52 Siddharth Sharma

A B C D
1 Bill's Hot Tubs - Accounts receivable report
2 Customer Beginning balance Purchases Payments
3 Zelton 2000 2300 1000

4 Rannier 2450 1000 2450
5 Worthington 5400 2190 3000
6 Alonzo 3400 500 3400
7 Barton 100 3400 100
8
9 Totals 13350 9390 9950
10 Highest 5400 3400 3400
11 Lowest 100 500 100
E F
eivable report
Interest New Balance
Charge(IC) (NB)
15 3315
0 1000
36 4626
0 500
0 3400
51 12841
36 4626
0 500
Solution -A
DAY END RATES
SCRIP NAME DAY 1 DAY 2
TCS 833.65 815.00
WIPRO 402.25 395.10
TECH MAHINDRA 798.00 807.25
INFOSYS TECHNOL 2777.00 2550.00
ROLTA INDIA 180.40 175.48
CMC 1622.50 1709.12
HEXAWARE TECH 84.75 84.75
HCL TECH 373.30 377.95
MASTEK 301.55 306.80
POLARIS SOFTWAR 190.40 190.40
Solution -B
DAY END RATES
SCRIP NAME DAY 1 DAY 2
TCS 833.65 815.00
WIPRO 402.25 395.10
TECH MAHINDRA 798.00 807.25
INFOSYS TECHNOL 2777.00 2550.00
ROLTA INDIA 180.40 175.48
CMC 1622.50 1709.12
HEXAWARE TECH 84.75 84.75
HCL TECH 373.30 377.95
MASTEK 301.55 306.80
POLARIS SOFTWAR 190.40 190.40
Session 2- Ques 3:
Stock exchange Scrip’s two days rates are given in spreadsheet.
A) Format highest price scrip in RED color and lowest price scrip in green color for
both days. Clear earlier formatting.
B) Format the scrip line with RED color if there is increase in scrip price. Format th
scrip line with GREEN color if there is decrease scrip price. (Use Scrip.xlsx)
et.
rip in green color for
scrip price. Format the

se Scrip.xlsx)
Students T1 T2 T3 T4 MidTerm Final
Max.Marks 100 100 100 100 200 300
a 90 90 90 90 180 250
b 25 25 25 25 25 25
c 60 60 60 60 120 180
d 70 70 70 70 140 220
A 900 or more points

