Count

Name Amount
A 318 318
B 405 405
C 525 525
D 309 309
E 405 4
F 534
G 314
H 405
I 530
9
 COUNTIF
Name Type 1 Total stats
Mankey Fighting 305 Grass
Poliwrath Water 510 Water
Victreebel Grass 490 Electric
Tentacool Water 335 Fighting
Magneton Electric 465 Rock
Dewgong Water 475 Dragon
Cloyster Water 525 Normal
Onix Rock 385 Bug
Dragonair Dragon 420 Poison
Pidgeotto Normal 349 Fire
Rattata Normal 253 Ghost
Beedrill Bug 395
Doduo Normal 310
Kingler Water 475
Nidoqueen Poison 505
Hitmonchan Fighting 455
Charmeleon Fire 405
Arbok Poison 438
Gastly Ghost 310
Magikarp Water 200
6
1
2
1
1
3
1
2
1
1
SUM, Alt +,

SUM Alt +
Name Amount Amount
A 318 200
B 405 300
C 525 100
D 309 200
E 405 200
F 534
G 314
H 405
I 530
 IF

Name Type 1 Total Grass Type More than 400

A Grass 318 Yes No
B Water 405 No Yes
C Grass 525 Yes Yes
D Fire 309 No No
E Water 405 No Yes
F Fire 534 No Yes
G Water 314 No No
H Water 405 No Yes
I Fire 530 No Yes
3745
IF ERROR

Product Sales Units Sold SP IFError IFError

A 10000 1000 10 1000 1000
B 25000 b #VALUE! 0 Error
C 20000 0 #DIV/0! 0 Error
D 15000 300 50 300 300
E 12000 400 30 400 400
F 14000 0 #DIV/0! 0 Error
G 22000 110 200 110 110
H 24000 1000 24 1000 1000
I 28000 p #VALUE! 0 Error
 Sort Sort Sort Sort
Name Ascending Descending Total stats Ascending Descending
Bulbasaur Beedrill Weedle 534 253 534
Ivysaur Blastoise Wartortle 530 318 530
Venusaur Bulbasaur Venusaur 525 205 525
Blastoise Ivysaur Pidgeotto 395 395 395
Caterpie Kakuna Metapod 395 405 395
Metapod Metapod Kakuna 349 479 349
Rattata Wartortle Blastoise 195 349 195
Raticate Weedle Beedrill 195 405 195
Charmander Butterfree Squirtle 479 525 479
Charmeleon Caterpie Rattata 413 534 413
Charizard Charizard Raticate 405 195 405
Squirtle Charmander Pidgey 405 251 405
Wartortle Charmeleon Pidgeotto 405 314 405
Butterfree Pidgeotto Ivysaur 318 195 318
Weedle Pidgeotto Charmeleon 314 309 314
Pidgey Rattata Caterpie 251 413 251
Pidgeotto Squirtle Butterfree 205 395 205
Pidgeotto Venusaur Bulbasaur 205 405 205
Kakuna Pidgey Charmander 309 205 309
Beedrill Raticate Charizard 253 530 253
 Sort Sort
Ascending Descending
Name Total stats Name Total stats Name Total stats
Bulbasaur 534 Beedrill 253 Bulbasaur 534
Ivysaur 530 Blastoise 395 Ivysaur 530
Venusaur 525 Bulbasaur 534 Venusaur 525
Blastoise 395 Ivysaur 530 Blastoise 395
Caterpie 395 Kakuna 309 Caterpie 395
Metapod 349 Metapod 349 Metapod 349
Rattata 195 Wartortle 405 Rattata 195
Raticate 195 Weedle 314 Raticate 195
Charmander 479 Butterfree 318 Charmander 479
Charmeleon 413 Caterpie 395 Charmeleon 413
Charizard 405 Charizard 405 Charizard 405
Squirtle 405 Charmander 479 Squirtle 405
Wartortle 405 Charmeleon 413 Wartortle 405
Butterfree 318 Pidgeotto 205 Butterfree 318
Weedle 314 Pidgeotto 205 Weedle 314
Pidgey 251 Rattata 195 Pidgey 251
Pidgeotto 205 Squirtle 405 Pidgeotto 205
Pidgeotto 205 Venusaur 525 Pidgeotto 205
Kakuna 309 Pidgey 251 Kakuna 309
Beedrill 253 Raticate 195 Beedrill 253
 Sort
Colour
Gender
Female
Female
Female
Female
Female
Female
Female
Female
Female
Female
Female
Female
Female
Male
Male
Male
Male
Male
Male
Male
Filter

