Practice File

Data Validation
Name Age (must not be less than 18)

ABC 2
DEF
XYZ
Array Formula
pname units sold price per unit revenue
abc 2 40 80
xyz 3 50 150
pqr 4 70 280
(after selecting cells D10:D12, write =B10:B12*C10:C12, and press ctrl+shift+enter)
Multi modes
Mode 2 3
3 5
3 #N/A
4 #N/A
5 #N/A
5 #N/A
6 #N/A
7 #N/A
single mode 3 #N/A
#N/A
#N/A
#N/A
#N/A
#N/A
FREQUENCY DISTRIBUTION
data array bins array

1
2
3
4 4 <=4 4
5 7 >4 to <=7 3
6 10 >7 to <=10 1
7 >10 3
8
11
15
16
Range names
Sales rep Units Client
Ani 72 Apple
Bani 80 Samsung
Cani 90 Oneplus
Dani 98 Apple
Ani 96 Samsung
Ani 75 Oneplus
Ani 87 Apple
Find sum of total sales for sales rep Ani and client Apple
tables
name units revenue unit price

ABC 40 5000 125
DEF 30 8000 266.6666667
PQR 20 10000 500
XYZ 10 1000 100
Total 991.6666667
Adm no Student Maths Stats
1a Eni 80 80
2b Feni 75 95
3c Geni 68 75
4d Heni 92 85
5e Peni 40 38
159
Frequency Distribution Table
559 541 502 516 530 508 599 517 532

567 506 571 539 550 529 532 588 530
572 506 553 597 596 571 543 547 525
598 536 534 538 515 574 594 540 567
514 506 592 538 551 550 582 536 583
Class Intervals Frequency Xi FXi (Xi-mean)^2 F(Xi-mean)^2

500-520 10 510 5100 1536.64 15366.4 519 500 520
520-540 12 530 6360 368.64 4423.68 539 520 540
540-560 9 550 4950 0.64 5.76 559 540 560
560-580 8 570 4560 432.64 3461.12 579 560 580
580-600 11 590 6490 1664.64 18311.04 599 580 600
600 and above 0 0 0 301620.64 0
Summation 50 27460 41568
mean 549.2
variance 831.36
S.D. 28.833314
575
514
566
594
586
transportation solver
Demand 9000 6000 6000

Cost per pound East Midwest South
LA ₹ 5.00 ₹ 3.50 ₹ 4.20
Atlanta ₹ 3.20 ₹ 2.60 ₹ 1.80

New York ₹ 2.50 ₹ 3.10 ₹ 3.30
Shipments
East Midewest South
LA 0 0 0
Atlanta 0 3000 6000
New York 9000 3000 0
Received 9000 6000 6000
>= >= >=
Demand 9000 6000 6000
Total cost 86800
scheduling solver
Total
20
Number starting Day worker starts Monday Tuesday
3 Monday 1 1
0 Tuesday 0 1
3 Wednesday 0 0
3 Thursday 1 0
0 Friday 1 1
3 Saturday 1 1
8 Sunday 1 1
Number working 17 14
>= >=
Number needed 17 13
Financial solver
annual rate=0.08 rate per month 0.00667
From PMT function $ 1,037.03 since payment will be negative, we write minus sign be
Month Starting Balance Payment Interest Owed
1 $ 10,000.00 $ 1,037.03 $ 66.67
2 $ 9,029.63 $ 1,037.03 $ 60.20
3 $ 8,052.80 $ 1,037.03 $ 53.69
4 $ 7,069.45 $ 1,037.03 $ 47.13
5 $ 6,079.55 $ 1,037.03 $ 40.53
6 $ 5,083.05 $ 1,037.03 $ 33.89
7 $ 4,079.90 $ 1,037.03 $ 27.20
8 $ 3,070.07 $ 1,037.03 $ 20.47
9 $ 2,053.51 $ 1,037.03 $ 13.69
10 $ 1,030.16 $ 1,037.03 $ 6.87
product mix
Pounds made 0 0
Available Product 1 2
Labour (hours) per
4500 pound 6 5
Raw material (pound)
1600 per pound 3.2 2.6
Unit price ₹ 12.50 ₹ 11.00
Variable cost ₹ 6.50 ₹ 5.70
Demand 960 928
unit pofit ₹ 6.00 ₹ 5.30
Profit 6625.2
Labour used 4500 <=

Raw material used 1236.13333333333 <=
capital budgeting
Total NPV
9269 Used
Available
Do it NPV
0 Project 1 928
1 Project 2 908
1 Project 3 801
0 Project 4 543
0 Project 5 944
1 Project 6 848
1 Project 7 545
1 Project 8 808
1 Project 9 638
0 Project 10 841
0 Project 11 664
0 Project 12 546
0 Project 13 699
0 Project 14 599
1 Project 15 903
1 Project 16 859
1 Project 17 748
1 Project 18 668
1 Project 19 888
1 Project 20 655
retirement plan
Year Initial balance Contribution Return

1 $0.00 ₹ 1,387.87 10%
2 $1,526.65 ₹ 1,887.87 10%
3 $3,755.98 ₹ 2,387.87 10%
4 $6,758.23 ₹ 2,887.87 10%
5 $10,610.71 ₹ 3,387.87 10%
6 $15,398.43 ₹ 3,887.87 10%
7 $21,214.93 ₹ 4,387.87 10%
8 $28,163.08 ₹ 4,887.87 10%
9 $36,356.04 ₹ 5,387.87 10%
10 $45,918.30 ₹ 5,887.87 10%
11 $56,986.78 ₹ 6,387.87 10%
12 $69,712.12 ₹ 6,887.87 10%
13 $84,259.98 ₹ 7,387.87 10%
14 $100,812.64 ₹ 7,887.87 10%
15 $119,570.55 ₹ 8,387.87 10%
16 $140,754.26 ₹ 8,887.87 10%
17 $164,606.35 ₹ 9,387.87 10%
18 $191,393.64 ₹ 9,887.87 10%
19 $221,409.65 ₹ 10,387.87 10%
20 $254,977.27 ₹ 10,887.87 10%
21 $292,451.66 ₹ 11,387.87 5%
22 $319,031.50 ₹ 11,887.87 5%
23 $347,465.34 ₹ 12,387.87 5%
24 $377,845.87 ₹ 12,887.87 5%
25 $410,270.42 ₹ 13,387.87 5%
26 $444,841.20 ₹ 13,887.87 5%
27 $481,665.52 ₹ 14,387.87 5%
28 $520,856.06 ₹ 14,887.87 5%
29 $562,531.13 ₹ 15,387.87 5%
30 $606,814.94 ₹ 15,887.87 5%
31 $653,837.95 ₹ 16,387.87 5%
32 $703,737.11 ₹ 16,887.87 5%
33 $756,656.23 ₹ 17,387.87 5%
34 $812,746.30 ₹ 17,887.87 5%
35 $872,165.88 ₹ 18,387.87 5%
36 $935,081.43 ₹ 18,887.87 5%
37 $1,001,667.77 ₹ 19,387.87 5%
38 $1,072,108.42 ₹ 19,887.87 5%
39 $1,146,596.10 ₹ 20,387.87 5%
40 $1,225,333.17 ₹ 20,887.87 5%
41 $1,308,532.09 5%
42 $1,268,958.69 5%
43 $1,227,406.62 5%
44 $1,183,776.96 5%
45 $1,137,965.80 5%
46 $1,089,864.09 5%
47 $1,039,357.30 5%
48 $986,325.16 5%
49 $930,641.42 5%
50 $872,173.49 5%
51 $810,782.17 5%
52 $746,321.28 5%
53 $678,637.34 5%
54 $607,569.21 5%
55 $532,947.67 5%
56 $454,595.05 5%
57 $372,324.80 5%
58 $285,941.04 5%
59 $195,238.10 5%
60 $100,000.00 5%
13000 * min demand to be met
West Capacity
₹ 2.20 10000
₹ 4.80 12000
₹ 5.40 14000
West Sent Capacity

10000 10000 <= 10000
3000 12000 <= 12000
0 12000 <= 14000
13000
>=
13000
Wednesday Thursday Friday Saturday Sunday

1 1 1 0 0
1 1 1 1 0
1 1 1 1 1
0 1 1 1 1
0 0 1 1 1
1 0 0 1 1
1 1 0 0 1
17 17 9 9 17
>= >= >= >= >=
15 17 9 9 12
nt will be negative, we write minus sign before pmt()

Ending Balance
$ 9,029.63
$ 8,052.80
$ 7,069.45
$ 6,079.55
$ 5,083.05
$ 4,079.90
$ 3,070.07
$ 2,053.51
$ 1,030.16
$ 0.00
0 596.666666666667 1084 0 before using solver, random/trial values added, th

Maximise
3 4 5 6 profit
4 3 2.5 1.5
1.5 0.8 0.7 0.3 Target call

₹ 9.00 ₹ 7.00 ₹ 6.00 ₹ 3.00 Changing cell
₹ 3.60 ₹ 2.80 ₹ 2.20 ₹ 1.20 Constraints
1041 977 1084 1055
₹ 5.40 ₹ 4.20 ₹ 3.80 ₹ 1.80
Available
4500
1600
2321 2753 2751 897 884 670

<= <= <= <= <= <=
2500 2800 2900 900 900 900
Cost year 1 Cost year 2 Cost year 3Labour year 1 Labour yeaLabour year 3
398 180 368 111 108 123
151 269 248 139 86 83
129 189 308 56 61 23
275 218 220 54 70 59
291 252 228 123 141 70
80 283 285 119 84 37
203 220 77 54 44 42
150 113 143 67 101 43
282 141 160 37 55 64
214 254 355 130 72 62
224 271 130 51 79 58
225 150 33 35 107 63
101 218 272 43 90 71
255 202 70 3 75 83
228 351 240 60 93 80
303 173 431 60 90 41
133 427 220 59 40 39
197 98 214 95 96 74
313 278 291 66 75 74
152 211 134 85 59 70
Withdrawal Ending Balance ending balance = (Initial balance+contribution-withdrawal)*(1+r

$0.00 $1,526.65
$0.00 $3,755.98 target cell first contribution as needs to be minimised
$0.00 $6,758.23 changing cell year 1 contribution
$0.00 $10,610.71 constraint not to run out of money so ending balance sho
$0.00 $15,398.43
$0.00 $21,214.93
$0.00 $28,163.08
$0.00 $36,356.04
$0.00 $45,918.30
$0.00 $56,986.78
$0.00 $69,712.12
$0.00 $84,259.98
$0.00 $100,812.64
$0.00 $119,570.55
$0.00 $140,754.26
$0.00 $164,606.35
$0.00 $191,393.64
$0.00 $221,409.65
$0.00 $254,977.27
$0.00 $292,451.66
$0.00 $319,031.50
$0.00 $347,465.34
$0.00 $377,845.87
$0.00 $410,270.42
$0.00 $444,841.20
$0.00 $481,665.52
$0.00 $520,856.06
$0.00 $562,531.13
$0.00 $606,814.94
$0.00 $653,837.95
$0.00 $703,737.11
$0.00 $756,656.23
$0.00 $812,746.30
$0.00 $872,165.88
$0.00 $935,081.43
$0.00 $1,001,667.77
$0.00 $1,072,108.42
$0.00 $1,146,596.10
$0.00 $1,225,333.17
$0.00 $1,308,532.09
$100,000.00 $1,268,958.69
$100,000.00 $1,227,406.62
$100,000.00 $1,183,776.96
$100,000.00 $1,137,965.80
$100,000.00 $1,089,864.09
$100,000.00 $1,039,357.30
$100,000.00 $986,325.16
$100,000.00 $930,641.42
$100,000.00 $872,173.49
$100,000.00 $810,782.17
$100,000.00 $746,321.28
$100,000.00 $678,637.34
$100,000.00 $607,569.21
$100,000.00 $532,947.67
$100,000.00 $454,595.05
$100,000.00 $372,324.80
$100,000.00 $285,941.04
$100,000.00 $195,238.10
$100,000.00 $100,000.00
$100,000.00 $0.00
Target cell Total cost (to be minimized)
Changing cell Shipments sent from each plant to different markets
Constraints Plant capacity, Demand to be met, non negative production
*Min no of employees bank requires to meet its labour requirement
Target cell Min total no of employees