B 800 – 899 points
C 700 – 799 points
D less than 700
HW1 HW2 HW3 HW4 Total Grade
25 25 25 25 1000 A
24 24 24 24 886 B
25 25 25 25 250 D
13 13 13 13 592 D
16 16 16 16 704 C
Region Category Shirt Style ShipDate Units Price
East Boys Tee 1/1/2005 11 5.25
East Boys Golf 1/1/2005 12 5.26
East Boys Polo 1/1/2005 13 5.27
East Girls Tee 1/1/2005 14 5.28
East Girls Golf 1/1/2005 15 5.29
East Girls Polo 1/1/2005 16 5.3
East Boys Tee 2/1/2005 16 5.35
East Boys Golf 2/1/2005 17 5.36
East Boys Polo 2/1/2005 19 5.37
East Girls Tee 2/1/2005 20 5.38
East Boys Tee 3/1/2005 21 5.45
East Boys Golf 3/1/2005 22 5.46
East Boys Polo 3/1/2005 23 5.47
East Girls Tee 3/1/2005 25 5.48
East Boys Tee 4/1/2005 24 5.63
East Boys Golf 4/1/2005 26 5.64
East Boys Polo 4/1/2005 27 5.65
East Girls Tee 4/1/2005 28 5.66
East Boys Tee 5/1/2005 32 7.13578
East Boys Golf 5/1/2005 28 6.53095
East Boys Polo 5/1/2005 32 6.42942
East Girls Tee 5/1/2005 30 7.43746
East Girls Golf 5/1/2005 30 7.29794
East Girls Polo 5/1/2005 37 5.81702
East Boys Tee 6/1/2005 35 7.83604
East Boys Golf 6/1/2005 32 7.62691
East Boys Polo 6/1/2005 42 7.36987
East Girls Tee 6/1/2005 35 8.34046
East Girls Golf 6/1/2005 39 9.0629
East Girls Polo 6/1/2005 38 6.9529
East Boys Tee 7/1/2005 40 8.57491
East Boys Golf 7/1/2005 37 8.80589
East Boys Polo 7/1/2005 49 7.37496
East Girls Tee 7/1/2005 45 10.1974
East Girls Golf 7/1/2005 40 9.99572
East Girls Polo 7/1/2005 47 8.32767
East Boys Tee 8/1/2005 45 10.2948
East Boys Golf 8/1/2005 38 9.86162
East Boys Polo 8/1/2005 57 9.32791
East Girls Tee 8/1/2005 47 11.0068
East Girls Golf 8/1/2005 47 10.7604
East Girls Polo 8/1/2005 56 10.1292
East Boys Tee 9/1/2005 47 11.5102
East Boys Golf 9/1/2005 41 10.72
East Boys Polo 9/1/2005 58 10.0763
East Girls Tee 9/1/2005 48 12.934
East Girls Golf 9/1/2005 52 11.0342
East Girls Polo 9/1/2005 62 11.4125
East Boys Tee 10/1/2005 51 13.2388
East Boys Golf 10/1/2005 45 11.2219
East Boys Polo 10/1/2005 63 11.4704
East Girls Tee 10/1/2005 56 14.8161
East Girls Golf 10/1/2005 58 11.4698
East Girls Polo 10/1/2005 68 12.6615
East Boys Tee 11/1/2005 58 13.8623
East Boys Golf 11/1/2005 46 11.5177
East Boys Polo 11/1/2005 71 12.1025
East Girls Tee 11/1/2005 62 16.4034
East Girls Golf 11/1/2005 61 12.8857
East Girls Polo 11/1/2005 77 13.4944
East Boys Tee 12/1/2005 60 15.1823
East Boys Golf 12/1/2005 49 12.2443
East Boys Polo 12/1/2005 76 12.9899
East Girls Tee 12/1/2005 63 18.206
East Girls Golf 12/1/2005 68 14.6739
East Girls Polo 12/1/2005 85 14.1713
East Boys Tee 1/1/2006 68 16.986
East Boys Golf 1/1/2006 53 13.0393
East Boys Polo 1/1/2006 78 13.418
East Girls Tee 1/1/2006 71 18.4795
East Girls Golf 1/1/2006 72 15.1732
East Girls Polo 1/1/2006 92 15.9049
East Boys Tee 2/1/2006 75 17.9977
East Boys Golf 2/1/2006 61 13.0726
East Boys Polo 2/1/2006 83 13.4544
East Girls Tee 2/1/2006 76 20.3035
East Girls Golf 2/1/2006 80 16.0024
East Girls Polo 2/1/2006 93 17.1699
East Boys Tee 3/1/2006 79 18.8405
East Boys Golf 3/1/2006 69 14.8362
East Boys Polo 3/1/2006 91 14.5713
East Girls Tee 3/1/2006 84 20.5477
East Girls Golf 3/1/2006 88 17.0618
East Girls Polo 3/1/2006 96 17.8354
East Boys Tee 4/1/2006 87 20.0417
East Boys Golf 4/1/2006 74 16.5518
East Boys Polo 4/1/2006 98 14.6295
East Girls Tee 4/1/2006 85 21.8197
East Girls Golf 4/1/2006 89 17.7959
East Girls Polo 4/1/2006 100 18.9245