ID# Name Type 1 Type 2 Total

1 Bulbasaur Grass Poison 318
2 Ivysaur Grass Poison 405
3 Venusaur Grass Poison 525
4 Charmander Fire Flying 309
5 Charmeleon Fire Flying 405
6 Charizard Fire Flying 534
7 Squirtle Water Poison 314
8 Wartortle Water Flying 405
9 Blastoise Water Flying 530
10 Caterpie Bug Flying 195
11 Metapod Bug Flying 205
12 Butterfree Bug Flying 395
13 Weedle Bug Poison 195
14 Kakuna Bug Poison 205
15 Beedrill Bug Poison 395
16 Pidgey Normal Flying 251
17 Pidgeotto Normal Flying 349
18 Pidgeot Normal Flying 479
19 Rattata Normal Poison 253
20 Raticate Normal Poison 413
Transpose

ID# Name Type 1 Type 2 Total ID# 1 2 3

1 Bulbasaur Grass Poison 318 Name Bulbasaur Ivysaur Venusaur
2 Ivysaur Grass Poison 405 Type 1 Grass Grass Grass
3 Venusaur Grass Poison 525 Type 2 Poison Poison Poison
4 CharmandeFire Flying 309 Total 318 405 525
5 CharmeleoFire Flying 405
6 Charizard Fire Flying 534
7 Squirtle Water Poison 314
8 Wartortle Water Flying 405
9 Blastoise Water Flying 530
10 Caterpie Bug Flying 195
11 Metapod Bug Flying 205
12 Butterfree Bug Flying 395
13 Weedle Bug Poison 195
14 Kakuna Bug Poison 205
15 Beedrill Bug Poison 395
16 Pidgey Normal Flying 251
17 Pidgeotto Normal Flying 349
18 Pidgeot Normal Flying 479
19 Rattata Normal Poison 253
20 Raticate Normal Poison 413
 4 5 6 7 8 9 10 11 12 13
CharmandeCharmeleoCharizard Squirtle Wartortle Blastoise Caterpie Metapod Butterfree Weedle
Fire Fire Fire Water Water Water Bug Bug Bug Bug
Flying Flying Flying Poison Flying Flying Flying Flying Flying Poison
309 405 534 314 405 530 195 205 395 195
 14 15 16 17 18 19 20
Kakuna Beedrill Pidgey Pidgeotto Pidgeot Rattata Raticate
Bug Bug Normal Normal Normal Normal Normal
Poison Poison Flying Flying Flying Poison Poison
205 395 251 349 479 253 413
Remove Duplicates

Remove Duplicates
Name Age Name Age
Riya 8 Riya 8
Siya 6 Siya 6
Raj 5 Raj 5
Rahul 4 Rahul 4
Ani 5 Ani 5
Sunil 6 Sunil 6
Rahim 3 Rahim 3
Riya 8 Ram 10
Ram 10 Sohan 4
Raj 5
Sohan 4
Siya 6
DROP DOWN

Order ID Product Category Country

1 Carrots Vegetables United States
2 Broccoli Vegetables United Kingdom
3 Banana Fruit United States
4 Banana Fruit Canada
5 Beans Vegetables Germany
6 Orange Fruit United States
7 Broccoli Vegetables Australia
8 Banana Fruit New Zealand
9 Apple Fruit France
10 Apple Fruit Canada
11 Banana Fruit Germany
12 Broccoli Vegetables United States
13 Carrots Vegetables Germany
14 Broccoli Vegetables Canada
15 Apple Fruit France
16 Banana Fruit United Kingdom
17 Banana Fruit United States
18 Banana Fruit United Kingdom
19 Broccoli Vegetables United Kingdom
20 Apple Fruit United States
21 Orange Fruit France
22 Banana Fruit New Zealand
23 Banana Fruit Canada
24 Banana Fruit United States
25 Beans Vegetables United Kingdom
26 Carrots Vegetables Australia
27 Mango Fruit France
28 Beans Vegetables United States
29 Beans Vegetables Germany
30 Apple Fruit France
SPILT CELLS