Changing cells number of employees who start work
Constraint no of employees working should be >=employees
constraint: ending balance for 10th month should be zero
olver, random/trial values added, they are of no significance
Profit C12
Drugs made Row 2
qunatity of inputs available, production should be less than equal to demand, negative amount of product cant be produced
ce+contribution-withdrawal)*(1+return)
ion as needs to be minimised
of money so ending balance should be >=0 from 41 to 60 years

f product cant be produced
what-if analysis
goal seek
price 3 I want to know the units to be sold to break even

quantity demanded 17647.058824
variable cost per unit 0.45
fixed cost 45000
revenue 52941.176471
profit 0
data table
price $ 4.00 want to know change in price affect profit, revenue and variabale cost
demand 29000 (depends on price)
unit cost $ 0.45
fixed cost $ 45,000.00
variable cost $ 13,050.00
revenue $ 116,000.00
profit $ 57,950.00
Profit Revenue Variable cost
Price $ 57,950.00 $ 116,000.00 $ 13,050.00
$ 1.00 -14200 56000 $ 25,200.00
$ 1.25 -2000 67187.5 $ 24,187.50
$ 1.50 9075 77250 $ 23,175.00
$ 1.75 19025 86187.5 $ 22,162.50
$ 2.00 27850 94000 $ 21,150.00
scenario manager
taxrate 0.4
Year1sales 12000
Sales growth 0.05
Year1price ₹ 7.50
Year1cost ₹ 6.00
intrate 0.15
costgrowth 0.05
pricegrowth 0.03
Year 1 2 3 4 5
Unit Sales 12000 12600 13230 13891.5 14586.075
unit price $ 7.50 $ 7.73 $ 7.96 $ 8.20 $ 8.44
unit cost $ 6.00 $ 6.30 $ 6.62 $ 6.95 $ 7.29
Revenues $ 90,000.00 $ 97,335.00 $ 105,267.80 $ 113,847.13 $ 123,125.67
Costs $ 72,000.00 $ 79,380.00 $ 87,516.45 $ 96,486.89 $ 106,376.79
Before Tax Profits $ 18,000.00 $ 17,955.00 $ 17,751.35 $ 17,360.24 $ 16,748.88
Tax $ 7,200.00 $ 7,182.00 $ 7,100.54 $ 6,944.10 $ 6,699.55
Aftertax Profits $ 10,800.00 $ 10,773.00 $ 10,650.81 $ 10,416.15 $ 10,049.33
NPV $35,492.08
ofit, revenue and variabale cost
along with price change in unit cost affect on profit
$ 57,950.00 0.3 0.4

1 -5800 -11400
2 34900 30200
3 57600 53800
4 62300 59400
3.75 62812.5 59687.5
For each scenario, you want to look at the firm’s NPV and each year’s after-tax profit.
Scenario Year 1 sales Annual sales growth Year 1 Sales price

Best case $ 20,000 20% $ 10.00
Most likely case $ 10,000 10% $ 7.50
Worst case $ 5,000 2% $ 5.00
unit cost affect on profit
0.45 0.5 0.6

-14200 -17000 -22600
27850 25500 20800
51900 50000 46200
57950 56500 53600
58125 56562.5 53437.5
Scenario Summary
Current Values: Best Most Likely Worst
Changing Cells:
Year1sales 12000 20000 10000 5000
Sales_growth 0.05 0.2 0.1 0.02
Year1price ₹ 7.50 ₹ 10.00 ₹ 7.50 ₹ 5.00
Result Cells:
$B$49 $ 10,800.00 $ 48,000.00 $ 9,000.00 $ (3,000.00)
$C$49 $ 10,773.00 $ 57,600.00 $ 9,405.00 $ (3,519.00)
$D$49 $ 10,650.81 $ 69,016.32 $ 9,741.10 $ (4,090.33)
$E$49 $ 10,416.15 $ 82,560.80 $ 9,980.12 $ (4,718.50)
$F$49 $ 10,049.33 $ 98,588.50 $ 10,087.17 $ (5,408.35)
$B$51 $35,492.08 $226,892.67 $32,063.83 ($13,345.75)
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
Match
Boston -5 6
Chicago -4 5
Dallas -3 4
Denver -1 3
LA 3 -1
Miami 4 -3
Phoenix 5 -4
Seattle 6 -5
Position of largest number<=0 4 smallest number>= - 4 7
Boston
Phoenix
Pho*
match, vlookup objective is to find the names of the players with the highest and 5th highest salary; first w
, hence we use match to find the position and then use vlookup to find the name
name Alex Rodriguez dl-Derek Jeter

highest 5th highest
player position 345 232
amount 22000000 12600000
name salary
1 dl-Mo Vaughn 13166667
2 Tim Salmon 5683013
3 Garret Anderson 4500000
4 Darin Erstad 3450000
5 Troy Percival 3400000
6 Ismael Valdes 2500000
7 Pat Rapp 2000000
8 Glenallen Hill 1500000
9 Troy Glaus 1250000
10 Shigetoshi Hasegawa 1150000
11 Scott Spiezio 1125000
12 Orlando Palmeiro 900000
13 Alan Levine 715000
14 Mike Holtz 705000
15 Jorge Fabregas 500000
16 Benji Gil 350000
17 Ben Molina 350000
18 dl-Gary DiSarcina 320000
19 dl-Adam Kennedy 280000
20 Scott Schoeneweis 275000
21 dl-Kimera Bartee 270000
22 dl-Jarrod Washburn 270000
23 Ramon Ortiz 250000
24 Jose Nieves 232000
25 Lou Pote 215000
26 Matthew Wise 207500
27 Ben Weber 203500
28 Shawn Wooten 200500
29 David Eckstein 200000
30 dl-Rendy Espina 200000
31 Wally Joyner 200000
32 dl-Albert Belle 12049040
33 David Segui 6658731
34 Brady Anderson 6536612
35 Scott Erickson 6300921
36 Mike Bordick 4311622
37 Delino Deshields 4209324
38 Pat Hentgen 4123245
39 Jeff Conine 3000000
40 dl-Alan Mills 3000000
41 Jose Mercedes 2750000
42 Mike Trombley 2333333
43 Sidney Ponson 2100000
44 Buddy Groom 2000000
45 Chuck McElroy 1550000
46 Brook Fordyce 1225000
47 Greg Myers 1200000
48 Jason Johnson 350000
49 Melvin Mora 270000
50 Jerry Hairston 235000
51 Chris Richard 232500
52 Ryan Kohlmeier 230000
53 dl-Luis Matos 226000
54 Mike Kinkade 215000
55 B.J. Ryan 210000
56 Fernando Lunar 205000
57 dl-Luis Rivera 205000
58 Jay Gibbons 200000
59 Matthew Riley 200000
60 Manny Ramirez 13033075
61 Pedro Martinez 13000000
62 Carl Everett 7333333
63 dl-Nomar Garciaparra 7250000
64 Dante Bichette 7000000
65 Jose Offerman 6750000
66 dl-John Valentin 6350000
67 Mike Lansing 6250000
68 Troy O'Leary 4600000
69 Rod Beck 4500000
70 Hideo Nomo 4500000
71 dl-Bret Saberhagen 4500000
72 Tim Wakefield 3000000
73 Darren Lewis 2500000
74 Frank Castillo 2250000
75 Derek Lowe 2125000
76 Jason Varitek 1800000
77 dl-Hipolito Pichardo 1680000
78 Rolando Arrojo 1625000
79 dl-Bryce Florie 1450000
80 Rich Garces 1375000
81 Chris Stynes 1300000
82 Scott Hatteberg 1050000
83 dl-David Cone 1000000
84 Pete Schourek 1000000
85 Craig Grebeck 700000
86 Brian Daubach 400000
87 Trot Nixon 390000
88 Tomokazu Ohka 225000
89 dl-Juan Pena 222500
90 Paxton Crawford 200000
91 Shea Hillenbrand 200000
92 Frank Thomas 9927000
93 David Wells 9250000
94 dl-James Baldwin 5950000
95 Ray Durham 5900000
96 Jose Valentin 5000000
97 Royce Clayton 4500000
98 Magglio Ordonez 3750000
99 Keith Foulke 3100000
100 Paul Konerko 2300000
101 dl-Billy Simas 1925000
102 Antonio Osuna 1500000
103 Harold Baines 1000000
104 Herbert Perry 975000
105 Cal Eldred 750000
106 Jim Parque 550000
107 Carlos Lee 400000
108 Tony Graffanino 375000
109 Bobby Howry 375000
110 Chris Singleton 315000
111 Sean Lowe 300000
112 Kelly Wunsch 260000
113 Josh Paul 230000
114 Mark Buehrle 225000
115 Lee Biddle 205000
116 Julio Ramirez 201000
117 Gary Glover 200000
118 Juan Gonzalez 10000000
119 Chuck Finley 8911948
120 Jim Thome 8175000
121 Kenny Lofton 8000000
122 Roberto Alomar 7342698
123 dl-Charles Nagy 6000000
124 dl-Travis Fryman 5750000
125 Ellis Burks 5666667
126 Dave Burba 5000000
127 Omar Vizquel 3000000
128 Steve Karsay 2700000
129 Wil Cordero 2666667
130 Bartolo Colon 2625000
131 Bob Wickman 2600000
132 dl-Jaret Wright 2562500
133 Paul Shuey 2000000
134 Eddie Taubensee 1800000
135 Steve Reed 1600000
136 Ricardo Rincon 1500000
137 Steve Woodard 1325000
138 Marty Cordova 600000
139 Einar Diaz 387500
140 Justin Speier 243000
141 Jolbert Cabrera 237000
142 Jacob Cruz 230000
143 Russell Branyan 219000
144 dl-David Roberts 214000
145 John McDonald 209000
146 dl-Cameron Cairncross 208000
147 Timothy Drew 202000
148 dl-Dean Palmer 7500000
149 Bobby Higginson 5325000
150 Dave Mlicki 5300000
151 Damion Easley 5250000
152 Tony Clark 4662500
153 Todd Jones 3975000
154 Deivi Cruz 3525000
155 Roger Cedeno 2700000
156 Brian Moehler 2416667
157 Chris Holt 1850000
158 C.J. Nitkowski 1200000
159 Danny Patterson 1100000
160 Steve Sparks 650000
161 Juan Encarnacion 440000
162 Jeff Weaver 425000
163 Shane Halter 420000
164 Matt Anderson 355000
165 dl-Mitch Meluskey 345000
166 Wendell Magree 275000
167 Billy McMillon 260000
168 Robert Fick 255000
169 Matt Perisho 255000
170 Ryan Jackson 250000
171 dl-Seth Greisinger 240000
172 Jose Macias 240000
173 Javier Cardona 217000
174 Jermaine Clark 200000
175 Brandon Inge 200000
176 Roberto Hernandez 6000000
177 Mike Sweeney 5000000
178 Jermaine Dye 3800000
179 dl-Jose Rosado 3250000
180 Jeff Suppan 2350000
181 Joe Randa 2300000
182 Rey Sanchez 2300000
183 Brian Meadows 1900000
184 Doug Henry 1200000
185 dl-Gregg Zaun 1150000
186 Luis Alicea 800000
187 Jason Grimsley 750000
188 Dave McCarty 750000
189 Carlos Beltran 425000
190 Mac Suzuki 320000
191 Carlos Febles 310000
192 Mark Quinn 280000
193 Blake Stein 275000
194 Dan Reichert 265000
195 A.J. Hinch 260000
196 Jose Santiago 260000
197 Luis Ordaz 235000
198 Hector Ortiz 235000
199 Chad Durbin 211500
200 Dee Brown 205000
201 Kris Wilson 205000
202 dl-Scott Mullen 204000
203 dl-Orber Moreno 202500
204 Tony Cogan 200000
205 Brad Radke 7750000
206 Matt Lawton 3900000
207 Eric Milton 2150000
208 Eddie Guardado 1800000
209 Latroy Hawkins 1450000
210 Bob Wells 1100000
211 Denny Hocking 900000
212 Corey Koskie 500000
213 Hector Carrasco 400000
214 Tom Prince 400000
215 Cristian Guzman 325000
216 Jacque Jones 275000
217 Joe Mays 260000
218 David Ortiz 260000
219 Travis Miller 255000
220 Torri Hunter 250000
221 John Allen 240000
222 dl-Jay Canizaro 235000
223 Mark Redman 235000
224 Jason Maxwell 215000
225 Doug Mientkiewicz 215000
226 Johan Santana 212500
227 A.J. Pierzynski 210000
228 Juan Romero 207500
229 Brian Buchanan 205000
230 dl-John Barnes 200000
231 Luis Rivas 200000
232 dl-Derek Jeter 12600000
233 Bernie Williams 12357143
234 Roger Clemens 10300000
235 Mike Mussina 10000000
236 Mariano Rivera 9150000
237 David Justice 7000000
238 Andy Pettitte 7000000
239 Paul O'Neill 6500000
240 Chuck Knoblauch 6000000
241 Tino Martinez 6000000
242 Scott Brosius 5250000
243 Jorge Posada 4050000
244 Mike Stanton 2450000
245 Orlando Hernandez 2050000
246 dl-Allen Watson 1700000
247 dl-Ramiro Mendoza 1600000
248 Joe Oliver 1100000
249 dl-Henry Rodriguez 850000
250 Alfonso Soriano 630000
251 Luis Sojo 500000
252 Brian Boehringer 350000
253 dl-Shane Spencer 320000
254 Todd Williams 320000
255 Carlos Almanzar 270000
256 Clay Bellinger 230000
257 dl-Darrell Einertson 206000
258 Randy Choate 204750
259 Michael Coleman 204000
260 D'Angelo Jimenez 200000
261 Christian Parker 200000
262 Scott Seabol 200000
263 Johnny Damon 7100000
264 Jason Giambi 4103333
265 Gil Heredia 3300000
266 Jason Isringhausen 3300000
267 dl-John Jaha 3250000
268 Miguel Tejada 2025000
269 T.J. Mathews 1900000
270 Mark Guthrie 1800000
271 Jim Mecir 1116667
272 Mike Magnante 900000
273 Eric Chavez 625000
274 Tim Hudson 525000
275 Sal Fasano 375000
276 Jeff Tam 350000
277 Robin Jennings 290000
278 Olmedo Saenz 290000
279 Jeremy Giambi 282500
280 Ryan Christenson 267500
281 Ramon Hernandez 245000
282 Terrence Long 240750
283 Barry Zito 240000
284 Mark Mulder 232500
285 Frank Menechino 225000
286 Adam Piatt 217500
287 Mario Valdez 205000
288 dl-Chad Harville 204000
289 Jose Ortiz 201000
290 Aaron Sele 7500000
291 John Olerud 6700000
292 Jamie Moyer 6500000
293 Ichiro Suzuki 5695000
294 Edgar Martinez 5500000
295 Kazuhiro Sasaki 5070000
296 Al Martin 5000000
297 Dan Wilson 4400000
298 Mike Cameron 3416667
299 Jeff Nelson 3333333
300 Bret Boone 3250000
301 Arthur Rhodes 3250000
302 David Bell 2200000
303 Mark McLemore 2000000
304 dl-Jay Buhner 1850000
305 Paul Abbott 1700000
306 dl-Chris Widger 1700000
307 Stan Javier 1500000
308 Tom Lampkin 1100000
309 Brett Tomko 1100000
310 Jose Paniagua 837500
311 Freddy Garcia 425000
312 John Halama 425000
313 Carlos Guillen 285000
314 dl-Gil Meche 275000
315 Charles Gipson 235000
316 Ryan Franklin 202500
317 Anthony Sanders 202500
318 dl-Wilson Alvarez 9000000
319 Greg Vaughn 7479409
320 Vinny Castilla 7250000
321 Fred McGriff 5973991
322 dl-Juan Guzman 5620316
323 Albie Lopez 2975000
324 Gerald Williams 2873439
325 Ben Grieve 2750000
326 John Flaherty 2724447
327 Brian Rekar 1400000
328 Jose Guillen 975000
329 Mike Difelice 835000
330 Ken Hill 750000
331 Ariel Prieto 700000
332 Esteban Yan 650000
333 Paul Wilson 350000
334 Russ Johnson 270000
335 Doug Creek 260000
336 Randy Winn 260000
337 Steve Cox 255000
338 Felix Martinez 255000
339 Bobby Smith 255000
340 Ryan Rupe 242500
341 Tanyon Sturtze 237500
342 Mike Judd 208000
343 Travis Harper 202000
344 Damian Rolls 200000
345 Alex Rodriguez 22000000
346 Rafael Palmeiro 8620921
347 Ivan Rodriguez 8600000
348 Kenny Rogers 7500000
349 Darren Oliver 7000000
350 Andres Galarraga 6000000
351 Rusty Greer 4500000
352 Rick Helling 4500000
353 Ken Caminiti 3250000
354 Randy Velarde 3150000
355 Mark Petkovsek 2050000
356 Chad Curtis 2000000
357 dl-Justin Thompson 1420000
358 Tim Crabtree 1400000
359 Frank Catalanotto 850000
360 dl-Bill Haselman 800000
361 Jeff Brantley 650000
362 Pat Mahomes 500000
363 dl-Gabe Kapler 450000
364 dl-Ricky Ledee 406500
365 Mike Venafro 310000
366 Jeff Zimmerman 307500
367 Ruben Mateo 300000
368 Doug Mirabelli 295000
369 dl-Francisco Cordero 277500
370 Scott Sheldon 265000
371 Doug Davis 250000
372 Ryan Glynn 240000
373 Bo Porter 207000
374 Jonathan Johnson 202500
375 dl-Danny Kolb 202500
376 Carlos Delgado 12200000
377 Raul Mondesi 11500000
378 Joey Hamilton 7250000
379 Esteban Loaiza 4250000
380 Darrin Fletcher 3525000
381 Tony Batista 3300000
382 dl-Mike Sirotka 3000000
383 Chris Carpenter 2583333
384 Homer Bush 2550000
385 Brad Fullmer 2500000
386 Steve Parris 2275000
387 Dan Plesac 2200000
388 Shannon Stewart 2183333
389 Paul Quantrill 2100000
390 Pedro Borbon 1550000
391 Kelvim Escobar 1500000
392 dl-Jeff Frye 1000000
393 Lance Painter 1000000
394 Billy Koch 733333
395 Alberto Castillo 725000
396 Brian Simmons 225000
397 Kevin Beirne 223000
398 Chris Woodward 223000
399 dl-Andy Thompson 202500
400 Ryan Freel 200000
401 Chris Michalek 200000
d 5th highest salary; first we find the salary, then bcz salary is to the right of name we cannot use vlookup
to find the name
offset
*find Iran's and India's unit sold, revenue and