East Boys Tee 5/1/2006 89 22.0134
East Boys Golf 5/1/2006 76 17.533
East Boys Polo 5/1/2006 102 16.5339
East Girls Tee 5/1/2006 86 23.3144
East Girls Golf 5/1/2006 96 18.6374
East Girls Polo 5/1/2006 107 20.3978
North Boys Tee 1/1/2005 53 7.25
North Boys Golf 1/1/2005 54 7.26
North Boys Polo 1/1/2005 56 7.27
North Girls Tee 1/1/2005 57 7.28
North Girls Golf 1/1/2005 59 7.29
North Girls Polo 1/1/2005 60 7.3
North Boys Tee 2/1/2005 59 7.35
North Boys Tee 3/1/2005 42 7.45
North Boys Tee 4/1/2005 45 7.63
North Boys Tee 5/1/2005 51 9.10425
North Boys Golf 5/1/2005 52 8.37285
North Boys Polo 5/1/2005 55 9.53126
North Girls Tee 5/1/2005 60 9.41435
North Girls Polo 5/1/2005 59 7.82969
North Boys Tee 6/1/2005 58 9.30773
North Boys Golf 6/1/2005 60 8.37628
North Boys Polo 6/1/2005 65 9.59073
North Girls Tee 6/1/2005 63 11.3034
North Girls Golf 6/1/2005 62 9.66609
North Girls Polo 6/1/2005 62 9.73198
North Boys Tee 7/1/2005 67 9.47875
North Boys Golf 7/1/2005 62 9.29043
North Boys Polo 7/1/2005 75 9.61107
North Girls Tee 7/1/2005 63 12.4884
North Girls Polo 7/1/2005 67 11.3754
North Boys Tee 8/1/2005 67 9.96338
North Boys Golf 8/1/2005 72 10.5258
North Boys Polo 8/1/2005 80 11.0802
North Girls Tee 8/1/2005 65 12.8206
North Girls Polo 8/1/2005 74 12.2358
North Boys Tee 9/1/2005 72 10.2934
North Boys Golf 9/1/2005 75 11.2815
North Boys Polo 9/1/2005 86 12.732
North Girls Tee 9/1/2005 73 14.2665
North Girls Golf 9/1/2005 78 13.0183
North Girls Polo 9/1/2005 77 12.5359
North Boys Tee 10/1/2005 75 11.3059
North Boys Golf 10/1/2005 83 11.3115
North Boys Polo 10/1/2005 90 12.8096
North Girls Tee 10/1/2005 82 14.2718
North Girls Golf 10/1/2005 82 14.5529
North Girls Polo 10/1/2005 79 13.9374
North Boys Tee 11/1/2005 80 13.2516
North Boys Golf 11/1/2005 84 11.4723
North Boys Polo 11/1/2005 91 14.6929
North Girls Tee 11/1/2005 87 16.167
North Girls Golf 11/1/2005 82 16.3445
North Girls Polo 11/1/2005 79 15.5981
North Boys Tee 12/1/2005 88 15.1842
North Boys Golf 12/1/2005 90 12.2411
North Boys Polo 12/1/2005 93 14.8526
North Girls Tee 12/1/2005 89 17.1148
North Girls Golf 12/1/2005 85 18.1634
North Girls Polo 12/1/2005 86 16.7813
North Boys Tee 1/1/2006 90 16.8362
North Boys Golf 1/1/2006 95 12.7977
North Boys Polo 1/1/2006 95 15.6909
North Girls Tee 1/1/2006 91 18.3492
North Girls Polo 1/1/2006 95 18.3066
North Boys Tee 2/1/2006 98 17.6718
North Boys Golf 2/1/2006 104 14.2796
North Boys Polo 2/1/2006 103 17.3213
North Girls Tee 2/1/2006 94 19.1609
North Girls Golf 2/1/2006 99 19.3776
North Girls Polo 2/1/2006 102 18.8265
North Boys Tee 3/1/2006 98 18.2324
North Boys Golf 3/1/2006 112 15.056
North Boys Polo 3/1/2006 109 18.4253
North Girls Tee 3/1/2006 102 20.6079
North Girls Golf 3/1/2006 103 20.5984
North Girls Polo 3/1/2006 104 19.6572
North Boys Tee 4/1/2006 105 18.708
North Boys Golf 4/1/2006 114 15.6704
North Boys Polo 4/1/2006 114 19.5181
North Girls Tee 4/1/2006 105 22.5932
North Girls Golf 4/1/2006 108 22.5798
North Girls Polo 4/1/2006 109 21.0382
North Boys Tee 5/1/2006 113 20.0662
North Boys Golf 5/1/2006 121 16.613
North Boys Polo 5/1/2006 122 21.3369
North Girls Tee 5/1/2006 111 22.7252
North Girls Golf 5/1/2006 117 24.5164
North Girls Polo 5/1/2006 115 21.7561
South Boys Tee 1/1/2005 75 8.25
South Boys Golf 1/1/2005 77 8.26
South Boys Polo 1/1/2005 78 8.27