Brady, Tom Brady Tom

Manning, Peyton Manning Peyton
Peterson, Adrian Peterson Adrian
Lewis, Ray Lewis Ray
Reed, Ed Reed Ed
Polamalu, Troy Polamalu Troy
Johnson, Andre Johnson Andre
Revis, Darrelle Revis Darrelle
Brees, Drew Brees Drew
Peppers, Julius Peppers Julius
PIVOT TABLES

Country

Order ID Product Category Amount Date Country Product

1 Carrots Vegetables $4,270 1/6/2016 United States Apple
2 Broccoli Vegetables $8,239 1/7/2016 United Kingdom Banana
3 Banana Fruit $617 1/8/2016 United States Beans
4 Banana Fruit $8,384 1/10/2016 Canada Broccoli
5 Beans Vegetables $2,626 1/10/2016 Germany Carrots
6 Orange Fruit $3,610 1/11/2016 United States Mango
7 Broccoli Vegetables $9,062 1/11/2016 Australia Orange
8 Banana Fruit $6,906 1/16/2016 New Zealand Total Result
9 Apple Fruit $2,417 1/16/2016 France
10 Apple Fruit $7,431 1/16/2016 Canada
11 Banana Fruit $8,250 1/16/2016 Germany
12 Broccoli Vegetables $7,012 1/18/2016 United States
13 Carrots Vegetables $1,903 1/20/2016 Germany
14 Broccoli Vegetables $2,824 1/22/2016 Canada
15 Apple Fruit $6,946 1/24/2016 France
16 Banana Fruit $2,320 1/27/2016 United Kingdom
17 Banana Fruit $2,116 1/28/2016 United States
18 Banana Fruit $1,135 1/30/2016 United Kingdom
19 Broccoli Vegetables $3,595 1/30/2016 United Kingdom
20 Apple Fruit $1,161 2/2/2016 United States
21 Orange Fruit $2,256 2/4/2016 France
22 Banana Fruit $1,004 2/11/2016 New Zealand
23 Banana Fruit $3,642 2/14/2016 Canada
24 Banana Fruit $4,582 2/17/2016 United States
25 Beans Vegetables $3,559 2/17/2016 United Kingdom
26 Carrots Vegetables $5,154 2/17/2016 Australia
27 Mango Fruit $7,388 2/18/2016 France
28 Beans Vegetables $7,163 2/18/2016 United States
29 Beans Vegetables $5,101 2/20/2016 Germany
30 Apple Fruit $7,602 2/21/2016 France
31 Mango Fruit $1,641 2/22/2016 United States
32 Apple Fruit $8,892 2/23/2016 Australia
33 Apple Fruit $2,060 2/29/2016 France
34 Broccoli Vegetables $1,557 2/29/2016 Germany
35 Apple Fruit $6,509 3/1/2016 France
36 Apple Fruit $5,718 3/4/2016 Australia
37 Apple Fruit $7,655 3/5/2016 United States
38 Carrots Vegetables $9,116 3/5/2016 United Kingdom
39 Banana Fruit $2,795 3/15/2016 United States
40 Banana Fruit $5,084 3/15/2016 United States
41 Carrots Vegetables $8,941 3/15/2016 United Kingdom
42 Broccoli Vegetables $5,341 3/16/2016 France
43 Banana Fruit $135 3/19/2016 Canada
44 Banana Fruit $9,400 3/19/2016 Australia
45 Beans Vegetables $6,045 3/21/2016 Germany
46 Apple Fruit $5,820 3/22/2016 New Zealand
47 Orange Fruit $8,887 3/23/2016 Germany
48 Orange Fruit $6,982 3/24/2016 United States
49 Banana Fruit $4,029 3/26/2016 Australia
50 Carrots Vegetables $3,665 3/26/2016 Germany
51 Banana Fruit $4,781 3/29/2016 France
52 Mango Fruit $3,663 3/30/2016 Australia
53 Apple Fruit $6,331 4/1/2016 France
54 Apple Fruit $4,364 4/1/2016 Canada
55 Carrots Vegetables $607 4/3/2016 United Kingdom
56 Banana Fruit $1,054 4/6/2016 New Zealand
57 Carrots Vegetables $7,659 4/6/2016 United States
58 Broccoli Vegetables $277 4/12/2016 Germany
59 Banana Fruit $235 4/17/2016 United States
60 Orange Fruit $1,113 4/18/2016 Australia
61 Apple Fruit $1,128 4/21/2016 United States
62 Broccoli Vegetables $9,231 4/22/2016 Canada
63 Banana Fruit $4,387 4/23/2016 United States
64 Apple Fruit $2,763 4/25/2016 Canada
65 Banana Fruit $7,898 4/27/2016 United Kingdom
66 Banana Fruit $2,427 4/30/2016 France
67 Banana Fruit $8,663 5/1/2016 New Zealand
