Professional Documents
Culture Documents
Documentation
IRR C11
Better Return D13
=IRR(C7:C10)
=IF(C11>D11,"Excelsior Project Team","Indela Project Team")
Solution
$350,000.00
$12,000.00
$220,000.00
$7,500.00
Machines to Buy
Total Cost
Total Expenses
S250
$1,750,000.00 $1,760,000.00
$60,000.00
$60,000.00
125
81
Total Production-Individual
625
648
Total Production
1273
$120,000.00
13
Total Machines
Documentation
Machines to Buy
Total Cost
Total Expenses
Total Production-Individual
Total Production
Total Amount to be Spent
Total Expenses
Total Machines
C11
C13
C14
C18
C20
B25
B28
B31
C31
Schedule
Price
Item
Unit Price $
Connectors
3.98
Grommits
15.99
Hasps
0.35
Widgets
8.79
Item
Quantity
Connectors
Grommits
Hasps
Widgets
30
100
50
80
Discount
Total Amount $
0
100
500
1000
Unit
Price $
3.98
15.99
0.35
8.79
Documentation
Unit Price $
D10
Total Amount Before Discount $E10
Discount Percent
F10
Discount Amount $
G10
Total Amount After Discount $H10
Sales Tax $
I10
Total Due $
J10
=LOOKUP(B10,$B$4:$B$7,$C$4:$C$7)
=C10*D10
=VLOOKUP(E10,$E$4:$F$7,2)
=E10*F10
=E10-G10
=H10*$H$4
=H10+I10
Discount
Discount
0%
5%
10%
15%
6%
Discount
Percent
5%
15%
0%
10%
Discount
Amount $
5.97
239.85
0.00
70.32
Total Amount
After Discount $
113.43
1359.15
17.50
632.88
Sales Tax $
Total Due $
6.81
81.55
1.05
37.97
120.24
1440.70
18.55
670.85
Solution
Single Tax Table
Married
8,000
160.00
750.00
910.00
11.38%
Income
0
1000
3000
10000
Documentation
Marriage Status
Income
Base Tax Owed:
Excess Tax Owed:
Total Tax Owed:
Percent of Income Owed:
C6
C7
C9
C10
C12
C13
<input>
<input>
=IF(C6="Single",VLOOKUP(C7,E5:F8,2),IF(C6="Married",VLOOKUP(C7,E1
=IF(C6="Single",VLOOKUP(C7,E5:G8,3)*(C7-VLOOKUP(C7,E5:G8,1)),IF(C
=C9+C10
=C12/C7
Marital Status"))
Solution
I Predict
RAND
Month
Day Weather
0.5395839715 January 1
Cloudy
0.2080085992 January 2
Snow
0.6779565229 January 3
Sunny
0.6479915117 January 4
Sunny
0.0941712309 January 5
Snow
0.6546425698 January 6
Sunny
0.9582367707 January 7
Rain
0.0543048265 January 8
Snow
0.7790197551 January 9
Sunny
0.9739897491 January 10
Rain
0.9051222696 January 11
Rain
0.8054543152 January 12 Sunny
0.7475859954 January 13 Sunny
0.9348675206 January 14
Rain
0.4627682487 January 15 Cloudy
0.7665761686 January 16 Sunny
0.3894855166 January 17 Cloudy
0.8305307853 January 18 Sunny
0.7389002619 January 19 Sunny
0.1669911197 January 20
Snow
0.9200795256 January 21
Rain
0.1125232379 January 22
Snow
0.63526782 January 23 Sunny
0.379569157 January 24 Cloudy
0.4951200006 January 25 Cloudy
0.54446081 January 26 Sunny
0.6397818876 January 27 Sunny
0.6553889541 January 28 Sunny
0.2564371724 January 29 Cloudy
0.1387194325 January 30
Snow
0.5722783618 January 31 Sunny
Documentation
RAND B6 =RAND()
Weather E6 =IF(B6<0.21,"Snow",IF(B6<0.54,"Cloudy",IF(B6
Note:
Press "F9" to recalculate
F(B6<0.54,"Cloudy",IF(B6<0.84,"Sunny","Rain")))
B
1 Solution
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
Spin
Random #
Wheel
1
Random #
Wheel
2
Random #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