South Girls Tee 1/1/2005 79 8.28
South Girls Golf 1/1/2005 80 8.29
South Girls Polo 1/1/2005 81 8.3
South Boys Tee 2/1/2005 80 8.35
South Boys Tee 3/1/2005 53 8.45
South Boys Tee 4/1/2005 57 8.63
South Boys Tee 5/1/2005 58 10.2297
South Boys Golf 5/1/2005 65 9.54073
South Boys Polo 5/1/2005 69 10.0278
South Girls Tee 5/1/2005 65 10.264
South Girls Golf 5/1/2005 64 9.44504
South Girls Polo 5/1/2005 71 9.22652
South Boys Tee 6/1/2005 62 11.1986
South Boys Golf 6/1/2005 73 10.5063
South Boys Polo 6/1/2005 70 10.8489
South Girls Tee 6/1/2005 70 11.9074
South Girls Golf 6/1/2005 74 11.1851
South Girls Polo 6/1/2005 73 9.40434
South Boys Tee 7/1/2005 70 11.3456
South Boys Golf 7/1/2005 83 11.0184
South Boys Polo 7/1/2005 75 11.3792
South Girls Tee 7/1/2005 74 12.1779
South Girls Golf 7/1/2005 81 11.5384
South Girls Polo 7/1/2005 77 10.7632
South Boys Tee 8/1/2005 78 13.0638
South Boys Golf 8/1/2005 86 11.1899
South Boys Polo 8/1/2005 77 12.2662
South Girls Tee 8/1/2005 80 13.7293
South Girls Golf 8/1/2005 89 12.9898
South Girls Polo 8/1/2005 87 11.5296
South Boys Tee 9/1/2005 79 13.542
South Boys Golf 9/1/2005 89 12.2152
South Boys Polo 9/1/2005 84 13.2646
South Girls Tee 9/1/2005 86 14.4286
South Girls Golf 9/1/2005 98 13.6589
South Girls Polo 9/1/2005 88 12.2776
South Boys Tee 10/1/2005 89 15.4717
South Boys Golf 10/1/2005 92 13.9133
South Boys Polo 10/1/2005 85 13.7577
South Girls Tee 10/1/2005 87 15.3939
South Girls Golf 10/1/2005 106 14.3855
South Girls Polo 10/1/2005 92 13.2325
South Boys Tee 11/1/2005 98 16.277
South Boys Golf 11/1/2005 93 14.9433
South Boys Polo 11/1/2005 92 14.6609
South Girls Tee 11/1/2005 96 15.8642
South Girls Golf 11/1/2005 114 15.5667
South Girls Polo 11/1/2005 102 13.9207
South Boys Tee 12/1/2005 107 18.1222
South Boys Golf 12/1/2005 95 16.2681
South Boys Polo 12/1/2005 92 16.5551
South Girls Tee 12/1/2005 102 16.4397
South Girls Golf 12/1/2005 116 16.6922
South Girls Polo 12/1/2005 105 15.7874
South Boys Tee 1/1/2006 108 19.7292
South Boys Golf 1/1/2006 102 16.3811
South Boys Polo 1/1/2006 94 18.5164
South Girls Tee 1/1/2006 112 17.5873
South Girls Golf 1/1/2006 121 17.0175
South Girls Polo 1/1/2006 114 16.205
South Boys Tee 2/1/2006 113 20.8091
South Boys Golf 2/1/2006 103 16.5874
South Boys Polo 2/1/2006 100 18.6884
South Girls Tee 2/1/2006 122 18.6006
South Girls Golf 2/1/2006 126 18.5355
South Girls Polo 2/1/2006 116 16.5193
South Boys Tee 3/1/2006 115 21.8145
South Boys Golf 3/1/2006 104 16.9039
South Boys Polo 3/1/2006 104 19.8743
South Girls Tee 3/1/2006 129 19.6786
South Girls Golf 3/1/2006 129 18.8069
South Girls Polo 3/1/2006 121 18.0987
South Boys Tee 4/1/2006 117 23.5163
South Boys Golf 4/1/2006 108 18.3241
South Boys Polo 4/1/2006 113 20.1704
South Girls Tee 4/1/2006 133 20.3501
South Girls Golf 4/1/2006 132 20.791
South Girls Polo 4/1/2006 124 19.5244
South Boys Tee 5/1/2006 121 24.4433
South Boys Golf 5/1/2006 116 18.8657
South Boys Polo 5/1/2006 115 21.0325
South Girls Tee 5/1/2006 137 21.8767
South Girls Golf 5/1/2006 134 22.5418
South Girls Polo 5/1/2006 134 20.279
West Boys Tee 1/1/2005 33 6.25
West Boys Golf 1/1/2005 35 6.26
West Boys Polo 1/1/2005 36 6.27
West Girls Tee 1/1/2005 37 6.28
West Girls Golf 1/1/2005 39 6.29
West Girls Polo 1/1/2005 41 6.3
West Boys Tee 2/1/2005 37 6.35
West Boys Golf 2/1/2005 38 6.36
West Boys Polo 2/1/2005 39 6.37