68 Carrots Vegetables $2,789 5/1/2016 Germany
69 Banana Fruit $4,054 5/2/2016 United States
70 Mango Fruit $2,262 5/2/2016 United States
71 Mango Fruit $5,600 5/2/2016 United Kingdom
72 Banana Fruit $5,787 5/3/2016 United States
73 Orange Fruit $6,295 5/3/2016 Canada
74 Banana Fruit $474 5/5/2016 Germany
75 Apple Fruit $4,325 5/5/2016 France
76 Banana Fruit $592 5/6/2016 United States
77 Orange Fruit $4,330 5/8/2016 United States
78 Banana Fruit $9,405 5/8/2016 United Kingdom
79 Apple Fruit $7,671 5/8/2016 France
80 Carrots Vegetables $5,791 5/8/2016 United Kingdom
81 Banana Fruit $6,007 5/12/2016 Canada
82 Banana Fruit $5,030 5/14/2016 Germany
83 Carrots Vegetables $6,763 5/14/2016 United Kingdom
84 Banana Fruit $4,248 5/15/2016 Australia
85 Banana Fruit $9,543 5/16/2016 France
86 Broccoli Vegetables $2,054 5/16/2016 United Kingdom
87 Beans Vegetables $7,094 5/16/2016 Germany
88 Carrots Vegetables $6,087 5/18/2016 United States
89 Apple Fruit $4,264 5/19/2016 Australia
90 Mango Fruit $9,333 5/20/2016 United States
91 Mango Fruit $8,775 5/22/2016 Germany
 92 Broccoli Vegetables $2,011 5/23/2016 United Kingdom
93 Banana Fruit $5,632 5/25/2016 United States
94 Banana Fruit $4,904 5/25/2016 New Zealand
95 Beans Vegetables $1,002 5/25/2016 Australia
96 Orange Fruit $8,141 5/26/2016 United Kingdom
97 Orange Fruit $3,644 5/26/2016 Canada
98 Orange Fruit $1,380 5/26/2016 Australia
99 Broccoli Vegetables $8,354 5/26/2016 Germany
100 Banana Fruit $5,182 5/27/2016 United States
101 Apple Fruit $2,193 5/27/2016 France
102 Mango Fruit $3,647 5/28/2016 United States
103 Apple Fruit $4,104 5/28/2016 United States
104 Carrots Vegetables $7,457 5/28/2016 United States
105 Mango Fruit $3,767 5/29/2016 Canada
106 Broccoli Vegetables $4,685 5/30/2016 Germany
107 Banana Fruit $3,917 6/4/2016 United States
108 Apple Fruit $521 6/4/2016 Canada
109 Apple Fruit $5,605 6/10/2016 France
110 Broccoli Vegetables $9,630 6/11/2016 Germany
111 Banana Fruit $6,941 6/20/2016 Canada
112 Broccoli Vegetables $7,231 6/20/2016 United Kingdom
113 Broccoli Vegetables $8,891 6/23/2016 Australia
114 Banana Fruit $107 6/25/2016 France
115 Banana Fruit $4,243 6/26/2016 United States
116 Orange Fruit $4,514 6/27/2016 United States
117 Mango Fruit $5,480 7/2/2016 United States
118 Banana Fruit $5,002 7/2/2016 France
119 Banana Fruit $8,530 7/5/2016 Canada
120 Orange Fruit $4,819 7/7/2016 New Zealand
121 Broccoli Vegetables $6,343 7/11/2016 United Kingdom
122 Orange Fruit $2,318 7/13/2016 United Kingdom
123 Orange Fruit $220 7/20/2016 United Kingdom
124 Orange Fruit $6,341 7/20/2016 New Zealand
125 Apple Fruit $330 7/20/2016 Germany
126 Broccoli Vegetables $3,027 7/20/2016 United Kingdom
127 Orange Fruit $850 7/22/2016 New Zealand
128 Banana Fruit $8,986 7/23/2016 United Kingdom
129 Broccoli Vegetables $3,800 7/25/2016 United States
130 Carrots Vegetables $5,751 7/28/2016 United Kingdom
131 Apple Fruit $1,704 7/29/2016 United Kingdom
132 Banana Fruit $7,966 7/30/2016 Australia
133 Banana Fruit $852 7/31/2016 United States
134 Beans Vegetables $8,416 7/31/2016 Australia
135 Banana Fruit $7,144 8/1/2016 France
136 Broccoli Vegetables $7,854 8/1/2016 United States
137 Orange Fruit $859 8/3/2016 United States
138 Broccoli Vegetables $8,049 8/12/2016 United States
139 Banana Fruit $2,836 8/13/2016 Germany
140 Carrots Vegetables $1,743 8/19/2016 United States
141 Apple Fruit $3,844 8/23/2016 France
142 Apple Fruit $7,490 8/24/2016 France
