STUDENTS MARK LIST

Roll.No
200901
200902
200903
200904
200905
200906
200907
200908
200909
200910
200911
200912
200913
200914
200915
200916
200917
200918
200919
200920

Stud.Name
preeja
maha
jaya
selvi
priya
dina
praveen
arun
karthick
ravi
ramesh
kumar
janaki
siva
ramesh
banu
vinay
nirmal
david
jeethu

Pass
Fail
W/H
Absent

BA9221
70
81
91
WH
76
65
80
WH
70
60
45
78
40
32
30
70
67
60
78
23

10
10
3
0

BA9222
87
82
92
74
76
64
82
89
75
61
46
79
50
WH
28
61
76
42
56
26

0
4
1
0

BA9223
85
83
93
76
76
63
86
84
75
62
45
80
40
50
8
62
56
44
56
27

15
5
0
0

BA9224
60
84
94
78
75
62
84
76
72
63
45
81
96
50
10
63
65
80
59
59

18
2
0
0

BA9225
95
85
95
80
74
61
89
78
71
64
45
82
38
51
12
60
74
89
60
60

17
3
0
0

BA9226
45
86
96
82
73
60
87
89
75
65
47
85
90
32
56
50
40
50
62
63

16
4
0
0

BA9227
87
87
97
84
72
66
88
90
71
AA
48
87
92
31
90
96
55
51
63
49

17
3
0
1

Pass
6
7
6
6
7
7
7
6
7
6
0
7
3
1
2
6
6
4
7
3

FAIL
1
0
0
1
0
0
0
1
0
1
7
0
3
4
5
0
1
2
0
4

W/H
0
0
0
1
0
0
0
1
0
0
0
0
0
1
0
0
0
0
0
0

AA
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0

Arrear
1
0
0
2
0
0
0
2
0
2
7
0
3
5
5
0
1
2
0
4

Total
529
588
658
474
522
441
596
506
509
375
321
572
446
246
234
462
433
416
434
307

Percent
Rank
FAIL
NA
84
3
94
1
FAIL
NA
74.571429
6
63
9
85.142857
2
FAIL
4
72.714286
7
FAIL
NA
FAIL
NA
81.714286
5
FAIL
NA
FAIL
NA
FAIL
NA
66
8
FAIL
NA
FAIL
NA
62
10
FAIL
NA

EMI CALCULATION
Loan amont
Interest rate
Tenure of loan
Start repaying
Equated monthly

100000
10%
24
1-Mar-10
4,387.14

Date
2/3/2010
2/4/2010
2/5/2010
2/6/2010
2/7/2010
2/8/2010
2/9/2010
2/10/2010
2/11/2010
2/12/2010
2/1/2011
2/2/2011
2/3/2011
2/4/2011
2/5/2011
2/6/2011
2/7/2011
2/8/2011
2/9/2011
2/10/2011
2/11/2011
2/12/2011
2/1/2012
2/2/2012

Principle
3,970.47
3,987.02
4,003.63
4,020.31
4,037.06
4,053.88
4,070.77
4,087.74
4,104.77
4,121.87
4,139.05
4,156.29
4,173.61
4,191.00
4,208.46
4,226.00
4,243.61
4,261.29
4,279.04
4,296.87
4,314.78
4,332.75
4,350.81
4,368.94

Interest
416.67
400.12
383.51
366.83
350.08
333.26
316.37
299.40
282.37
265.27
248.09
230.85
213.53
196.14
178.68
161.14
143.53
125.85
108.10
90.27
72.36
54.39
36.33
18.20

Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

ULATION

Repaid
3970.47
7,957
11,961
15,981
20,018
24,072
28,143
32,231
36,336
40,458
44,597
48,753
52,926
57,117
61,326
65,552
69,796
74,057
78,336
82,633
86,948
91,280
95,631
100,000

To repay
96029.53
92042.51
88038.89
84018.58
79981.51
75927.63
71856.86
67769.12
63664.35
59542.48
55403.44
51247.15
47073.54
42882.54
38674.08
34448.08
30204.47
25943.19
21664.14
17367.27
13052.50
8719.74
4368.94
0.00

BANK STATEMENT
ACCOUNT TYPE
NAME OF THE BANK
ACCOUNT NUMBER

SI. NO.
1
2
3
4
5
6
7
8
9
10
11
12

DATE
1/2/2009
2/2/2009
3/2/2009
4/2/2009
5/2/2009
6/2/2009
7/2/2009
8/2/2009
9/2/2009
10/2/2009
11/2/2009
12/2/2009

OLD BALANCE
0
10000
11000
9000
8500
38500
113500
73500
53500
57500
52750
55330

TRANSACTION
TO OPENING BALANCE
TO DEPOSIT SELF
BY ISSUED CHECK
BY PAID RENT
TO DEPOSIT SELF
TO DEPOSIT SELF
BY WITHDRAWEL
BY PAID TAX
TO DEPOSIT SELF
BY WITHDRAWEL
TO INTEREST @ 4%
TO DEPOSIT SELF

MINIMUM BALANCE
MAXIMUM BALANCE
SECOND MINIMUM BALANCE
SECOND MAXIMUM BALANCE

SAVINGS
STATE BANK OF INDIA
589784621135

DEBIT OR CREDIT
CREDIT
CREDIT
DEBIT
DEBIT
CREDIT
CREDIT
DEBIT
DEBIT
CREDIT
DEBIT
CREDIT
CREDIT

500
75000
1000
40000

AMOUNT
10000
1000
2000
500
30000
75000
40000
20000
4000
4750
2580
3400

NEW BALANCE
10000
11000
9000
8500
38500
113500
73500
53500
57500
52750
55330
58730

CALCULATION OF NPV & IRR

PROJECT A
COST OF INVESTMENT
CFAT for 1st YEAR
CFAT for 2nd YEAR
CFAT for 3d YEAR
CFAT for 4th YEAR
CFAT for 5th YEAR