0.9382498073
0.7409092337
0.659155933
0.4013209522
0.4419753419
0.9288099201
0.0734721287
0.5597989447
0.4408704287
0.3742333115
0.6674355557
0.1696808708
0.4764703065
0.3442228732
0.5791932561
0.8441113222
0.0856943382
0.0478235323
0.4855142697
0.3706681584
0.6948545189
0.8263118782
0.5380903396
0.1797915825
0.7664444675
0.5218098988
0.0562434641
0.0599838344
0.0949594891
7
Ace
Ace
Plum
Plum
7
Cherry
Ace
Plum
Plum
Ace
Cherry
Plum
Plum
Ace
7
Cherry
Cherry
Plum
Plum
Ace
7
Ace
Cherry
7
Ace
Cherry
Cherry
Cherry
0.5552432991
0.9465144032
0.6173237977
0.8114676625
0.7401706062
0.7104182316
0.854327451
0.4889175876
0.4018520098
0.7352405682
0.4829947553
0.3500394297
0.4461643249
0.4341965949
0.6673765993
0.5982702547
0.1438461898
0.7606510012
0.2408517594
0.7781326959
0.7701640918
0.675221931
0.3883766062
0.7400185282
0.0743498981
0.5331971254
0.6072434722
0.3731642864
0.1581619617
Ace
7
Ace
7
Ace
Ace
7
Plum
Plum
Ace
Plum
Plum
Plum
Plum
Ace
Ace
Cherry
7
Plum
7
7
Ace
Plum
Ace
Cherry
Ace
Ace
Plum
Cherry
0.179963388
0.8533805166
0.4636710321
0.538066111
0.6303205567
0.5704439036
0.9862450717
0.4865939647
0.9800108406
0.4390754842
0.5446071262
0.6891871311
0.475434985
0.6907344768
0.3167709522
0.0929382108
0.3541300162
0.1229987831
0.6183307946
0.0521039274
0.3861373821
0.7129034896
0.6039841229
0.026260874
0.3633588369
0.4991752596
0.0106326095
0.8681934336
0.789528813
Documentation
Random # C8 =RAND
Wheel 1 D8 =IF(C8<0.2,"Cherry",IF(C8<0.5,"Plum",IF(C8
Win/Loss on Spin I8 =IF(AND(D8="Cherry",F8="Cherry",H8="Che
IF(OR(AND(D8="Cherry",F8="Cherry"),AND(
IF(OR(D8="Cherry",F8="Cherry",H8="Cherry
Money on Hand J8 =J7+I8
Note:
Press "F9" to recalculate
36
37
38
39
40
41
42
43
44
45
46
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
B
30
31
32
33
34
35
36
37
38
39
40
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
C
0.1231141575
0.3441650984
0.5480937259
0.3895846235
0.9533251547
0.4575724523
0.6649141174
0.6956077565
0.7340884127
0.6889627073
0.591849843
0.7477752082
0.5320688158
0.9200623201
0.7031713037
0.9379304417
0.6948456427
0.6010240135
0.7140061094
0.7882653757
0.8708579305
0.7491600739
0.0102053985
0.8018889502
0.7815449482
0.5693032064
0.2133472399
0.9877520825
0.2936259368
0.5245913367
0.870801419
0.731623977
D
Cherry
Plum
Ace
Plum
7
Plum
Ace
Ace
Ace
Ace
Ace
Ace
Ace
7
Ace
7
Ace
Ace
Ace
7
7
Ace
Cherry
7
7
Ace
Plum
7
Plum
Ace
7
Ace
E
0.2385988894
0.7108466865
0.3295331807
0.4729221081
0.7932836979
0.9898708032
0.6191742967
0.3958321125
0.3797380668
0.3358657779
0.2084066416
0.2765166329
0.0007183619
0.6768491936
0.9115784261
0.4366622476
0.1504961166
0.5834702225
0.3898772476
0.6889757654
0.115201903
0.1033970998
0.7372997878
0.6315353925
0.3110477405
0.7837078692
0.8813250889
0.4839587263
0.5677492172
0.2321496799
0.8144501629
0.5772172851
F
Plum
Ace
Plum
Plum
7
7
Ace
Plum
Plum
Plum
Plum
Plum
Cherry
Ace
7
Plum
Cherry
Ace
Plum
Ace
Cherry
Cherry
Ace
Ace
Plum
7
7
Plum
Ace
Plum
7
Ace
G
0.1980245982
0.920214406
0.0380430121
0.3329490172