143 Broccoli Vegetables $4,483 8/25/2016 Germany
144 Apple Fruit $7,333 8/27/2016 Canada
145 Carrots Vegetables $7,654 8/28/2016 United States
146 Apple Fruit $3,944 8/29/2016 United Kingdom
147 Beans Vegetables $5,761 8/29/2016 Germany
148 Banana Fruit $6,864 9/1/2016 New Zealand
149 Banana Fruit $4,016 9/1/2016 Germany
150 Banana Fruit $1,841 9/2/2016 United States
151 Banana Fruit $424 9/5/2016 Australia
152 Banana Fruit $8,765 9/7/2016 United Kingdom
153 Banana Fruit $5,583 9/8/2016 United States
154 Broccoli Vegetables $4,390 9/9/2016 New Zealand
155 Broccoli Vegetables $352 9/9/2016 Canada
156 Apple Fruit $8,489 9/11/2016 United States
157 Banana Fruit $7,090 9/11/2016 France
158 Banana Fruit $7,880 9/15/2016 United States
159 Orange Fruit $3,861 9/18/2016 United States
160 Broccoli Vegetables $7,927 9/19/2016 Germany
161 Banana Fruit $6,162 9/20/2016 United States
162 Mango Fruit $5,523 9/25/2016 Australia
163 Broccoli Vegetables $5,936 9/25/2016 United Kingdom
164 Carrots Vegetables $7,251 9/26/2016 Germany
165 Orange Fruit $6,187 9/27/2016 Australia
166 Banana Fruit $3,210 9/29/2016 Germany
167 Carrots Vegetables $682 9/29/2016 Germany
168 Banana Fruit $793 10/3/2016 Australia
169 Carrots Vegetables $5,346 10/4/2016 Germany
170 Banana Fruit $7,103 10/7/2016 New Zealand
171 Carrots Vegetables $4,603 10/10/2016 United States
172 Apple Fruit $8,160 10/16/2016 France
173 Apple Fruit $7,171 10/23/2016 United Kingdom
174 Banana Fruit $3,552 10/23/2016 New Zealand
175 Banana Fruit $7,273 10/25/2016 Australia
176 Banana Fruit $2,402 10/26/2016 Germany
177 Banana Fruit $1,197 10/26/2016 Australia
178 Beans Vegetables $5,015 10/26/2016 Australia
179 Orange Fruit $5,818 11/2/2016 United States
180 Banana Fruit $4,399 11/3/2016 United Kingdom
181 Carrots Vegetables $3,011 11/3/2016 United States
182 Apple Fruit $4,715 11/9/2016 United Kingdom
183 Apple Fruit $5,321 11/12/2016 France
184 Banana Fruit $8,894 11/15/2016 United States
185 Carrots Vegetables $4,846 11/25/2016 United Kingdom
186 Broccoli Vegetables $284 11/25/2016 Germany
187 Orange Fruit $8,283 11/26/2016 United Kingdom
188 Orange Fruit $9,990 11/28/2016 Canada
189 Banana Fruit $9,014 11/28/2016 Australia
190 Apple Fruit $1,942 11/29/2016 France
191 Banana Fruit $7,223 11/30/2016 United States
192 Carrots Vegetables $4,673 12/2/2016 United States
193 Carrots Vegetables $9,104 12/4/2016 France
194 Apple Fruit $6,078 12/5/2016 United States
195 Beans Vegetables $3,278 12/6/2016 Germany
196 Banana Fruit $136 12/12/2016 Canada
197 Banana Fruit $8,377 12/12/2016 Australia
198 Banana Fruit $2,382 12/12/2016 United States
199 Banana Fruit $8,702 12/15/2016 Germany
200 Banana Fruit $5,021 12/16/2016 United States
201 Apple Fruit $1,760 12/16/2016 Australia
202 Banana Fruit $4,766 12/18/2016 Germany
203 Beans Vegetables $1,541 12/19/2016 United Kingdom
204 Orange Fruit $2,782 12/20/2016 United Kingdom
205 Apple Fruit $2,455 12/20/2016 Canada
206 Apple Fruit $4,512 12/22/2016 New Zealand
207 Apple Fruit $8,752 12/22/2016 Germany
208 Carrots Vegetables $9,127 12/25/2016 United States
209 Apple Fruit $1,777 12/28/2016 France
210 Beans Vegetables $680 12/28/2016 France
211 Orange Fruit $958 12/29/2016 United States
212 Carrots Vegetables $2,613 12/29/2016 Australia
213 Carrots Vegetables $339 12/30/2016 Australia
Australia Total
30
Count of Amount
4 25
10
20
3
2 Count of Amount
15
3
2 10
3
27 5

