosing
Data, Table from Excel's menus, entering the model interest rate cell (D6) in the "Column" prompt, and entering the
model term (D7) in the "Row" prompt. Hit OK to complete execution.

($1,342.05) 5 10 15 20
3.5%
4.0%
4.5%
5.0%
5.5%
6.0%
6.5%
 Return to Contents

he range B22:C29,
ate cell (D6) in

e same fashion.

Vary Principal Input

Principal ($1,342.05)
$100,000
$150,000
$200,000
$250,000
$300,000
$350,000
$400,000

ghting the range B43:H50, choosing

Column" prompt, and entering the

25 30
Home Loan Calculations Eason Financial Services
100 Forward Drive
Meridian, ID 83642

$1,800
Maximum Affordable Monthly Payment Anuj kumar

Annual Interest Rate 5.75%

Compounded 12 times per year

Years
15 20 25 30
$250,000 ₹ -2,076.03 ₹ -1,755.21 ₹ -1,572.77 ₹ -1,458.93
$260,000 ₹ -2,159.07 ₹ -1,825.42 ₹ -1,635.68 ₹ -1,517.29
$270,000 ₹ -2,242.11 ₹ -1,895.63 ₹ -1,698.59 ₹ -1,575.65
$280,000 ₹ -2,325.15 ₹ -1,965.83 ₹ -1,761.50 ₹ -1,634.00
Mortgage

$290,000 ₹ -2,408.19 ₹ -2,036.04 ₹ -1,824.41 ₹ -1,692.36

$300,000 ₹ -2,491.23 ₹ -2,106.25 ₹ -1,887.32 ₹ -1,750.72
$310,000 ₹ -2,574.27 ₹ -2,176.46 ₹ -1,950.23 ₹ -1,809.08
$320,000 ₹ -2,657.31 ₹ -2,246.67 ₹ -2,013.14 ₹ -1,867.43
$330,000 ₹ -2,740.35 ₹ -2,316.88 ₹ -2,076.05 ₹ -1,925.79
$340,000 ₹ -2,823.39 ₹ -2,387.08 ₹ -2,138.96 ₹ -1,984.15
$350,000 ₹ -2,906.44 ₹ -2,457.29 ₹ -2,201.87 ₹ -2,042.50
Eason Financial Services
100 Forward Drive
Meridian, ID 83642

35
₹ -1,383.75
₹ -1,439.10
₹ -1,494.45
₹ -1,549.80
₹ -1,605.15
₹ -1,660.50
₹ -1,715.85
₹ -1,771.20
₹ -1,826.55
₹ -1,881.90
₹ -1,937.25