Country/Region Units sold Revenue Variable Cost need a dynamic formula so that if position of
India 541 $ 4,328 $ 1,082
China 1000 $ 5,000 $ 2,000
Iran 577 $ 2,308 $ 1,731
Israel 454 $ 3,632 $ 1,362
Japan 141 $ 705 $ 423
Taiwan 221 $ 1,105 $ 663
Thailand 223 $ 1,115 $ 446
Indonesia 524 $ 2,620 $ 1,048
Malaysia 328 $ 1,968 $ 984
Vietnam 469 $ 2,814 $ 1,407
Cambodia 398 $ 1,990 $ 796
Units sold Revenue Variable Cost

Country/Region 1 2 3
Iran 577 $ 2,308 $ 1,731
India 541 $ 4,328 $ 1,082
Boston-Denver T Dist to Seattle

Seattle- Miami
Boston Chicago Dallas Denver LA Miami Phoenix Seattle

1 Boston 0 983 1815 1991 3036 1539 2664 2612
2 Chicago 983 0 1205 1050 2112 1390 1729 2052
3 Dallas 1815 1205 0 801 1425 1332 1027 2404
4 Denver 1991 1050 801 0 1174 2100 836 1373
5 LA 3036 2112 1425 1174 0 2757 398 1909
6 Miami 1539 1390 1332 2100 2757 0 2359 3389
7 Phoenix 2664 1729 1027 836 398 2359 0 1482
8 Seattle 2612 2052 2404 1373 1909 3389 1482 0
Road Trip!!
City Distance
8
7 1482
5 398
4 1174
3 801
2 1205
8 2052
Total 7112
s unit sold, revenue and cost using offset
mula so that if position of a country changes get the same result
Extracting Sales in Three Regions
Total
East+North+South First + Second + East North Length South
10+300+400 3 7 10 300 10 400
4+36.2+800 2 74 36.2 10 800
3+23+4005 2 53 23 9 4005
18+1+57.31 3 5 18 1 10 57.31
Results of Data Text to Columns
(text functions)
10 300 400
4 36.2 800
3 23 4005
18 1 57.31
Full name First name Last name

Aamna Raza Aamna
Monica Geller Monica
Ross Geller Ross
Chandler Bing Chandler
Rachel Greene Rachel
CAPITAL BUDGETING
Project Project A Project B

Rate of Interest 15% 15%
Cost of Project -500000 -550000
Cash inflow in 2018 400000 20000
Cash inflow in 2019 60000 600000
Cash inflow in 2020 50000 60000
Cash inflow in 2021 70000 70000
Cash inflow in 2022 80000 80000
NPV 5867.38 40325.34

IRR 16% 18%
Project recommended on the basis of:

NPV PROJECT B
IRR PROJECT B
Trans Number Name Date
1 Betsy 1/4/2004
2 Hallagan 10/3/2004
3 Ashley 2/25/2005
5 Zaret 6/17/2004
6 Colleen 11/27/2005
7 Cristina 3/21/2004
8 Colleen 12/17/2006
9 Ashley 5/7/2006
10 Betsy 7/8/2006
11 Ashley 11/29/2004
12 Ashley 11/18/2004
13 Emilee 8/31/2005
15 Zaret 9/20/2006
16 Emilee 12/4/2004
17 Colleen 4/30/2006
18 Jen 8/31/2005
19 Jen 10/27/2004
20 Zaret 11/27/2005
21 Zaret 2/6/2006
22 Betsy 9/24/2004
23 Colleen 1/2/2006
26 Emilee 6/12/2006
27 Jen 12/4/2004
28 Cristina 9/22/2005
32 Cristina 3/28/2006
33 Cici 6/17/2004
34 Zaret 9/9/2006
39 Cici 2/23/2006
40 Hallagan 6/24/2006
41 Emilee 6/2/2004
42 Emilee 10/4/2005
43 Betsy 1/4/2004
44 Colleen 6/6/2004
45 Emilee 9/20/2006
46 Ashley 9/8/2005
47 Zaret 9/24/2004
48 Emilee 5/24/2005
49 Betsy 11/18/2004
50 Zaret 11/18/2004
51 Zaret 6/15/2005
53 Cici 7/7/2005
54 Cristina 10/4/2005
55 Jen 5/22/2006
56 Cristina 12/4/2004
57 Cici 6/28/2004
58 Cristina 12/4/2004
59 Cristina 8/12/2005
60 Jen 10/27/2004
61 Colleen 11/16/2005
62 Emilee 11/8/2004
63 Cici 6/17/2004
64 Emilee 11/5/2006
65 Ashley 10/4/2005
66 Betsy 1/1/2005
67 Hallagan 5/11/2005
68 Zaret 7/16/2006
69 Cristina 1/23/2005
70 Emilee 12/21/2004
71 Ashley 11/16/2005
72 Zaret 6/17/2004
73 Cristina 6/26/2005
74 Ashley 12/4/2004
75 Jen 1/23/2005
76 Colleen 6/3/2006
77 Cristina 1/15/2004
78 Emilee 12/17/2006
79 Cristina 2/14/2005
80 Jen 3/30/2005
81 Jen 10/1/2006
82 Colleen 7/29/2005
83 Cici 7/11/2004
84 Ashley 1/10/2006
85 Cici 2/17/2004
86 Jen 9/8/2005
87 Emilee 8/31/2005
88 Zaret 12/19/2005
89 Cici 3/19/2005
90 Cici 6/13/2006
91 Betsy 8/18/2006
92 Jen 5/26/2004
93 Zaret 12/4/2004
94 Colleen 11/5/2006
95 Emilee 8/20/2005
96 Jen 12/17/2006
97 Cristina 11/25/2006
98 Jen 12/4/2004
99 Colleen 1/21/2006
100 Betsy 3/10/2005
101 Zaret 1/15/2004
102 Cristina 11/8/2004
103 Hallagan 5/13/2005
104 Jen 3/17/2006
105 Cristina 9/13/2004
106 Jen 3/30/2005
107 Emilee 3/21/2004
108 Cici 8/31/2005
109 Ashley 7/16/2006
110 Ashley 8/3/2005
111 Cici 5/10/2004
112 Cici 11/18/2004
113 Emilee 6/12/2006
114 Betsy 9/22/2005
115 Emilee 1/21/2006
116 Zaret 6/24/2006
117 Zaret 2/6/2006
118 Cici 5/24/2005
119 Colleen 5/22/2006
120 Hallagan 10/25/2005
121 Zaret 6/3/2006
122 Jen 7/27/2006
123 Zaret 4/30/2006
124 Ashley 10/1/2006
125 Hallagan 11/16/2005
126 Zaret 4/23/2004
127 Emilee 7/7/2005
128 Cici 5/13/2005
129 Zaret 12/2/2006
130 Ashley 11/14/2006
131 Jen 11/29/2004
132 Cici 3/21/2004
133 Betsy 9/7/2004
134 Cristina 12/17/2006
135 Cristina 2/14/2005
136 Colleen 3/30/2005
137 Emilee 10/27/2004
138 Colleen 7/7/2005
139 Betsy 5/24/2005
140 Jen 6/28/2004
141 Jen 12/28/2006
142 Betsy 1/2/2006
143 Colleen 3/2/2005
144 Ashley 10/23/2006
145 Cici 9/24/2004
146 Emilee 7/7/2005
147 Emilee 8/3/2005
148 Ashley 3/11/2006
149 Cici 8/3/2005
150 Cristina 3/17/2006
151 Emilee 7/7/2005
152 Zaret 2/9/2004
153 Cici 10/16/2004
154 Jen 11/8/2004
155 Betsy 3/2/2005
156 Emilee 12/30/2005
157 Emilee 11/9/2005
158 Jen 5/15/2004
159 Emilee 1/23/2005
160 Cici 1/1/2005
161 Cristina 2/17/2004
162 Hallagan 2/25/2005
163 Cici 9/8/2005
164 Hallagan 12/10/2006
165 Hallagan 12/19/2005
166 Emilee 3/30/2005
167 Betsy 3/21/2004
168 Cristina 5/22/2006
169 Ashley 2/17/2004
170 Jen 6/13/2006
171 Betsy 10/14/2005
172 Colleen 2/28/2004
173 Emilee 7/16/2006
174 Jen 10/3/2004
175 Emilee 4/23/2004
176 Betsy 11/27/2005
177 Cici 7/20/2004
178 Ashley 12/19/2005
179 Hallagan 9/22/2005
180 Colleen 5/26/2004
181 Hallagan 10/14/2005
182 Ashley 4/5/2004
183 Hallagan 11/29/2004
184 Jen 8/22/2004
185 Emilee 7/7/2005
186 Betsy 11/25/2006
187 Colleen 3/17/2006
188 Jen 4/5/2004
189 Colleen 6/15/2005
190 Cici 1/10/2006
191 Jen 6/2/2004
192 Cristina 3/10/2005
193 Cristina 10/1/2006
194 Emilee 1/21/2006
195 Hallagan 10/12/2004
196 Jen 3/19/2005
197 Colleen 6/2/2004
198 Colleen 5/22/2006
199 Cristina 11/25/2006
200 Cristina 3/17/2006
201 Cici 6/26/2005
202 Hallagan 12/30/2005
203 Cici 12/28/2006
204 Cici 8/18/2006
205 Jen 4/19/2006
206 Hallagan 6/12/2006
207 Colleen 6/2/2004
208 Jen 5/7/2006
209 Jen 1/4/2004
210 Betsy 6/3/2006
211 Jen 4/30/2006
212 Colleen 11/5/2006
213 Jen 11/16/2005
214 Zaret 12/2/2006
215 Betsy 1/1/2005
216 Hallagan 2/23/2006
217 Cici 9/24/2004
218 Cici 3/30/2005
219 Colleen 3/2/2005
220 Ashley 1/15/2004
221 Cristina 9/20/2006
222 Ashley 7/20/2004
223 Betsy 9/13/2004
224 Cristina 5/10/2004
225 Zaret 6/2/2004
226 Jen 6/6/2004
227 Hallagan 1/21/2006
228 Betsy 2/23/2006
229 Cici 12/4/2004
230 Hallagan 11/25/2006
231 Zaret 3/21/2004
232 Ashley 6/6/2004
233 Emilee 11/8/2004
234 Emilee 7/11/2004
235 Jen 12/21/2004
236 Cici 1/10/2006
237 Cristina 9/24/2004
238 Ashley 1/1/2005
239 Cici 1/10/2006
240 Emilee 5/11/2005
241 Emilee 2/5/2005
242 Emilee 4/21/2005
243 Colleen 9/7/2004
244 Cristina 2/25/2005
245 Cici 9/7/2004
246 Hallagan 8/29/2006
247 Betsy 11/14/2006
248 Zaret 8/20/2005
249 Betsy 3/19/2005
250 Colleen 3/11/2006
251 Colleen 4/5/2004
252 Ashley 10/4/2005
253 Ashley 9/24/2004
254 Emilee 3/30/2005
255 Ashley 1/4/2004
256 Hallagan 6/2/2004
257 Hallagan 7/7/2005
258 Emilee 12/1/2005
259 Colleen 2/14/2005
260 Zaret 1/15/2004
261 Cici 7/16/2006
262 Jen 8/29/2006
263 Zaret 3/11/2006
264 Colleen 5/13/2005
265 Hallagan 7/18/2005
266 Colleen 6/15/2005
267 Cristina 7/29/2005
268 Cristina 7/11/2004
269 Cristina 6/15/2005
270 Zaret 6/6/2004
271 Hallagan 2/5/2005
272 Cici 11/5/2006
273 Ashley 6/24/2006
274 Cici 11/27/2005
275 Hallagan 8/12/2005
276 Cici 9/8/2005
277 Hallagan 12/1/2005
278 Betsy 8/3/2005
279 Cici 5/15/2004
280 Jen 1/10/2006
281 Cristina 7/29/2005
282 Hallagan 10/12/2004
283 Emilee 5/26/2004
284 Emilee 8/22/2004
285 Jen 8/18/2006
286 Jen 3/30/2005
287 Ashley 12/17/2006
288 Ashley 11/9/2005
289 Jen 7/7/2005
290 Emilee 11/16/2005
291 Zaret 1/10/2006
292 Ashley 11/8/2004
293 Betsy 7/8/2006
294 Betsy 2/28/2004
295 Betsy 7/27/2006
296 Jen 4/21/2005
297 Betsy 6/3/2006
298 Zaret 5/26/2004
299 Hallagan 8/31/2005
300 Zaret 6/28/2004
301 Zaret 4/21/2005
302 Jen 10/23/2006
303 Colleen 4/5/2004
304 Cici 5/22/2006
305 Hallagan 2/14/2005
306 Zaret 2/25/2005
307 Zaret 8/20/2005
308 Cici 5/15/2004
309 Cici 11/18/2004
310 Zaret 7/7/2005
311 Betsy 2/28/2004
312 Zaret 7/31/2004
313 Colleen 12/30/2005
314 Cici 6/28/2004
315 Betsy 12/1/2005
316 Cristina 5/11/2005
317 Cristina 1/15/2004
318 Jen 10/16/2004
319 Ashley 7/11/2004
320 Jen 5/15/2004
321 Hallagan 10/16/2004
322 Jen 6/26/2005
323 Colleen 3/17/2006
324 Emilee 9/20/2006
325 Hallagan 6/6/2004
326 Hallagan 11/8/2004
327 Emilee 12/10/2006
328 Hallagan 9/7/2004
329 Emilee 10/14/2005
330 Cici 1/26/2004
331 Cici 11/8/2004
332 Cristina 3/11/2006
333 Jen 6/17/2004
334 Zaret 6/6/2004
335 Jen 4/6/2005
336 Cristina 11/29/2004
337 Cristina 11/5/2006
338 Zaret 7/27/2006
339 Colleen 11/8/2004
340 Hallagan 3/28/2006
341 Hallagan 3/30/2005
342 Cristina 12/17/2006
343 Colleen 2/14/2005
344 Ashley 5/26/2004
345 Cici 7/18/2005
346 Colleen 11/18/2004
347 Emilee 5/24/2005
348 Hallagan 4/19/2006
349 Jen 8/31/2005
350 Zaret 12/2/2006
351 Colleen 6/26/2005
352 Colleen 12/1/2005
353 Emilee 11/9/2005
354 Ashley 10/14/2005
355 Jen 9/9/2006
356 Ashley 8/29/2006
357 Ashley 6/15/2005
358 Zaret 9/22/2005
359 Betsy 12/17/2006
360 Cristina 5/26/2004
361 Cristina 11/29/2004
362 Jen 11/16/2005
363 Ashley 12/10/2006
364 Cici 5/7/2006
365 Jen 5/22/2006
366 Emilee 10/14/2005
367 Hallagan 9/8/2005
368 Colleen 5/7/2006
369 Hallagan 2/28/2004
370 Cristina 11/9/2005
371 Ashley 8/20/2005
372 Ashley 3/10/2005
373 Cici 4/30/2006
374 Hallagan 8/18/2006
375 Zaret 1/2/2006
376 Cici 3/21/2004
377 Hallagan 6/2/2004
378 Emilee 2/23/2006
379 Zaret 7/31/2004
380 Cristina 10/23/2006
381 Cici 1/15/2004
382 Zaret 3/17/2006
383 Jen 6/26/2005
384 Emilee 3/17/2006
385 Cici 5/26/2004
386 Jen 6/3/2006
387 Ashley 3/28/2006
388 Ashley 3/21/2004
389 Colleen 10/4/2005
390 Jen 5/15/2004
391 Hallagan 1/21/2006
392 Jen 2/25/2005
393 Betsy 1/4/2004
394 Ashley 12/21/2004
395 Betsy 5/15/2004
396 Jen 10/12/2004
397 Cristina 5/26/2004
398 Ashley 3/30/2005
399 Ashley 1/15/2004