0
Apple Banana Beans Broccoli Carrots Mango Orange Total
Result
unt of Amount
Material & Labor Variance

Material Variance

Standard Actual
Qty Price Total Qty Price Total
24000 5 120000 20000 4.5 90000

Material Cost Variance (SP*SQ) - (AP*AQ)

30000 F

Material Price Variance AQ * (SP - AP)

10000 F

Material Usage Variance SP * (SQ - AQ)

20000 F
Labour Variance

Standard Actual
Hrs Rate Total Hrs Rate Total
50000 4 200000 48000 3.5 168000

Labour Cost Variance (SR*SH) - (AR*AH)

32000 F

Labour Rate Variance AH * (SR - AR)

24000 F

Labour Efficiency Variance SR * (SH - AH)

8000 F
Scenario Probability Expected Returns
P X PX X - x̄ (X - x̄ )2 P(X - x̄ )2
Asset A 0.6 8 4.8 -1.6 2.56 1.536
Asset B 0.4 12 4.8 2.4 5.76 2.304
1 9.6 3.84

Expected Return = 9.6

Expected Risk = √ Σ P(X - x̄ )2

σ = 1.96
σ = 6.24
Depreciation

Cost $ 10,000
Salvage $ 1,000
Life 10

Depreciation Value Asset Value

Period SLN SYD DB DDB Period SLN SYD

1 ₹ 900 ₹ 1,636.36 ₹ 2,060.00 ₹ 2,000 0 $10,000 $10,000
2 ₹ 900 ₹ 1,472.73 ₹ 1,635.64 ₹ 1,600 1 $9,100 $8,363.64
3 ₹ 900 ₹ 1,309.09 ₹ 1,298.70 ₹ 1,280 2 $8,200 $6,890.91
4 ₹ 900 ₹ 1,145.45 ₹ 1,031.17 ₹ 1,024 3 $7,300 $5,581.82
5 ₹ 900 ₹ 981.82 ₹ 818.75 ₹ 819.20 4 $6,400 $4,436.36
6 ₹ 900 ₹ 818.18 ₹ 650.08 ₹ 655.36 5 $5,500 $3,454.55
7 ₹ 900 ₹ 654.55 ₹ 516.17 ₹ 524.29 6 $4,600 $2,636.36
8 ₹ 900 ₹ 490.91 ₹ 409.84 ₹ 419.43 7 $3,700 $1,981.82
9 ₹ 900 ₹ 327.27 ₹ 325.41 ₹ 335.54 8 $2,800 $1,490.91
10 ₹ 900 ₹ 163.64 ₹ 258.38 ₹ 268.44 9 $1,900 $1,163.64
10 $1,000 $1,000.00
 DB DDB
$10,000 $10,000
$7,940 $8,000
$6,304.36 $6,400
$5,005.66 $5,120
$3,974.50 $4,096
$3,155.75 $3,276.80
$2,505.67 $2,621.44
$1,989.50 $2,097.15
$1,579.66 $1,677.72
$1,254.25 $1,342.18
$995.88 $1,073.74
Loan Ammortization Schedule