West Girls Tee 2/1/2005 41 6.38
West Boys Tee 3/1/2005 31 6.45
West Boys Golf 3/1/2005 33 6.46
West Boys Polo 3/1/2005 35 6.47
West Girls Tee 3/1/2005 37 6.48
West Boys Tee 4/1/2005 35 6.63
West Boys Golf 4/1/2005 36 6.64
West Boys Polo 4/1/2005 37 6.65
West Girls Tee 4/1/2005 39 6.66
West Boys Tee 5/1/2005 36 7.13999
West Boys Golf 5/1/2005 41 7.83468
West Boys Polo 5/1/2005 41 7.10259
West Girls Tee 5/1/2005 47 8.45414
West Girls Golf 5/1/2005 47 8.24738
West Girls Polo 5/1/2005 46 7.03483
West Boys Tee 6/1/2005 38 7.67928
West Boys Golf 6/1/2005 45 8.87938
West Boys Polo 6/1/2005 44 7.99174
West Girls Tee 6/1/2005 50 10.3899
West Girls Golf 6/1/2005 51 8.25242
West Girls Polo 6/1/2005 54 7.35928
West Boys Tee 7/1/2005 44 9.11416
West Boys Golf 7/1/2005 46 10.5166
West Boys Polo 7/1/2005 50 8.87843
West Girls Tee 7/1/2005 60 11.3241
West Girls Golf 7/1/2005 61 9.29159
West Girls Polo 7/1/2005 63 8.62041
West Boys Tee 8/1/2005 45 9.14276
West Boys Golf 8/1/2005 46 12.2065
West Boys Polo 8/1/2005 51 9.34878
West Girls Tee 8/1/2005 65 12.5957
West Girls Golf 8/1/2005 69 9.9031
West Girls Polo 8/1/2005 70 8.71344
West Boys Tee 9/1/2005 47 9.61956
West Boys Golf 9/1/2005 49 13.4882
West Boys Polo 9/1/2005 56 9.84432
West Girls Tee 9/1/2005 72 14.1634
West Girls Golf 9/1/2005 69 10.2808
West Girls Polo 9/1/2005 80 9.83753
West Boys Tee 10/1/2005 50 11.0563
West Boys Golf 10/1/2005 57 14.8881
West Boys Polo 10/1/2005 58 10.7036
West Girls Tee 10/1/2005 82 15.9839
West Girls Golf 10/1/2005 76 12.2641
West Girls Polo 10/1/2005 84 9.86244
West Boys Tee 11/1/2005 52 12.0593
West Boys Golf 11/1/2005 58 15.6019
West Boys Polo 11/1/2005 60 11.0052
West Girls Tee 11/1/2005 86 17.7932
West Girls Golf 11/1/2005 85 13.612
West Girls Polo 11/1/2005 92 11.2531
West Boys Tee 12/1/2005 62 12.9468
West Boys Golf 12/1/2005 65 16.4547
West Boys Polo 12/1/2005 60 12.0164
West Girls Tee 12/1/2005 95 18.2472
West Girls Golf 12/1/2005 88 15.0841
West Girls Polo 12/1/2005 95 11.8935
West Boys Tee 1/1/2006 63 14.7572
West Boys Golf 1/1/2006 74 18.1698
West Boys Polo 1/1/2006 68 13.1727
West Girls Tee 1/1/2006 103 19.8065
West Girls Golf 1/1/2006 90 16.757
West Girls Polo 1/1/2006 103 12.4742
West Boys Tee 2/1/2006 67 15.5103
West Boys Golf 2/1/2006 78 19.7634
West Boys Polo 2/1/2006 73 14.8383
West Girls Tee 2/1/2006 111 20.9044
West Girls Golf 2/1/2006 95 18.6537
West Girls Polo 2/1/2006 105 14.162
West Boys Tee 3/1/2006 75 15.9423
West Boys Golf 3/1/2006 84 20.9495
West Boys Polo 3/1/2006 73 15.8099
West Girls Tee 3/1/2006 112 21.8777
West Girls Golf 3/1/2006 96 19.0553
West Girls Polo 3/1/2006 109 14.3194
West Boys Tee 4/1/2006 85 17.5253
West Boys Golf 4/1/2006 93 20.9824
West Boys Polo 4/1/2006 73 16.2831
West Girls Tee 4/1/2006 114 22.8862
West Girls Golf 4/1/2006 105 19.9682
West Girls Polo 4/1/2006 112 16.2286
West Boys Tee 5/1/2006 90 17.6506
West Boys Golf 5/1/2006 98 21.1949
West Boys Polo 5/1/2006 77 17.2779
West Girls Tee 5/1/2006 118 24.0201
West Girls Golf 5/1/2006 105 20.8632
West Girls Polo 5/1/2006 117 18.2014
ShipDate - all -
Cost Total Sale
4.6588 57.75 Sum - Units Region
4.5702 63.12 Category East North South
5.00899 68.51 Boys 2546 3977 4407
5.00876 73.92 Girls 2841 3961 4838
5.09581 79.35 Total Result 5387 7938 9245
4.6685 84.8
4.88511 85.6
4.43199 91.12 ShipDate - all -