400 Colleen 2/14/2005
401 Cristina 8/3/2005
402 Emilee 10/4/2005
403 Colleen 10/12/2004
404 Cristina 5/13/2005
405 Zaret 4/5/2004
406 Colleen 2/17/2004
407 Emilee 10/3/2004
408 Jen 5/22/2006
409 Betsy 10/16/2004
410 Zaret 7/29/2005
411 Betsy 9/9/2006
412 Jen 4/6/2005
413 Hallagan 2/25/2005
414 Cici 4/23/2004
415 Jen 6/28/2004
416 Zaret 7/7/2005
417 Cristina 3/10/2005
418 Betsy 2/23/2006
419 Cristina 10/3/2004
420 Hallagan 11/29/2004
421 Ashley 12/1/2005
422 Zaret 1/21/2006
423 Jen 12/2/2006
424 Betsy 9/8/2005
425 Colleen 1/23/2005
426 Jen 8/20/2005
427 Zaret 12/17/2006
428 Colleen 5/10/2004
429 Jen 6/24/2006
430 Emilee 9/13/2004
431 Ashley 11/5/2006
432 Hallagan 9/7/2004
433 Betsy 6/6/2004
434 Hallagan 8/18/2006
435 Jen 1/2/2006
436 Betsy 2/28/2004
437 Zaret 3/17/2006
438 Cristina 10/23/2006
439 Cici 10/23/2006
440 Colleen 4/30/2006
441 Cici 3/19/2005
442 Cici 1/26/2004
443 Ashley 2/17/2004
444 Betsy 10/12/2004
445 Cristina 7/8/2006
446 Hallagan 4/6/2005
447 Hallagan 1/21/2006
448 Cici 1/15/2004
449 Ashley 6/6/2004
450 Cristina 12/21/2004
451 Betsy 6/2/2004
452 Zaret 4/5/2004
453 Betsy 3/10/2005
454 Jen 6/17/2004
455 Ashley 8/31/2005
456 Cici 1/10/2006
457 Jen 6/3/2006
458 Zaret 6/13/2006
459 Colleen 10/4/2005
460 Colleen 4/23/2004
461 Ashley 1/26/2004
462 Cristina 2/28/2004
463 Colleen 4/21/2005
464 Hallagan 8/29/2006
465 Ashley 6/13/2006
466 Zaret 12/2/2006
467 Colleen 7/8/2006
468 Cici 6/26/2005
469 Cici 9/8/2005
470 Betsy 5/10/2004
471 Ashley 12/10/2006
472 Cristina 4/23/2004
473 Colleen 3/19/2005
474 Cici 4/5/2004
475 Betsy 7/18/2005
476 Ashley 9/9/2006
477 Cici 6/17/2004
478 Hallagan 12/2/2006
479 Emilee 5/24/2005
480 Zaret 5/22/2006
481 Jen 10/14/2005
482 Jen 10/3/2004
483 Cici 12/10/2006
484 Jen 5/7/2006
485 Zaret 7/11/2004
486 Jen 3/30/2005
487 Betsy 1/23/2005
488 Betsy 7/20/2004
489 Zaret 7/27/2006
490 Jen 12/2/2006
491 Hallagan 6/6/2004
492 Betsy 11/27/2005
493 Ashley 4/23/2004
494 Ashley 6/3/2006
495 Jen 2/23/2006
496 Jen 10/25/2005
497 Betsy 5/13/2005
498 Zaret 6/3/2006
499 Zaret 11/5/2006
500 Colleen 6/13/2006
501 Colleen 12/10/2006
502 Cristina 4/5/2004
503 Ashley 7/7/2005
504 Colleen 12/21/2004
505 Cristina 6/28/2004
506 Jen 9/22/2005
507 Zaret 7/18/2005
508 Cici 7/16/2006
509 Jen 3/19/2005
510 Zaret 2/28/2004
511 Jen 8/4/2006
512 Betsy 4/5/2004
513 Hallagan 7/7/2005
514 Betsy 12/19/2005
515 Jen 2/17/2004
516 Colleen 11/9/2005
517 Cristina 9/13/2004
518 Betsy 1/4/2004
519 Zaret 3/17/2006
520 Betsy 5/15/2004
521 Hallagan 5/11/2005
522 Cici 11/5/2006
523 Emilee 3/19/2005
524 Emilee 3/21/2004
525 Cristina 5/10/2004
526 Betsy 1/26/2004
527 Jen 1/15/2004
528 Zaret 6/24/2006
529 Hallagan 12/19/2005
530 Hallagan 8/22/2004
531 Cici 10/12/2004
532 Jen 10/14/2005
533 Hallagan 9/24/2004
534 Zaret 11/25/2006
535 Cristina 8/20/2005
536 Jen 5/26/2004
537 Emilee 1/10/2006
538 Hallagan 11/8/2004
539 Colleen 1/4/2004
540 Ashley 3/19/2005
541 Cristina 2/25/2005
542 Jen 2/25/2005
543 Zaret 2/9/2004
544 Colleen 1/21/2006
545 Hallagan 1/4/2004
546 Betsy 10/23/2006
547 Betsy 1/10/2006
548 Betsy 10/1/2006
549 Cici 12/4/2004
550 Jen 2/25/2005
551 Ashley 4/19/2006
552 Cristina 11/29/2004
553 Zaret 12/17/2006
554 Hallagan 7/18/2005
555 Ashley 11/14/2006
556 Jen 4/30/2006
557 Cristina 2/9/2004
558 Betsy 10/27/2004
559 Jen 9/9/2006
560 Jen 7/27/2006
561 Zaret 1/4/2004
562 Ashley 5/26/2004
563 Ashley 7/20/2004
564 Ashley 1/26/2004
565 Hallagan 7/11/2004
566 Emilee 8/22/2004
567 Cici 8/18/2006
568 Cici 1/23/2005
569 Jen 4/6/2005
570 Emilee 3/19/2005
571 Hallagan 7/27/2006
572 Emilee 6/12/2006
573 Jen 7/29/2005
574 Betsy 9/24/2004
575 Colleen 1/1/2005
576 Jen 4/30/2006
577 Hallagan 3/10/2005
578 Hallagan 7/11/2004
579 Zaret 12/10/2006
580 Cici 10/14/2005
581 Hallagan 11/27/2005
582 Cristina 5/11/2005
583 Cici 11/16/2005
584 Jen 2/14/2005
585 Emilee 10/4/2005
586 Cici 1/2/2006
587 Ashley 4/6/2005
588 Cristina 10/27/2004
589 Cristina 2/17/2004
590 Hallagan 1/2/2006
591 Ashley 1/15/2004
592 Cici 7/8/2006
593 Emilee 1/15/2004
594 Hallagan 2/6/2006
595 Colleen 12/1/2005
596 Jen 3/21/2004
597 Emilee 7/20/2004
598 Hallagan 6/12/2006
599 Cici 3/11/2006
600 Emilee 6/17/2004
601 Zaret 7/8/2006
602 Cici 2/6/2006
603 Betsy 1/15/2004
604 Colleen 12/19/2005
605 Colleen 3/10/2005
606 Zaret 8/12/2005
607 Colleen 11/8/2004
608 Colleen 9/24/2004
609 Jen 6/17/2004
610 Zaret 11/9/2005
611 Betsy 7/8/2006
612 Hallagan 8/31/2005
613 Ashley 7/27/2006
614 Cristina 2/5/2005
615 Hallagan 11/25/2006
616 Cristina 1/21/2006
617 Jen 6/28/2004
618 Colleen 4/19/2006
619 Colleen 5/22/2006
620 Cristina 5/10/2004
621 Emilee 12/4/2004
622 Ashley 6/17/2004
623 Colleen 1/4/2004
624 Hallagan 9/24/2004
625 Jen 1/21/2006
626 Zaret 2/6/2006
627 Colleen 5/22/2006
628 Betsy 12/2/2006
629 Cristina 3/11/2006
630 Hallagan 10/1/2006
631 Jen 6/24/2006
632 Betsy 6/26/2005
633 Hallagan 6/15/2005
634 Jen 9/9/2006
635 Betsy 4/23/2004
636 Hallagan 10/25/2005
637 Hallagan 7/7/2005
638 Hallagan 7/31/2004
639 Jen 7/29/2005
640 Emilee 7/11/2004
641 Emilee 3/11/2006
642 Ashley 12/30/2005
643 Hallagan 4/1/2004
644 Cici 2/5/2005
645 Cici 1/4/2004
646 Emilee 2/6/2006
647 Ashley 3/21/2004
648 Emilee 11/29/2004
649 Zaret 1/2/2006
650 Ashley 2/9/2004
651 Emilee 12/2/2006
652 Emilee 1/23/2005
653 Betsy 3/2/2005
654 Jen 12/21/2004
655 Jen 7/7/2005
656 Cici 5/22/2006
657 Jen 9/20/2006
658 Hallagan 1/21/2006
659 Zaret 9/7/2004
660 Zaret 3/30/2005
661 Zaret 2/17/2004
662 Emilee 3/11/2006
663 Hallagan 11/14/2006
664 Betsy 6/15/2005
665 Cristina 9/20/2006
666 Jen 6/13/2006
667 Cici 12/2/2006
668 Colleen 8/31/2005
669 Cristina 5/7/2006
670 Betsy 9/13/2004
671 Zaret 8/4/2006
672 Jen 11/27/2005
673 Hallagan 3/17/2006
674 Jen 2/25/2005
675 Betsy 8/22/2004
676 Hallagan 6/2/2004
677 Colleen 2/5/2005
678 Jen 3/2/2005
679 Colleen 5/13/2005
680 Cristina 12/10/2006
681 Betsy 9/13/2004
682 Emilee 7/11/2004
683 Jen 3/10/2005
684 Emilee 4/6/2005
685 Jen 7/8/2006
686 Hallagan 1/10/2006
687 Ashley 12/28/2006
688 Betsy 12/4/2004
689 Emilee 4/19/2006
690 Emilee 11/9/2005
691 Betsy 10/1/2006
692 Ashley 12/28/2006
693 Jen 5/10/2004
694 Betsy 3/10/2005
695 Zaret 3/19/2005
696 Betsy 7/20/2004
697 Jen 6/3/2006
698 Jen 9/13/2004
699 Emilee 4/30/2006
700 Cristina 3/21/2004
701 Betsy 5/26/2004
702 Emilee 4/19/2006
703 Colleen 6/17/2004
704 Cici 7/31/2004
705 Ashley 6/15/2005
706 Ashley 10/3/2004
707 Cici 1/15/2004
708 Ashley 1/23/2005
709 Colleen 4/23/2004
710 Jen 8/22/2004
711 Ashley 9/8/2005
712 Hallagan 1/15/2004
713 Betsy 6/12/2006
714 Cristina 2/23/2006
715 Jen 6/13/2006
716 Hallagan 2/25/2005
717 Ashley 12/1/2005
718 Jen 12/2/2006
719 Cici 9/13/2004
720 Cristina 3/11/2006
721 Ashley 10/23/2006
722 Cristina 1/15/2004
723 Zaret 8/22/2004
724 Jen 8/12/2005
725 Colleen 9/8/2005
726 Cristina 7/11/2004
727 Zaret 3/10/2005
728 Hallagan 6/13/2006
729 Jen 2/17/2004
730 Cristina 3/17/2006
731 Betsy 7/20/2004
732 Hallagan 7/7/2005
733 Betsy 11/8/2004
734 Zaret 12/17/2006
735 Betsy 2/5/2005
736 Cristina 9/7/2004
737 Colleen 1/21/2006
738 Zaret 3/19/2005
739 Hallagan 1/23/2005
740 Cristina 5/26/2004
741 Betsy 12/4/2004
742 Cristina 2/5/2005
743 Colleen 7/7/2005
744 Jen 1/4/2004
745 Colleen 2/14/2005
746 Colleen 5/22/2006
747 Betsy 4/19/2006
748 Cristina 2/14/2005
749 Cici 4/19/2006
750 Cici 11/5/2006
751 Cristina 11/29/2004
752 Colleen 10/25/2005
753 Betsy 1/21/2006
754 Cristina 12/1/2005
755 Hallagan 7/27/2006
756 Cici 5/15/2004
757 Betsy 11/29/2004
758 Ashley 10/3/2004
759 Cici 10/25/2005
760 Cristina 12/4/2004
761 Cristina 7/29/2005
762 Colleen 3/30/2005
763 Emilee 11/5/2006
764 Cici 6/12/2006
765 Jen 4/5/2004
766 Cici 1/4/2004
767 Colleen 6/12/2006
768 Colleen 6/26/2005
769 Jen 1/23/2005
770 Colleen 3/21/2004
771 Cristina 6/26/2005
772 Betsy 2/28/2004
773 Emilee 9/8/2005
774 Jen 3/30/2005
775 Cristina 7/29/2005
776 Cristina 7/31/2004
777 Cici 2/28/2004
778 Ashley 9/8/2005
779 Cici 10/4/2005
780 Jen 12/10/2006
781 Betsy 6/12/2006
782 Cristina 11/14/2006
783 Betsy 11/25/2006
784 Betsy 10/14/2005
785 Ashley 10/4/2005