0.9734887281
0.2769828055
0.6192564119
0.6253217049
0.9283780197
0.2607059004
0.9865703203
0.9813693736
0.1111634199
0.50009243
0.5432195519
0.3846290689
0.01599455
0.5316665045
0.1132177447
0.0665254104
0.1612824039
0.289189463
0.4159740959
0.7783928674
0.0509373411
0.3991981687
0.8084782979
0.3269292708
0.2747565489
0.6071229787
0.9908454239
0.1935483599
H
Cherry
7
Cherry
Plum
7
Plum
Ace
Ace
7
Plum
7
7
Cherry
Ace
Ace
Plum
Cherry
Ace
Cherry
Cherry
Cherry
Plum
Plum
7
Cherry
Plum
7
Plum
Plum
Ace
7
Cherry
I
2
-1
0
-1
-1
-1
-1
-1
-1
-1
-1
-1
2
-1
-1
-1
2
-1
0
0
2
0
0
-1
0
-1
-1
-1
-1
-1
-1
0
J
95
94
94
93
92
91
90
89
88
87
86
100
102
101
100
99
101
100
100
100
102
102
102
101
101
100
99
98
97
96
95
95
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
C8<0.2,"Cherry",IF(C8<0.5,"Plum",IF(C8<0.75,"Ace",7)))
17
AND(D8="Cherry",F8="Cherry",H8="Cherry"),25,
18
R(AND(D8="Cherry",F8="Cherry"),AND(H8="Cherry",F8="Cherry"),AND(D8="Cherry",H8="Cherry")),2,
19
R(D8="Cherry",F8="Cherry",H8="Cherry"),0,-1)))
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
P
36
37
38
39
40
41
42
43
44
45
46
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
Correctness (60%)
Documentation (20%)
Formatting (10%)
Elegance (10%)
Marks Allocated:
Total:
Q1
Q2
Q3
6
2
1
1
10
10
6
2
1
1
10
10
9
3
1.5
1.5
15
15
75
Correctness
Documentation
Formatting
Elegance
Q4
Q5
Q6
9
3
1.5
1.5
15
15
6
2
1
1
10
10
9
3
1.5
1.5
15
15
Correctness
Documentation
Formatting
Elegance
Correctness
Documentation
Formatting
Elegance
Correctness
Documentation
Formatting
Elegance
Correctness
Documentation
Formatting
Elegance
Correctness
Correctness
Documentation
Formatting
Elegance
Q1
Are the inputs correct?
Is the selection criteria's formulation correct?
Are the key formulas documented properly?
Is the formatting properly done?
Any special formula or functions used?
y
y
y
y
y
3
3
2
1
1
Q2
Are the inputs (Constraints) correct?
Is the formulation correct?
Are the key formulas documented properly?
Is the formatting properly done?
Any special formula or functions used?
y
y
y
y
y
3
3
2
1
1
Q3
Are the inputs correct?
Is the lookup for unit price done correctly?
Is the calculation of total amount before discount correct?
Is the lookup for discount percentage correct?
Are the remaining computations done correctly?
Are the key formulas documented properly?
Is the formatting properly done?
Any special formula or functions used?
y
y
y
y
y
y
y
y
1
2
2
2
2
3
1.5
1.5
Q4
Are the inputs correct?
Is the base tax computed correctly?
Is the excess tax computed correctly?
Is the percentage of income correct?
Are the key formulas documented properly?
Is the formatting properly done?
Any special formula or functions used?
y
y
y
y
y
y
y
2
3
3
1
3
1.5
1.5
Q5
Are the inputs correct?
Is the formulation correct?
Are the key formulas documented properly?
Is the formatting properly done?
Any special formula or functions used?
y
y
y
y
y
3
3
2
1
1
Q6
Are the inputs correct?
Is the probability of each wheel correct?
y
y
3
3
y
y
y
y
3
3
1.5
1.5