4.90413 102.03
4.46934 107.6 Sum - Total Sale Shirt Style
5.07264 113.19 Region Category Golf Polo
4.88655 118.8 East 20940 26251.45
4.49066 114.45 Boys 8692.32 11620.26
4.71209 120.12 Girls 12247.68 14631.19
4.53581 125.81 West 31458.88 25724.17
4.71875 137 Boys 14837.4 10715.73
4.87786 142.74 Girls 16621.48 15008.45
5.42344 154 Total Result 52398.88 51975.62
5.44791 135.12
4.91081 146.64
4.67659 152.55
5.52546 158.48
5.28223 164.43
4.93285 176.08
6.4798 228.345
6.22725 182.867
6.137 205.742 Sum - Units Shirt Style
7.36096 223.124 Category Golf Polo Tee
7.27472 218.938 Boys 4510 4748 4469
5.04758 215.23 Girls 5104 5281 5018
7.016 274.261 Total Result 9614 10029 9487
7.12225 244.061
6.75477 309.534 5400
8.23796 291.916
5200
8.14389 353.453
6.81638 264.21 5000
8.21154 342.996
8.40383 325.818 4800
6.74076 361.373
4600
10.1774 458.885
9.90167 399.829 4400
7.41821 391.4
9.85677 463.268 4200
8.89898 374.742
4000
8.4142 531.691 Boys Gi rl s
10.0694 517.319 Gol f Pol o Tee
10.15 505.738
10.0429 567.234
11.2867 540.979
9.83484 439.519
9.80401 584.423
12.7987 620.83
10.9819 573.777
11.2853 707.573
12.4232 675.178
10.6755 504.984
11.2872 722.635
14.5863 829.7
11.2413 665.246
12.0898 860.983
13.1477 804.015
11.1885 529.814
11.7184 859.279
15.9641 1017.01
12.2091 786.03
12.5818 1039.07
14.2747 910.938
11.4166 599.969
12.7812 987.229
18.0328 1146.98
14.0152 997.828
13.5413 1204.56
16.2001 1155.05
12.5775 691.082
12.4846 1046.6
17.5295 1312.04
14.9308 1092.47
15.4062 1463.25
17.5729 1349.83
12.0973 797.426
12.6074 1116.71
19.735 1543.06
15.3332 1280.2
16.2466 1596.8
18.3485 1488.4
14.3935 1023.7
14.0965 1325.99
19.8224 1726.01
16.3124 1501.44
17.566 1712.19
19.9607 1743.62
15.65 1224.83
14.1049 1433.7
21.012 1854.67
16.8482 1583.83
18.347 1892.45
21.6895 1959.2
17.1468 1332.51
16.1413 1686.45
22.9043 2005.04
17.7796 1789.19
20.002 2182.57
6.3336 384.25
6.30621 392.04
6.71407 407.12
6.4631 414.96
6.90954 430.11
6.35594 438
6.67426 433.65
6.83506 441.6
6.93238 449.57
7.32621 457.56
7.0118 472.96
6.59576 488.4
7.36061 312.9
7.17082 320.78
7.2142 328.68
7.0781 336.6
6.88228 344.54
6.6706 352.5
7.09159 343.35
7.07787 359.08
7.59869 374.85
7.07935 390.66
7.59152 406.51
7.52583 414.72
9.07987 464.317
7.37288 435.388
8.93262 524.22
8.97311 564.861
8.13846 486.521
7.46085 461.952
8.82592 539.848
8.15706 502.577
8.85247 623.398
10.4458 712.114
9.30425 599.298
9.6265 603.383
8.71663 635.076
8.58112 576.007
9.50653 720.83
11.9639 786.771
10.1445 686.528
10.7428 762.151
9.75499 667.546
9.62214 757.856
10.5457 886.416
12.5114 833.339
10.8392 829.583
11.9313 905.447
9.60622 741.127
11.1261 846.112
12.3664 1094.95
13.8641 1041.46
12.9149 1015.43
12.1082 965.263
10.6827 847.943
10.7656 938.851
12.4015 1152.87
13.9207 1170.29
14.1906 1193.34
13.5393 1101.06
12.8153 1060.13
10.557 963.67
13.8824 1337.05
15.3988 1406.53
16.0803 1340.25
14.739 1232.25
15.1827 1336.21
11.9889 1101.7
14.6939 1381.29
16.7944 1523.22
18.1331 1543.89
16.4412 1443.19
16.6621 1515.26
11.9786 1215.78
14.9821 1490.63
17.3804 1669.77
18.1546 1793.8
18.015 1739.13
17.3443 1731.84
13.64 1485.08
17.0219 1784.09
18.4835 1801.13
18.6379 1918.38
17.8523 1920.3
17.3331 1786.78
14.3263 1686.27
17.9437 2008.36
20.3636 2102.01
19.7531 2121.64
19.3708 2044.35
18.1518 1964.33
15.4192 1786.42
18.6034 2225.06
21.892 2372.28
22.1842 2438.62