786 Cici 4/21/2005
787 Jen 3/2/2005
788 Ashley 12/10/2006
789 Jen 5/24/2005
790 Cici 11/16/2005
791 Cici 7/20/2004
792 Colleen 12/4/2004
793 Cici 5/11/2005
794 Hallagan 12/4/2004
795 Hallagan 5/26/2004
796 Emilee 6/3/2006
797 Zaret 1/1/2005
798 Cristina 12/28/2006
799 Colleen 6/12/2006
800 Zaret 5/10/2004
801 Cristina 10/1/2006
802 Zaret 6/26/2005
803 Hallagan 8/18/2006
804 Cici 6/3/2006
805 Hallagan 8/12/2005
806 Emilee 8/18/2006
807 Zaret 4/1/2004
808 Emilee 2/17/2004
809 Jen 2/23/2006
810 Jen 5/10/2004
811 Emilee 3/21/2004
812 Cici 6/6/2004
813 Colleen 4/6/2005
814 Ashley 5/26/2004
815 Colleen 1/21/2006
816 Jen 10/16/2004
817 Betsy 8/4/2006
818 Hallagan 12/4/2004
819 Betsy 2/6/2006
820 Cristina 4/21/2005
821 Zaret 9/20/2006
822 Cici 10/14/2005
823 Colleen 8/18/2006
824 Hallagan 1/4/2004
825 Betsy 8/31/2005
826 Jen 12/10/2006
827 Jen 9/20/2006
828 Zaret 3/11/2006
829 Colleen 11/14/2006
830 Jen 3/28/2006
831 Ashley 6/12/2006
832 Zaret 5/22/2006
833 Emilee 1/26/2004
834 Hallagan 10/1/2006
835 Ashley 8/31/2005
836 Jen 12/2/2006
837 Emilee 2/6/2006
838 Cristina 6/3/2006
839 Zaret 2/17/2004
840 Zaret 4/30/2006
841 Jen 2/9/2004
842 Cristina 7/11/2004
843 Hallagan 3/21/2004
844 Ashley 10/23/2006
845 Cici 8/22/2004
846 Zaret 6/26/2005
847 Cristina 12/4/2004
848 Jen 6/6/2004
849 Ashley 2/6/2006
850 Emilee 10/16/2004
851 Cici 7/11/2004
852 Jen 7/27/2006
853 Cici 11/16/2005
854 Emilee 5/22/2006
855 Betsy 1/23/2005
856 Colleen 12/4/2004
857 Hallagan 8/22/2004
858 Jen 6/12/2006
859 Cristina 4/6/2005
860 Cristina 6/2/2004
861 Betsy 11/9/2005
862 Hallagan 6/15/2005
863 Ashley 8/20/2005
864 Betsy 9/8/2005
865 Colleen 2/17/2004
866 Cici 10/27/2004
867 Zaret 3/17/2006
868 Emilee 10/3/2004
869 Cici 5/7/2006
870 Emilee 6/2/2004
871 Cici 11/5/2006
872 Betsy 9/20/2006
873 Ashley 7/11/2004
874 Emilee 7/7/2005
875 Cici 7/16/2006
876 Jen 3/17/2006
877 Emilee 1/23/2005
878 Betsy 9/24/2004
879 Colleen 2/14/2005
880 Ashley 9/20/2006
881 Emilee 10/4/2005
882 Cristina 10/12/2004
883 Emilee 7/7/2005
884 Zaret 11/16/2005
885 Cici 7/8/2006
886 Zaret 4/23/2004
887 Jen 8/3/2005
888 Colleen 1/15/2004
889 Colleen 7/31/2004
890 Betsy 1/2/2006
891 Emilee 7/16/2006
892 Colleen 7/20/2004
893 Colleen 8/12/2005
894 Cici 5/11/2005
895 Cristina 10/12/2004
896 Cristina 6/28/2004
897 Colleen 7/20/2004
898 Emilee 8/18/2006
899 Emilee 1/26/2004
900 Colleen 3/21/2004
901 Betsy 6/12/2006
902 Jen 1/10/2006
903 Emilee 7/16/2006
904 Hallagan 8/20/2005
905 Zaret 8/31/2005
906 Ashley 3/30/2005
907 Jen 6/24/2006
908 Betsy 3/2/2005
909 Ashley 5/10/2004
910 Emilee 3/19/2005
911 Zaret 7/11/2004
912 Emilee 5/7/2006
913 Jen 4/21/2005
914 Cici 5/7/2006
915 Ashley 6/13/2006
916 Cristina 8/31/2005
917 Zaret 7/16/2006
918 Emilee 5/22/2006
919 Jen 5/7/2006
920 Emilee 10/1/2006
921 Zaret 10/4/2005
922 Jen 2/5/2005
923 Betsy 10/4/2005
924 Ashley 6/2/2004
925 Jen 10/1/2006
926 Cici 12/19/2005
927 Cici 7/11/2004
928 Jen 11/27/2005
929 Zaret 10/3/2004
930 Cici 9/13/2004
931 Zaret 10/14/2005
932 Cici 1/21/2006
933 Jen 1/23/2005
934 Zaret 1/4/2004
935 Emilee 3/28/2006
936 Cristina 5/7/2006
937 Ashley 7/29/2005
938 Ashley 7/20/2004
939 Hallagan 2/28/2004
940 Colleen 1/1/2005
941 Betsy 7/18/2005
942 Zaret 6/2/2004
943 Jen 12/1/2005
944 Betsy 9/24/2004
945 Emilee 3/2/2005
946 Cici 8/22/2004
947 Colleen 1/26/2004
948 Ashley 11/25/2006
949 Cristina 6/6/2004
950 Ashley 10/27/2004
951 Colleen 6/17/2004
952 Cristina 4/19/2006
953 Cristina 2/23/2006
954 Zaret 3/11/2006
955 Zaret 12/1/2005
956 Jen 3/19/2005
957 Ashley 12/30/2005
958 Emilee 4/5/2004
959 Ashley 4/21/2005
960 Emilee 9/20/2006
961 Cristina 10/1/2006
962 Ashley 4/1/2004
963 Colleen 8/20/2005
964 Hallagan 9/20/2006
965 Betsy 8/31/2005
966 Zaret 7/27/2006
967 Cristina 11/18/2004
968 Zaret 8/4/2006
969 Betsy 2/25/2005
970 Betsy 5/22/2006
971 Emilee 1/2/2006
972 Cici 12/2/2006
973 Cici 8/18/2006
974 Ashley 12/10/2006
975 Emilee 9/13/2004
976 Zaret 9/9/2006
977 Cici 12/2/2006
978 Zaret 5/13/2005
979 Emilee 12/2/2006
980 Zaret 2/6/2006
981 Colleen 8/20/2005
982 Ashley 3/30/2005
983 Hallagan 2/23/2006
984 Emilee 12/28/2006
985 Hallagan 8/29/2006
986 Betsy 2/5/2005
987 Emilee 11/5/2006
988 Betsy 5/13/2005
989 Jen 5/15/2004
990 Colleen 2/17/2004
991 Cristina 1/15/2004
992 Jen 11/16/2005
993 Zaret 1/4/2004
994 Colleen 5/26/2004
995 Betsy 12/2/2006
996 Colleen 9/13/2004
997 Emilee 6/6/2004
998 Emilee 3/10/2005
999 Ashley 10/14/2005
1000 Cristina 5/13/2005
1001 Cristina 2/17/2004
1002 Colleen 5/10/2004
1003 Zaret 9/24/2004
1004 Zaret 8/4/2006
1005 Emilee 9/7/2004
1006 Ashley 3/21/2004
1007 Cici 12/4/2004
1008 Ashley 8/12/2005
1009 Betsy 4/30/2006
1010 Zaret 6/24/2006
1011 Colleen 10/12/2004
1012 Ashley 5/13/2005
1013 Colleen 10/14/2005
1014 Cici 8/12/2005
1015 Ashley 1/2/2006
1016 Cici 12/10/2006
1017 Jen 8/18/2006
1018 Zaret 8/22/2004
1019 Hallagan 2/9/2004
1020 Emilee 3/17/2006
1021 Colleen 8/31/2005
1022 Emilee 11/5/2006
1023 Betsy 9/22/2005
1024 Cici 10/25/2005
1025 Cici 7/29/2005
1026 Hallagan 9/24/2004
1027 Colleen 3/17/2006
1028 Cici 1/2/2006
1029 Cici 7/7/2005
1030 Hallagan 5/24/2005
1031 Cici 2/14/2005
1032 Betsy 2/17/2004
1033 Hallagan 6/12/2006
1034 Emilee 9/20/2006
1035 Emilee 10/4/2005
1036 Betsy 11/8/2004
1037 Cristina 12/10/2006
1038 Cici 9/24/2004
1039 Emilee 6/15/2005
1040 Cristina 6/28/2004
1041 Colleen 5/7/2006
1042 Jen 9/9/2006
1043 Cici 3/21/2004
1044 Zaret 4/30/2006
1045 Cristina 2/9/2004
1046 Cici 6/2/2004
1047 Cici 3/2/2005
1048 Emilee 11/16/2005
1049 Colleen 11/8/2004
1050 Betsy 10/12/2004
1051 Cici 11/16/2005
1052 Colleen 3/28/2006
1053 Hallagan 6/15/2005
1054 Emilee 1/15/2004
1055 Jen 7/7/2005
1056 Betsy 11/18/2004
1057 Colleen 9/24/2004
1058 Betsy 4/5/2004
1059 Betsy 10/3/2004
1060 Hallagan 3/28/2006
1061 Cristina 10/3/2004
1062 Jen 12/19/2005
1063 Zaret 4/23/2004
1064 Emilee 8/20/2005
1065 Jen 10/14/2005
1066 Betsy 6/3/2006
1067 Jen 3/19/2005
1068 Cici 3/10/2005
1069 Colleen 2/6/2006
1070 Hallagan 7/20/2004
1071 Hallagan 10/12/2004
1072 Hallagan 11/18/2004
1073 Jen 9/8/2005
1074 Betsy 11/14/2006
1075 Cici 10/14/2005
1076 Jen 6/28/2004
1077 Hallagan 12/19/2005
1078 Ashley 8/29/2006
1079 Emilee 12/4/2004
1080 Colleen 6/26/2005
1081 Cici 4/30/2006
1082 Cristina 6/3/2006
1083 Emilee 4/21/2005
1084 Ashley 9/24/2004
1085 Colleen 4/21/2005
1086 Jen 12/19/2005
1087 Colleen 4/21/2005
1088 Ashley 4/1/2004
1089 Zaret 6/28/2004
1090 Ashley 11/14/2006
1091 Zaret 8/22/2004
1092 Colleen 7/27/2006
1093 Betsy 10/12/2004
1094 Ashley 8/22/2004
1095 Betsy 1/4/2004
1096 Emilee 4/5/2004
1097 Cristina 5/13/2005
1098 Cristina 5/7/2006
1099 Emilee 3/17/2006
1100 Colleen 12/28/2006
1101 Cici 3/2/2005
1102 Zaret 11/16/2005
1103 Cici 6/3/2006
1104 Colleen 5/10/2004
1105 Emilee 5/11/2005
1106 Betsy 1/1/2005
1107 Colleen 10/3/2004
1108 Hallagan 8/3/2005
1109 Betsy 3/2/2005
1110 Colleen 6/3/2006
1111 Ashley 8/31/2005
1112 Hallagan 1/2/2006
1113 Zaret 5/10/2004
1114 Jen 12/30/2005
1115 Cristina 12/4/2004
1116 Betsy 7/16/2006
1117 Cici 10/12/2004
1118 Jen 3/11/2006
1119 Cici 6/2/2004
1120 Betsy 2/17/2004
1121 Zaret 5/10/2004
1122 Colleen 1/2/2006
1123 Cici 3/28/2006
1124 Ashley 2/14/2005
1125 Betsy 12/4/2004
1126 Ashley 11/29/2004
1127 Zaret 9/20/2006
1128 Colleen 7/29/2005
1129 Hallagan 10/4/2005
1130 Cici 11/14/2006
1131 Jen 6/17/2004
1132 Cici 4/21/2005
1133 Jen 2/5/2005
1134 Cristina 9/9/2006
1135 Emilee 1/21/2006
1136 Emilee 12/1/2005
1137 Betsy 5/22/2006
1138 Hallagan 11/14/2006
1139 Jen 6/3/2006
1140 Ashley 12/17/2006
1141 Cici 11/18/2004
1142 Colleen 6/26/2005
1143 Zaret 1/2/2006
1144 Zaret 12/21/2004
1145 Hallagan 10/12/2004
1146 Hallagan 4/21/2005
1147 Zaret 9/7/2004
1148 Ashley 10/1/2006
1149 Betsy 2/28/2004
1150 Zaret 6/6/2004
1151 Colleen 5/7/2006
1152 Hallagan 3/2/2005
1153 Hallagan 1/1/2005
1154 Jen 12/21/2004
1155 Betsy 6/3/2006
1156 Zaret 11/25/2006
1157 Betsy 5/10/2004
1158 Colleen 8/29/2006
1159 Jen 5/15/2004
1160 Hallagan 11/18/2004
1161 Betsy 7/29/2005
1162 Cici 6/15/2005
1163 Emilee 9/24/2004