-200000
50000
50000
50000
50000
100000

PV FACTOR
0.909
0.826
0.751
0.683
0.621

NPV
IRR

20585.4
14%

PV CFAT
45450
41300
37550
34150
62100
220550

PROJECT C
COST OF INVESTMENT
CFAT for 1st YEAR
CFAT for 2nd YEAR
CFAT for 3d YEAR
CFAT for 4th YEAR
CFAT for 5th YEAR

-200000
100000
100000
10000
0
0

PV Factor
0.909
0.826
0.751
0.683
0.621

NPV
IRR

-18933.13
3%

PV Factor
0.971
0.942
0.915
0.888
0.862

PV CFAT
97100
94200
9150
0
0

Income Tax Calculation

E. NAME
MAYA
HARIPRIYA
SHEELA
POORNIMA
CHANDRIKA
DILIP
DEVARAJAN
ELUMALAI
KARTHIK
RAJA
YOGANAND
ANISHBALAJI
PRIYA
NISHA
MANO

DESIGNATION
AGE Emp. No
DIRECTOR
21
G201
MANAGER
23
G202
CONSULTANT
24
G203
ASST MANAGER
28
G204
DIRECTOR
31
G205
MANAGER
34
G206
CONSULTANT
38
G207
ASST MANAGER
41
G208
DIRECTOR
44
G209
MANAGER
48
G210
CONSULTANT
50
G211
ASST MANAGER
53
G212
CONSULTANT
25
G213
ASST MANAGER
43
G214
DIRECTOR
52
G215

DEPARTMENT
PRODUCTION
FINANCE
MARKETING
HUMAN RESOURCE
FINANCE
MARKETING
HUMAN RESOURCE
PRODUCTION
HUMAN RESOURCE
FINANCE
MARKETING
PRODUCTION
PRODUCTION
MARKETING
MARKETING

BASIC
13000
14000
15000
16000
17000
18000
19000
20000
21000
22000
23000
24000
20000
21000
22000

DA
7800
8400
9000
9600
10200
10800
11400
12000
12600
13200
13800
14400
12000
12600
13200

HRA
1950
2100
2250
2400
2550
2700
2850
3000
3150
3300
3450
3600
3000
3150
3300

CCA DEPT. ALL GROSS PAY

650
10000
33400
700
12000
37200
750
6000
33000
800
8000
36800
850
10000
40600
900
12000
44400
950
6000
40200
1000
8000
44000
1050
10000
47800
1100
12000
51600
1150
6000
47400
1200
8000
51200
1000
10000
46000
1050
12000
49800
1100
6000
45600

EPF
1560
1680
1800
1920
2040
2160
2280
2400
2520
2640
2760
2880
2400
2520
2640

ESI
2000
2000
2000
3000
3000
3000
4000
4000
4000
5000
5000
5000
4000
5000
4000

Pension OTHER.DED TOTAL.DED Net Pay Per Month

1300
1500
6360
27040
1400
1500
6580
30620
1500
1500
6800
26200
1600
1500
8020
28780
1700
1500
8240
32360
1800
1500
8460
35940
1900
1500
9680
30520
2000
1500
9900
34100
2100
1500
10120
37680
2200
1500
11340
40260
2300
1500
11560
35840
2400
1500
11780
39420
2000
1500
9900
36100
2100
1500
11120
38680
2200
1500
10340
35260

Net Pay per Annum

324480
367440
314400
345360
388320
431280
366240
409200
452160
483120
430080
473040
433200
464160
423120

Taxable Income
174480
217440
164400
195360
238320
281280
216240
259200
302160
333120
280080
323040
283200
314160
273120

Tax Rate
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%

Tax
17448
21744
16440
19536
23832
28128
21624
25920
30216
33312
28008
32304
28320
31416
27312

PIVOT TABLE
S.NO
1
2
3
4
5
6
7
8
9
10

S.NO

BA9221
45
50
61
70
77
63
80
90
69
77

Data
1 Sum of BA9221
Sum of BA9222
Sum of BA9223
Sum of GRAND TOTAL
2 Sum of BA9221
Sum of BA9222
Sum of BA9223
Sum of GRAND TOTAL
3 Sum of BA9221
Sum of BA9222
Sum of BA9223
Sum of GRAND TOTAL
4 Sum of BA9221
Sum of BA9222
Sum of BA9223
Sum of GRAND TOTAL
5 Sum of BA9221
Sum of BA9222
Sum of BA9223
Sum of GRAND TOTAL
6 Sum of BA9221
Sum of BA9222
Sum of BA9223
Sum of GRAND TOTAL
7 Sum of BA9221
Sum of BA9222
Sum of BA9223
Sum of GRAND TOTAL
Total Sum of BA9221
Total Sum of BA9222
Total Sum of BA9223
Total Sum of GRAND TOTAL

BA9222
58
95
65
71
66
34
49
67
89
56

Total
65
65
78
208
45
35
89
169
85
45
45
175
98
65
56
219
78
98
42
218
45
78
35
158
24
28
36
88
440
414
381
1235

BA9223
70
70
65
55
59
79
81
78
72
55

GRAND TOTAL
173
215
191
196
202
176
210
235
230
188

PIVOT CHART
Students mark list
1
2
3
4
5
6
7
8
9