20.6497 2293.16
19.4465 2267.48
16.5796 2010.18
21.3194 2603.1
22.487 2522.5
23.6961 2868.42
21.1904 2501.95
7.60867 618.75
7.44251 636.02
7.48196 645.06
7.61065 654.12
7.56849 663.2
7.65376 672.3
8.09509 668
8.09283 677.16
8.121 686.34
7.91581 695.54
7.68815 704.76
8.30094 722.4
7.87069 447.85
7.6864 456.84
7.83312 474.32
8.0153 483.36
7.67569 492.42
8.27337 510
8.13772 491.91
8.21891 509.76
8.39662 527.65
8.14609 536.92
7.98618 546.21
8.63072 555.52
9.23269 593.324
8.87769 620.147
9.02949 691.921
9.90096 667.161
9.02724 604.483
9.12302 655.083
10.3842 694.313
9.99857 766.959
10.5847 759.423
10.9378 833.521
10.2599 827.701
8.69263 686.517
10.8797 794.191
10.3038 914.526
11.0351 853.442
11.8532 901.163
10.5593 934.611
10.2466 828.763
13.0576 1018.98
11.03 962.332
12.1856 944.496
12.8243 1098.35
12.425 1156.1
10.6904 1003.07
13.5248 1069.82
11.7364 1087.15
13.2533 1114.23
13.4875 1240.86
12.8469 1338.57
11.5722 1080.43
15.1037 1376.99
13.4237 1280.02
13.3615 1169.4
14.5659 1339.27
13.5229 1524.86
12.4183 1217.39
16.1933 1595.15
14.8788 1389.72
14.0741 1348.8
15.3427 1522.96
14.6135 1774.6
13.2391 1419.91
18.0759 1939.08
16.0576 1545.47
16.0275 1523.07
16.2349 1676.85
15.8472 1936.3
14.9565 1657.68
19.549 2130.76
15.7845 1670.87
18.3938 1740.54
16.7457 1969.77
16.0808 2059.12
15.3648 1847.36
20.0458 2351.43
16.4033 1708.5
17.7604 1868.84
17.7462 2269.28
17.8098 2335.47
15.8511 1916.24
21.1804 2508.67
16.0156 1758.01
19.7101 2066.93
19.6499 2538.54
18.5922 2426.09
17.2649 2189.94
23.3491 2751.41
18.0249 1979
20.0999 2279.26
20.0919 2706.57
19.8107 2744.41
18.6999 2421.02
23.9083 2957.64
18.7564 2188.42
20.6104 2418.73
21.1415 2997.11
22.1926 3020.6
20.2665 2717.39
5.36263 206.25
6.24267 219.1
6.02889 225.72
6.08659 232.36
5.66926 245.31
5.30866 258.3
5.46361 234.95
5.94013 241.68
6.2321 248.43
6.11592 261.58
6.3541 274.77
6.2714 281.6
5.46521 199.95
6.36537 213.18
6.4364 226.45
6.27283 239.76
6.03712 246.62
5.98994 253.5
6.24528 232.05
6.0094 239.04
5.72006 246.05
6.29854 259.74
5.67654 273.47
6.57826 280.56
6.14147 257.04
6.9255 321.222
6.78685 291.206
7.76377 397.345
8.10417 387.627
6.27083 323.602
6.75129 291.813
8.87527 399.572
7.62595 351.636
10.0156 519.493
8.09632 420.873
6.65857 397.401
8.44046 401.023
9.62815 483.763
8.81989 443.921
10.4855 679.447
8.43508 566.787
7.94924 543.086
9.07373 411.424
11.7481 561.499
8.80102 476.788
11.8687 818.718
9.62934 683.314
8.61701 609.941
9.09314 452.119
13.0143 660.92
9.16358 551.282
13.363 1019.77
9.4071 709.377
9.03955 787.003
10.5559 552.813
14.8698 848.62
10.2101 620.81
15.3209 1310.68
11.8993 932.068
9.24185 828.445
11.3233 627.081
14.732 904.908
10.5172 660.309
17.604 1530.22
13.3728 1157.02
10.917 1035.29
12.8675 802.699
16.3155 1069.56
11.9856 720.986
17.6676 1733.48
14.7248 1327.4
11.7251 1129.88
14.2108 929.704
18.1512 1344.56
12.6175 895.746
19.3284 2040.07
16.0192 1508.13
11.7245 1284.84
14.9054 1039.19
19.6754 1541.55
14.555 1083.2
20.3827 2320.39
17.7061 1772.1
13.3424 1487.01
15.7914 1195.67
20.0047 1759.76
15.2179 1154.12
21.7051 2450.3
18.154 1829.31
13.5572 1560.82
17.3906 1489.65
20.8337 1951.36
15.9758 1188.67
22.1668 2609.02
19.7146 2096.67
16.2092 1817.61
16.8044 1588.56
20.5114 2077.1
17.0185 1330.4
23.773 2834.38
20.3441 2190.64
18.1536 2129.56
West Total Result
2797 13727
3763 15403
6560 29130
Tee Total Result