1164 Ashley 11/29/2004
1165 Hallagan 6/24/2006
1166 Jen 3/17/2006
1167 Zaret 11/9/2005
1168 Cristina 9/24/2004
1169 Cici 11/25/2006
1170 Emilee 2/9/2004
1171 Betsy 11/14/2006
1172 Zaret 9/22/2005
1173 Emilee 7/11/2004
1174 Hallagan 1/2/2006
1175 Jen 8/22/2004
1176 Betsy 1/21/2006
1177 Cici 3/17/2006
1178 Emilee 6/12/2006
1179 Ashley 10/4/2005
1180 Betsy 12/19/2005
1181 Betsy 10/12/2004
1182 Colleen 8/22/2004
1183 Emilee 1/1/2005
1184 Cici 6/26/2005
1185 Jen 6/24/2006
1186 Cristina 3/21/2004
1187 Ashley 10/3/2004
1188 Betsy 6/13/2006
1189 Emilee 10/27/2004
1190 Emilee 6/17/2004
1191 Cici 7/18/2005
1192 Hallagan 6/2/2004
1193 Colleen 2/14/2005
1194 Colleen 9/20/2006
1195 Jen 3/28/2006
1196 Betsy 6/17/2004
1197 Cici 9/9/2006
1198 Betsy 4/5/2004
1199 Betsy 3/28/2006
1200 Cici 1/21/2006
1201 Ashley 12/17/2006
1202 Emilee 5/13/2005
1203 Betsy 3/17/2006
1204 Cristina 6/6/2004
1205 Colleen 10/4/2005
1206 Jen 7/27/2006
1207 Cristina 5/26/2004
1208 Hallagan 7/27/2006
1209 Colleen 9/13/2004
1210 Hallagan 11/27/2005
1211 Ashley 7/31/2004
1212 Jen 2/9/2004
1213 Cici 10/25/2005
1214 Cici 6/13/2006
1215 Ashley 7/31/2004
1216 Zaret 9/13/2004
1217 Hallagan 5/22/2006
1218 Cici 3/17/2006
1219 Betsy 7/8/2006
1220 Jen 1/23/2005
1221 Emilee 12/10/2006
1222 Cristina 11/16/2005
1223 Cristina 5/13/2005
1224 Emilee 4/1/2004
1225 Jen 12/4/2004
1226 Hallagan 8/29/2006
1227 Ashley 2/25/2005
1228 Emilee 5/7/2006
1229 Zaret 4/21/2005
1230 Cici 1/23/2005
1231 Betsy 6/3/2006
1232 Colleen 1/21/2006
1233 Ashley 7/18/2005
1234 Colleen 2/23/2006
1235 Colleen 10/4/2005
1236 Colleen 8/4/2006
1237 Colleen 1/4/2004
1238 Jen 9/24/2004
1239 Zaret 5/22/2006
1240 Cristina 11/5/2006
1241 Emilee 12/28/2006
1242 Colleen 10/4/2005
1243 Zaret 5/13/2005
1244 Emilee 4/5/2004
1245 Ashley 11/16/2005
1246 Cici 5/15/2004
1247 Betsy 6/2/2004
1248 Emilee 10/4/2005
1249 Betsy 6/24/2006
1250 Cici 1/2/2006
1251 Colleen 11/16/2005
1252 Betsy 12/2/2006
1253 Betsy 12/19/2005
1254 Colleen 11/18/2004
1255 Ashley 11/8/2004
1256 Hallagan 11/25/2006
1257 Colleen 10/16/2004
1258 Betsy 7/16/2006
1259 Zaret 2/28/2004
1260 Colleen 6/2/2004
1261 Cristina 11/18/2004
1262 Jen 4/23/2004
1263 Jen 1/10/2006
1264 Jen 12/17/2006
1265 Hallagan 8/4/2006
1266 Cristina 2/17/2004
1267 Cici 5/10/2004
1268 Cristina 11/29/2004
1269 Zaret 12/21/2004
1270 Cristina 10/14/2005
1271 Hallagan 5/10/2004
1272 Hallagan 10/25/2005
1273 Betsy 3/10/2005
1274 Hallagan 5/10/2004
1275 Colleen 10/3/2004
1276 Cici 9/24/2004
1277 Cristina 11/9/2005
1278 Zaret 10/27/2004
1279 Colleen 2/9/2004
1280 Betsy 1/23/2005
1281 Jen 1/23/2005
1282 Cristina 4/23/2004
1283 Colleen 1/23/2005
1284 Betsy 4/19/2006
1285 Emilee 1/1/2005
1286 Hallagan 4/6/2005
1287 Emilee 6/24/2006
1288 Ashley 11/29/2004
1289 Hallagan 12/21/2004
1290 Betsy 7/7/2005
1291 Zaret 2/14/2005
1292 Betsy 4/30/2006
1293 Cici 8/3/2005
1294 Ashley 6/6/2004
1295 Betsy 4/21/2005
1296 Hallagan 11/29/2004
1297 Cristina 1/26/2004
1298 Zaret 7/7/2005
1299 Colleen 5/11/2005
1300 Colleen 4/23/2004
1301 Jen 8/18/2006
1302 Colleen 9/8/2005
1303 Emilee 12/30/2005
1304 Jen 10/16/2004
1305 Hallagan 7/18/2005
1306 Zaret 4/5/2004
1307 Betsy 1/2/2006
1308 Zaret 8/29/2006
1309 Zaret 3/11/2006
1310 Betsy 4/23/2004
1311 Colleen 8/22/2004
1312 Cristina 12/28/2006
1313 Ashley 7/7/2005
1314 Betsy 7/11/2004
1315 Ashley 8/22/2004
1316 Jen 11/27/2005
1317 Colleen 6/17/2004
1318 Jen 12/2/2006
1319 Jen 9/20/2006
1320 Zaret 7/11/2004
1321 Cici 11/27/2005
1322 Ashley 12/21/2004
1323 Ashley 12/17/2006
1324 Ashley 1/10/2006
1325 Zaret 2/25/2005
1326 Ashley 11/18/2004
1327 Zaret 3/2/2005
1328 Jen 6/26/2005
1329 Cici 5/13/2005
1330 Cristina 12/28/2006
1331 Cristina 4/19/2006
1332 Betsy 1/15/2004
1333 Colleen 8/3/2005
1334 Betsy 5/24/2005
1335 Betsy 1/4/2004
1336 Hallagan 5/7/2006
1337 Jen 2/23/2006
1338 Ashley 9/9/2006
1339 Jen 7/11/2004
1340 Hallagan 9/13/2004
1341 Betsy 12/30/2005
1342 Hallagan 11/5/2006
1343 Cici 7/7/2005
1344 Hallagan 7/11/2004
1345 Cristina 10/4/2005
1346 Jen 11/27/2005
1347 Cristina 10/4/2005
1348 Jen 6/6/2004
1349 Betsy 2/17/2004
1350 Cici 4/19/2006
1351 Ashley 2/17/2004
1352 Cristina 2/17/2004
1353 Hallagan 2/17/2004
1354 Colleen 2/25/2005
1355 Ashley 12/21/2004
1356 Cici 7/29/2005
1357 Hallagan 11/18/2004
1358 Ashley 10/16/2004
1359 Ashley 5/24/2005
1360 Zaret 9/22/2005
1361 Ashley 6/28/2004
1362 Emilee 6/13/2006
1363 Ashley 12/19/2005
1364 Cici 6/17/2004
1365 Hallagan 5/10/2004
1366 Jen 6/28/2004
1367 Betsy 3/17/2006
1368 Zaret 6/28/2004
1369 Hallagan 5/13/2005
1370 Cristina 10/3/2004
1371 Cici 9/24/2004
1372 Betsy 6/12/2006
1373 Jen 10/23/2006
1374 Cristina 8/29/2006
1375 Zaret 5/22/2006
1376 Zaret 1/23/2005
1377 Hallagan 8/22/2004
1378 Hallagan 4/1/2004
1379 Betsy 12/17/2006
1380 Hallagan 4/19/2006
1381 Cici 5/24/2005
1382 Zaret 10/25/2005
1383 Cristina 8/18/2006
1384 Zaret 8/12/2005
1385 Betsy 7/31/2004
1386 Colleen 3/11/2006
1387 Colleen 9/20/2006
1388 Cristina 3/30/2005
1389 Zaret 6/28/2004
1390 Colleen 6/2/2004
1391 Cristina 1/4/2004
1392 Zaret 2/28/2004
1393 Betsy 1/26/2004
1394 Cristina 6/26/2005
1395 Cici 2/25/2005
1396 Colleen 3/19/2005
1397 Cristina 3/2/2005
1398 Hallagan 5/15/2004
1399 Cici 5/15/2004
1400 Zaret 4/23/2004
1401 Emilee 9/20/2006
1402 Ashley 5/22/2006
1403 Jen 2/6/2006
1404 Betsy 6/15/2005
1405 Jen 10/16/2004
1406 Cici 5/11/2005
1407 Ashley 8/18/2006
1408 Emilee 8/12/2005
1409 Zaret 11/18/2004
1410 Cristina 10/16/2004
1411 Cristina 1/23/2005
1412 Hallagan 3/21/2004
1413 Betsy 8/18/2006
1414 Zaret 10/12/2004
1415 Jen 5/11/2005
1416 Emilee 5/10/2004
1417 Betsy 10/16/2004
1418 Ashley 2/17/2004
1419 Colleen 11/5/2006
1420 Zaret 12/21/2004
1421 Hallagan 12/10/2006
1422 Betsy 8/31/2005
1423 Cristina 1/21/2006
1424 Cristina 3/21/2004
1425 Zaret 8/4/2006
1426 Jen 9/22/2005
1427 Emilee 8/12/2005
1428 Ashley 6/12/2006
1429 Hallagan 3/30/2005
1430 Cristina 7/16/2006
1431 Jen 4/30/2006
1432 Zaret 10/23/2006
1433 Cristina 6/17/2004
1434 Emilee 10/23/2006
1435 Cici 4/30/2006
1436 Zaret 10/14/2005
1437 Cici 5/15/2004
1438 Colleen 8/18/2006
1439 Cristina 6/26/2005
1440 Ashley 6/26/2005
1441 Zaret 3/17/2006
1442 Hallagan 1/21/2006
1443 Cristina 9/24/2004
1444 Cici 12/30/2005
1445 Ashley 10/23/2006
1446 Cici 1/4/2004
1447 Colleen 6/17/2004
1448 Jen 10/23/2006
1449 Hallagan 1/10/2006
1450 Zaret 5/11/2005
1451 Colleen 10/23/2006
1452 Emilee 12/17/2006
1453 Colleen 7/8/2006
1454 Colleen 12/21/2004
1455 Zaret 7/31/2004
1456 Ashley 2/9/2004
1457 Jen 9/8/2005
1458 Zaret 4/19/2006
1459 Cristina 1/21/2006
1460 Zaret 10/23/2006
1461 Zaret 5/13/2005
1462 Cici 10/1/2006
1463 Cici 10/12/2004
1464 Betsy 5/7/2006
1465 Zaret 12/21/2004
1466 Zaret 8/31/2005
1467 Jen 1/26/2004
1468 Betsy 2/6/2006
1469 Ashley 4/6/2005
1470 Ashley 3/10/2005
1471 Cristina 12/19/2005
1472 Betsy 7/11/2004
1473 Zaret 1/4/2004
1474 Emilee 11/5/2006
1475 Ashley 12/19/2005
1476 Cristina 8/18/2006
1477 Ashley 5/13/2005
1478 Betsy 6/15/2005
1479 Cici 5/22/2006
1480 Colleen 9/7/2004
1481 Cici 8/12/2005
1482 Emilee 3/28/2006
1483 Betsy 7/29/2005
1484 Betsy 9/9/2006
1485 Betsy 1/23/2005
1486 Jen 5/13/2005
1487 Ashley 1/4/2004
1488 Cristina 1/23/2005
1489 Betsy 1/21/2006
1490 Colleen 2/9/2004
1491 Ashley 7/18/2005
1492 Colleen 12/21/2004
1493 Betsy 5/22/2006
1494 Ashley 10/14/2005
1495 Betsy 10/23/2006
1496 Zaret 11/9/2005
1497 Zaret 10/25/2005
1498 Zaret 12/21/2004
1499 Betsy 2/6/2006
1500 Hallagan 8/31/2005
1501 Cici 1/26/2004
1502 Emilee 10/1/2006
1503 Ashley 3/28/2006
1504 Betsy 7/20/2004
1505 Betsy 12/30/2005
1506 Colleen 7/29/2005
1507 Colleen 11/27/2005
1508 Jen 2/23/2006
1509 Betsy 4/30/2006
1510 Emilee 8/29/2006
1511 Betsy 11/29/2004
1512 Emilee 11/16/2005
1513 Cristina 12/17/2006
1514 Ashley 10/27/2004
1515 Hallagan 3/30/2005
1516 Colleen 7/31/2004
1517 Cristina 8/22/2004
1518 Colleen 6/28/2004
1519 Emilee 10/23/2006
1520 Hallagan 4/5/2004
1521 Cristina 12/1/2005
1522 Zaret 12/4/2004
1523 Ashley 1/21/2006
1524 Betsy 4/19/2006
1525 Zaret 11/29/2004
1526 Hallagan 10/23/2006
1527 Cristina 7/7/2005
