Practial-5

Salary sheet

Sr.no. Emp.Id Designation Name Basic H.R.A T.A M.A P.F Salary
1 100011 Manager Manisha 20000 1600 2000 3000 5000 21600
2 100012 Clerk Shivani 25000 2000 2500 3750 6250 27000
3 100013 Lawyer Komal 30000 2400 3000 4500 7500 32400
4 100014 Assistant Anju 35000 2800 3500 5250 8750 37800
5 100015 Man.Asst. Jyoti 40000 3200 4000 6000 10000 43200
6 100016 H.O.D Pooja 45000 3600 4500 6750 11250 48600
7 100017 M.R Rani 50000 4000 5000 7500 12500 54000
8 100018 H.R Seema 55000 4400 5500 8250 13750 59400
9 100019 H.clerk Monika 60000 4800 6000 9000 15000 64800
10 100020 Manager soni 65000 5200 6500 9750 16250 70200
11 100021 H.O.D Sonia 70000 5600 7000 10500 17500 75600
12 100022 Clerk Sarita 75000 6000 7500 11250 18750 81000
13 100023 Gest Jyoti 80000 6400 8000 12000 20000 86400
14 100024 H.clerk Anju 85000 6800 8500 12750 21250 91800

House rent allowance =basic salary*8%

Transport allowance =basic salary*10%
Medical allowance =basic salary*15%
Provdedent fund ==basic salary*25%
Salary =basic+H.R.D+T.A+M.A-P.F
Income tax =if(salary>=30000,salary*5%,"0")
Net salary =salary-income tax
Incom Tax Net Salary
0 21600
0 27000
1620 30780
1890 35910
2160 41040
2430 46170
2700 51300
2970 56430
3240 61560
3510 66690
3780 71820
4050 76950
4320 82080
4590 87210
 Practial-6
Loan sheet-1
Loan amount 250000
Rate 12% p.v
Duration 12 year
Installment 40,359.20

Sr.no. Opening balance Interest Installment Closing balance

1 250000 30000 40,359.20 239,640.80
2 239,640.80 28756.8958 40,359.20 228,038.49
3 228,038.49 27364.619 40,359.20 215,043.91
4 215,043.91 25805.2691 40,359.20 200,489.98
5 200,489.98 24058.7972 40,359.20 184,189.57
6 184,189.57 22102.7486 40,359.20 165,933.12
7 165,933.12 19911.9742 40,359.20 145,485.89
8 145,485.89 17458.3069 40,359.20 122,585.00
9 122,585.00 14710.1995 40,359.20 96,935.99
10 96,935.99 11632.3192 40,359.20 68,209.11
11 68,209.11 8185.09324 40,359.20 36,035.00
12 36,035.00 4324.2002 40,359.20 0.00

Installment =pmt(rate,duration,-loan amount)

Opening balance =loan amount
Interest =opening balance*12%
Installment =installmenf4
Closing balance =opening+Interest-Installment
 Practial-7
Loan sheet-2
Type of payment
Loan amount 150000
Rate 12%
Duration 12 year
Effective rate 0.01
term of payment 144
Installment 13,327.32

Sr.no. opening balance interest Installment closing balance

1 150000 1500 13,327.32 138,172.68
2 138,172.68 1381.726817 13,327.32 126,227.09
3 126,227.09 1262.270902 13,327.32 114,162.04
4 114,162.04 1141.620428 13,327.32 101,976.34
5 101,976.34 1019.763449 13,327.32 89,668.79
6 89,668.79 896.6879009 13,327.32 77,238.16
7 77,238.16 772.3815969 13,327.32 64,683.22
8 64,683.22 646.8322298 13,327.32 52,002.74
9 52,002.74 520.0273691 13,327.32 39,195.45
10 39,195.45 391.9544598 13,327.32 26,260.08
11 26,260.08 262.6008214 13,327.32 13,195.36
12 13,195.36 131.9536466 13,327.32 0.00

Effective rate =rate/type of payment

Term of payment =duration*type of payment
Installment =pmt(effective rate,type of payment,-loan amount)

type of payment =click on data- list-source

type of payment =if(type of payment="yearly",1if(type of payment="half-yearly",6,if(type of
payment="quaterly",3,if(type of payment="montly",12))))

Opening balance =loan amount

Interest = opening balance*effective rate f4 enter
Installment =installment f4enter
closing balance =opening balance+insterest-installmentw
 12 monthly

f
 Practial-8
Shopping sheet-1
And

Sr.no. Total bill Different product Discount And Net bill And rupees
1 20000 10 2400 0
2 15000 17 1800 3750
3 12000 26 0 3000
4 80000 12 9600 20000
5 12000 4 0 0
6 25000 11 3000 6250
7 30000 10 3600 0
8 23000 15 2760 5750
9 12000 14 0 3000
10 50000 18 6000 12500
11 40000 3 0 0
12 2500 17 0 0
13 12000 12 0 3000
14 26000 15 3120 6500

And =if(and(total bill>=150000,different product>5),"30%discount","0")

And net bill =if(and(total bill>10000,different

product>10),totalbill*25%,"0")
 Practial-9
shoping sheet
OR

Sr.no. Total bill Different product Discount Or Net bill or rupees

1 20000 10 30%discount 0
2 15000 17 30%discount 3750
3 8000 4 0 0
4 15000 12 30%discount 3750
5 12000 4 0 0
6 25000 7 30%discount 6250
7 27000 8 30%discount 6750
8 30000 10 30%discount 7500
9 10000 14 30%discount 2500
10 12000 16 30%discount 3000
11 27000 30 30%discount 6750
12 27000 26 30%discount 6750
13 12000 11 30%discount 3000
14 16000 13 30%discount 4000
15 16000 14 30%discount 4000

Or =if(or(total bill>=150000,different>5),"30%discount","0")

Or net bill =if(or(total bill>20000,different>10),total bill*25%,"0")

 Practial-10
Cash Book
Sr.no. Transaction Received Payment Balance
1 Opening balance 10000
2 Salary 60000 70000
3 Eduation 10000 60000
4 Kitchen 10000 50000
5 Interest/Mobile 2000 48000
6 Electricity 3000 45000
7 Extra spends 45000
8 By a friend 10000 55000
9 Tution 55000
10 Course 55000

Is blank =if(and(is blank(received),is blank(payment)),E5,E5+C6-D6)

 Practial-11
Data table
1
1
1 2 3 4 5 6 7 8 9 10
2
3
4
5
6
7
8
9
10
11
12

Data
what if analysis
data table
=A1*A2Enter
11 12