26352.5814670074 73544.03
12328.9950339027 32641.57
14023.5864331047 40902.46
32168.737384608 89351.79
10911.9861857595 36465.11
21256.7511988485 52886.68
58521.3188516155 162895.8
Total Result
13727
15403
29130
Gi rl s
Tee
QUESTION 5
Payment Terms
Interest Rate 24.00% 22%

Number of Mo 60 20%
Loan Amount 10000 18%
$287.68 we want the rate to be per mont

22% 276.1891204
20% 264.9388371
18% 253.9342743
22% 20% 18%

$287.68 276.1891204 264.9388371 253.9342743
he rate to be per month therefore we divide the rate by 12 in PMT formula
Project
Project start date 6/1/2008
Estimated duration (hours) 300
Complesion date 8/1/2008
Total Cost
Number of Contractor 1
Regular hours 240
Over time hours 60
Contractor surcharges 200
Standard per hour rate 50
Over time rate 75
Regular cost 12000
Over time cost 4500
Total Hours worked 300
A Sales Projections worksheet in which two variables are used in calculating the p
growth rate as a percentage of increase over last year’s sales (in cell B3) and expe
year’s sales (in cell D13). The formula in cell D14 is =D11+(D12*D11)-(D13*D11). T
ranging from 1% all the way to 5.5% is entered down column B in the range B18:B
percentages is entered in the range E17:I17.
use: two variable.xlsx
Ans:- 2008 sales projections

2007 Total sales 875000
Annual growth rate 3%
expenses/sales 10%
2008 projected sales 813750
1st method
813750 10%
1.0% 796250
1.5% 800625
2.0% 805000
2.5% 809375
3.0% 813750
3.5% 818125
4.0% 822500
4.5% 826875
5.0% 831250
5.5% 835625
3.50% 818125
are used in calculating the projected profit for the year 2008: a
’s sales (in cell B3) and expenses calculated as a percentage of last
11+(D12*D11)-(D13*D11). The column of possible growth rates
column B in the range B18:B27, and a row of possible expenses
1st method 2nd method

15% 20% 25% 30% 813750 10%
752500 708750 665000 621250 1.0% 796250
756875 713125 669375 625625 1.5% 800625
761250 717500 673750 630000 2.0% 805000
765625 721875 678125 634375 2.5% 809375
770000 726250 682500 638750 3.0% 813750
774375 730625 686875 643125 3.5% 818125
778750 735000 691250 647500 4.0% 822500
783125 739375 695625 651875 4.5% 826875
787500 743750 700000 656250 5.0% 831250
791875 748125 704375 660625 5.5% 835625
774375 730625 686875 643125
2nd method
15% 20% 25%
752500 708750 665000
756875 713125 669375
761250 717500 673750
765625 721875 678125
770000 726250 682500
774375 730625 686875
778750 735000 691250
783125 739375 695625
787500 743750 700000
791875 748125 704375
8 Create Macro for calculating Tax. Tax Calculation.xlsx
Ans:- Income Tax Calculation

x y
Gross Salary 1200000 1450000
Deduction u/s 10
Conveyance Allowance 9600 5400
Deduction u/s 16
Professional Tax 30000 40000
Deducation u/s 80
EPF 70000 35700
LIC 25000 32567
Children's Tuition fees 30000 56894
Net Taxable Income 1035400 1279439
TAX 123120 196332

52 Siddharth Sharma

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

52 Siddharth Sharma

Transféré par

Droits d'auteur :

Formats disponibles

A B C D

1 Bill's Hot Tubs - Accounts receivable report

2 Customer Beginning balance Purchases Payments

3 Zelton 2000 2300 1000

scrip price. Format the

A 900 or more points

10.0694 517.319 Gol f Pol o Tee

Tee Total Result

Interest Rate 24.00% 22%

$287.68 we want the rate to be per mont

22% 20% 18%

Ans:- 2008 sales projections

1st method 2nd method

Ans:- Income Tax Calculation

Vous aimerez peut-être aussi