Annual Interest Rate 7.00% 0.00583333333

Years 2 24
Payments Per Year 12
Amount $50,000

Payment Number Payment Interest Principal Balance Principal

1 ($2,238.63) ₹ -291.67 ₹ -1,946.96 ₹ 48,053.04
2 ($2,238.63) ₹ -280.31 ₹ -1,958.32 ₹ 46,094.72
3 ($2,238.63) ₹ -268.89 ₹ -1,969.74 ₹ 44,124.98
4 ($2,238.63) ₹ -257.40 ₹ -1,981.23 ₹ 42,143.74
5 ($2,238.63) ₹ -245.84 ₹ -1,992.79 ₹ 40,150.95
6 ($2,238.63) ₹ -234.21 ₹ -2,004.42 ₹ 38,146.54
7 ($2,238.63) ₹ -222.52 ₹ -2,016.11 ₹ 36,130.43
8 ($2,238.63) ₹ -210.76 ₹ -2,027.87 ₹ 34,102.56
9 ($2,238.63) ₹ -198.93 ₹ -2,039.70 ₹ 32,062.86
10 ($2,238.63) ₹ -187.03 ₹ -2,051.60 ₹ 30,011.27
11 ($2,238.63) ₹ -175.07 ₹ -2,063.56 ₹ 27,947.70
12 ($2,238.63) ₹ -163.03 ₹ -2,075.60 ₹ 25,872.10
13 ($2,238.63) ₹ -150.92 ₹ -2,087.71 ₹ 23,784.40
14 ($2,238.63) ₹ -138.74 ₹ -2,099.89 ₹ 21,684.51
15 ($2,238.63) ₹ -126.49 ₹ -2,112.14 ₹ 19,572.37
16 ($2,238.63) ₹ -114.17 ₹ -2,124.46 ₹ 17,447.92
17 ($2,238.63) ₹ -101.78 ₹ -2,136.85 ₹ 15,311.07
18 ($2,238.63) ₹ -89.31 ₹ -2,149.31 ₹ 13,161.75
19 ($2,238.63) ₹ -76.78 ₹ -2,161.85 ₹ 10,999.90
20 ($2,238.63) ₹ -64.17 ₹ -2,174.46 ₹ 8,825.44
21 ($2,238.63) ₹ -51.48 ₹ -2,187.15 ₹ 6,638.29
22 ($2,238.63) ₹ -38.72 ₹ -2,199.91 ₹ 4,438.38
23 ($2,238.63) ₹ -25.89 ₹ -2,212.74 ₹ 2,225.65
24 ($2,238.63) ₹ -12.98 ₹ -2,225.65 ₹ -0.00
PV & FV

Annual Interest Rate 8% Present Value ($82,583.43) PMT

Years 10 ₹ -1,074.65
Yearly Payment ($100.00) Annual Interest Rate 6.00%
Years 20 PMT
Future Value $1,448.66 Monthly Payment $7,200.00 ₹ -1,074.65

Annual Interest Rate 4%

Compounding in Year 12
Years 5
Yearly Payment $5,000.00

CUMIPMT
First Year -16.666666667
Last Year -23.573661766

CUMPRINC
First Year -75.41594361
Last Year -1081.4176615
 Rate Nper Pv
0.50% 240 $150,000

Rate Nper Pv
0.50% 240 $150,000
Capital Budgeting

NPV

Project X
Discount Rate 15%

Period Cash Flow

0 -100 01-01-2020
1 0 31-12-2020
2 50 31-12-2021
3 150 31-12-2022

PV of CFAT $136.43
NPV PV of CFAT + Cash Flow
NPV $36.43
XNPV 156.899810964083
Capital Budgeting

NPV

Project X
Discount Rate 15%
Reinvestment Rate 14%

Period Cash Flow

0 -100 01-01-2020
1 0 31-12-2020
2 50 31-12-2021
3 150 31-12-2022

IRR 29%

MIRR 27%

XIRR 29%
 PAT No. of Shares Dividend No. of Shares
300000 50000 20000 50000

EPS PAT 300000 6 DPS Dividend 20000 0.4

No. of Shares 50000 No. of Shares 50000

MPS 15

P/E Ratio MPS 15 2.5

EPS 6