1528 Betsy 10/23/2006
1529 Zaret 7/27/2006
1530 Jen 5/22/2006
1531 Hallagan 4/1/2004
1532 Cici 10/3/2004
1533 Emilee 7/11/2004
1534 Hallagan 10/12/2004
1535 Cici 7/20/2004
1536 Cristina 12/19/2005
1537 Jen 8/20/2005
1538 Ashley 6/17/2004
1539 Cici 7/29/2005
1540 Hallagan 8/31/2005
1541 Ashley 7/7/2005
1542 Betsy 6/2/2004
1543 Zaret 11/29/2004
1544 Zaret 4/21/2005
1545 Zaret 6/24/2006
1546 Cristina 10/3/2004
1547 Cici 12/21/2004
1548 Zaret 10/23/2006
1549 Hallagan 2/28/2004
1550 Cici 12/19/2005
1551 Emilee 10/16/2004
1552 Ashley 1/26/2004
1553 Zaret 7/27/2006
1554 Colleen 3/21/2004
1555 Cici 4/1/2004
1556 Colleen 3/11/2006
1557 Zaret 2/23/2006
1558 Colleen 1/15/2004
1559 Cristina 10/27/2004
1560 Betsy 8/31/2005
1561 Emilee 2/28/2004
1562 Cristina 11/5/2006
1563 Zaret 12/21/2004
1564 Emilee 11/16/2005
1565 Emilee 11/29/2004
1566 Cici 10/23/2006
1567 Hallagan 8/20/2005
1568 Hallagan 5/13/2005
1569 Cici 12/1/2005
1570 Cici 7/27/2006
1571 Cristina 11/9/2005
1572 Zaret 11/18/2004
1573 Colleen 11/29/2004
1574 Zaret 12/2/2006
1575 Betsy 3/19/2005
1576 Hallagan 5/11/2005
1577 Colleen 5/13/2005
1578 Colleen 12/10/2006
1579 Ashley 6/6/2004
1580 Cici 2/14/2005
1581 Cristina 10/14/2005
1582 Jen 10/16/2004
1583 Colleen 7/16/2006
1584 Betsy 8/18/2006
1585 Hallagan 8/20/2005
1586 Ashley 9/24/2004
1587 Ashley 12/1/2005
1588 Zaret 7/7/2005
1589 Colleen 7/16/2006
1590 Emilee 8/12/2005
1591 Emilee 2/14/2005
1592 Hallagan 6/13/2006
1593 Cici 10/1/2006
1594 Hallagan 7/16/2006
1595 Cici 4/6/2005
1596 Hallagan 2/14/2005
1597 Cici 12/28/2006
1598 Emilee 4/21/2005
1599 Cristina 1/2/2006
1600 Cici 11/14/2006
1601 Jen 1/26/2004
1602 Hallagan 1/23/2005
1603 Emilee 6/17/2004
1604 Cristina 11/27/2005
1605 Colleen 11/14/2006
1606 Zaret 6/15/2005
1607 Cristina 6/28/2004
1608 Emilee 10/3/2004
1609 Betsy 10/4/2005
1610 Zaret 1/15/2004
1611 Colleen 1/4/2004
1612 Hallagan 8/31/2005
1613 Zaret 11/25/2006
1614 Zaret 9/7/2004
1615 Zaret 3/2/2005
1616 Jen 6/6/2004
1617 Hallagan 5/26/2004
1618 Hallagan 8/12/2005
1619 Cici 2/23/2006
1620 Cici 6/2/2004
1621 Ashley 8/4/2006
1622 Emilee 9/22/2005
1623 Emilee 12/4/2004
1624 Cristina 10/16/2004
1625 Hallagan 7/29/2005
1626 Emilee 1/1/2005
1627 Emilee 7/16/2006
1628 Betsy 1/1/2005
1629 Betsy 8/3/2005
1630 Zaret 2/5/2005
1631 Cristina 9/8/2005
1632 Cici 1/21/2006
1633 Cici 4/5/2004
1634 Ashley 3/19/2005
1635 Hallagan 5/10/2004
1636 Cici 9/9/2006
1637 Cristina 5/10/2004
1638 Ashley 5/10/2004
1639 Cristina 6/2/2004
1640 Zaret 8/20/2005
1641 Cici 8/18/2006
1642 Zaret 5/22/2006
1643 Jen 12/21/2004
1644 Cristina 10/25/2005
1645 Cristina 3/2/2005
1646 Hallagan 12/19/2005
1647 Cristina 12/21/2004
1648 Colleen 1/4/2004
1649 Ashley 4/19/2006
1650 Colleen 10/3/2004
1651 Emilee 2/14/2005
1652 Zaret 12/10/2006
1653 Ashley 4/5/2004
1654 Betsy 2/28/2004
1655 Betsy 1/15/2004
1656 Betsy 1/1/2005
1657 Cici 12/4/2004
1658 Emilee 9/22/2005
1659 Cristina 12/19/2005
1660 Colleen 5/15/2004
1661 Hallagan 4/6/2005
1662 Ashley 11/27/2005
1663 Cici 2/5/2005
1664 Cristina 1/10/2006
1665 Hallagan 1/23/2005
1666 Hallagan 2/25/2005
1667 Emilee 6/13/2006
1668 Cici 9/24/2004
1669 Colleen 10/12/2004
1670 Jen 2/6/2006
1671 Colleen 7/27/2006
1672 Hallagan 4/6/2005
1673 Jen 1/10/2006
1674 Emilee 12/4/2004
1675 Cristina 2/5/2005
1676 Hallagan 2/28/2004
1677 Ashley 5/15/2004
1678 Ashley 5/7/2006
1679 Hallagan 6/6/2004
1680 Cristina 10/16/2004
1681 Jen 6/24/2006
1682 Cici 3/30/2005
1683 Betsy 10/3/2004
1684 Ashley 9/13/2004
1685 Ashley 5/11/2005
1686 Ashley 10/3/2004
1687 Cici 9/7/2004
1688 Emilee 2/6/2006
1689 Colleen 9/20/2006
1690 Zaret 3/19/2005
1691 Colleen 3/10/2005
1692 Colleen 1/26/2004
1693 Colleen 2/17/2004
1694 Zaret 6/12/2006
1695 Colleen 7/18/2005
1696 Hallagan 6/6/2004
1697 Betsy 10/16/2004
1698 Cristina 5/24/2005
1699 Zaret 8/3/2005
1700 Hallagan 10/27/2004
1701 Cristina 12/10/2006
1702 Zaret 10/27/2004
1703 Hallagan 5/26/2004
1704 Cici 7/18/2005
1705 Hallagan 12/19/2005
1706 Jen 10/16/2004
1707 Cici 5/13/2005
1708 Cici 4/30/2006
1709 Cici 11/25/2006
1710 Cici 7/29/2005
1711 Colleen 3/28/2006
1712 Jen 3/2/2005
1713 Emilee 8/12/2005
1714 Hallagan 9/9/2006
1715 Cici 5/7/2006
1716 Jen 4/19/2006
1717 Zaret 10/4/2005
1718 Jen 3/30/2005
1719 Ashley 10/4/2005
1720 Emilee 6/24/2006
1721 Ashley 8/20/2005
1722 Cici 7/29/2005
1723 Zaret 5/15/2004
1724 Zaret 5/24/2005
1725 Colleen 7/29/2005
1726 Emilee 5/7/2006
1727 Ashley 3/11/2006
1728 Colleen 9/7/2004
1729 Cristina 6/17/2004
1730 Emilee 10/27/2004
1731 Betsy 8/31/2005
1732 Cristina 11/25/2006
1733 Betsy 10/1/2006
1734 Cristina 8/4/2006
1735 Betsy 8/12/2005
1736 Cici 7/11/2004
1737 Ashley 3/28/2006
1738 Emilee 2/25/2005
1739 Jen 2/14/2005
1740 Jen 5/10/2004
1741 Ashley 2/17/2004
1742 Cici 4/19/2006
1743 Betsy 8/22/2004
1744 Cici 11/18/2004
1745 Zaret 3/19/2005
1746 Emilee 4/6/2005
1747 Hallagan 4/23/2004
1748 Ashley 4/5/2004
1749 Cristina 11/16/2005
1750 Emilee 3/11/2006
1751 Cici 12/17/2006
1752 Colleen 6/13/2006
1753 Jen 5/15/2004
1754 Cristina 7/11/2004
1755 Cici 6/12/2006
1756 Emilee 7/20/2004
1757 Ashley 8/29/2006
1758 Emilee 2/28/2004
1759 Zaret 11/9/2005
1760 Betsy 11/5/2006
1761 Zaret 7/11/2004
1762 Cristina 6/12/2006
1763 Ashley 8/20/2005
1764 Hallagan 4/6/2005
1765 Cici 8/31/2005
1766 Cici 6/24/2006
1767 Emilee 2/6/2006
1768 Zaret 9/13/2004
1769 Jen 10/25/2005
1770 Ashley 11/14/2006
1771 Betsy 8/18/2006
1772 Emilee 12/19/2005
1773 Colleen 7/20/2004
1774 Cici 2/14/2005
1775 Betsy 1/1/2005
1776 Cristina 12/21/2004
1777 Betsy 12/19/2005
1778 Colleen 3/17/2006
1779 Emilee 10/4/2005
1780 Emilee 4/5/2004
1781 Ashley 2/25/2005
1782 Cici 1/10/2006
1783 Betsy 9/20/2006
1784 Cici 5/7/2006
1785 Emilee 11/14/2006
1786 Betsy 10/1/2006
1787 Jen 8/31/2005
1788 Cici 4/5/2004
1789 Cristina 8/12/2005
1790 Emilee 3/21/2004
1791 Colleen 3/30/2005
1792 Hallagan 10/25/2005
1793 Cici 4/1/2004
1794 Emilee 12/30/2005
1795 Ashley 3/10/2005
1796 Jen 12/10/2006
1797 Ashley 9/9/2006
1798 Cristina 5/10/2004
1799 Betsy 12/28/2006
1800 Hallagan 5/13/2005
1801 Emilee 12/28/2006
1802 Emilee 10/3/2004
1803 Cici 6/12/2006
1804 Ashley 10/12/2004
1805 Cristina 12/21/2004
1806 Ashley 11/8/2004
1807 Cristina 7/11/2004
1808 Cristina 7/31/2004
1809 Zaret 10/3/2004
1810 Cristina 5/22/2006
1811 Hallagan 4/19/2006
1812 Cici 11/5/2006
1813 Cici 11/27/2005
1814 Betsy 10/3/2004
1815 Betsy 4/19/2006
1816 Betsy 3/19/2005
1817 Betsy 1/15/2004
1818 Ashley 1/26/2004
1819 Zaret 9/9/2006
1820 Cristina 11/27/2005
1821 Jen 5/22/2006
1822 Emilee 4/21/2005
1823 Cici 6/26/2005
1824 Zaret 6/24/2006
1825 Betsy 12/2/2006
1826 Cici 8/18/2006
1827 Ashley 9/13/2004
1828 Jen 4/6/2005
1829 Hallagan 5/22/2006
1830 Cici 8/18/2006
1831 Cici 3/30/2005
1832 Zaret 9/22/2005
1833 Zaret 12/1/2005
1834 Zaret 6/3/2006
1835 Zaret 5/24/2005
1836 Zaret 9/8/2005
1837 Cristina 11/9/2005
1838 Betsy 4/1/2004
1839 Cristina 7/7/2005
1840 Ashley 6/26/2005
1841 Emilee 3/17/2006
1842 Colleen 12/4/2004
1843 Colleen 7/29/2005
1844 Cristina 4/5/2004
1845 Cristina 7/20/2004
1846 Jen 12/2/2006
1847 Emilee 9/13/2004
1848 Betsy 6/24/2006
1849 Zaret 7/29/2005
1850 Jen 5/15/2004
1851 Ashley 4/23/2004
1852 Ashley 9/24/2004
1853 Cici 4/23/2004
1854 Cristina 1/2/2006
1855 Emilee 7/18/2005
1856 Hallagan 1/2/2006
1857 Cici 5/26/2004
1858 Ashley 7/7/2005
1859 Colleen 8/22/2004
1860 Emilee 11/8/2004
1861 Cristina 3/17/2006
1862 Hallagan 8/12/2005
1863 Zaret 6/3/2006
1864 Emilee 10/12/2004
1865 Colleen 5/7/2006
1866 Cristina 1/10/2006
1867 Cristina 8/18/2006
1868 Hallagan 10/4/2005
1869 Betsy 3/10/2005
1870 Hallagan 11/25/2006
1871 Cici 1/1/2005
1872 Colleen 5/15/2004
1873 Cici 11/18/2004
1874 Colleen 1/1/2005
1875 Cristina 2/28/2004
1876 Colleen 9/13/2004
1877 Cici 9/13/2004
1878 Betsy 5/26/2004
1879 Ashley 8/18/2006
1880 Emilee 12/17/2006
1881 Emilee 3/10/2005
1882 Jen 3/21/2004
1883 Betsy 7/20/2004
1884 Hallagan 5/22/2006
1885 Ashley 11/5/2006
1886 Cristina 9/8/2005
1887 Zaret 4/21/2005
1888 Colleen 7/18/2005
1889 Emilee 11/25/2006
1890 Cici 6/15/2005
1891 Betsy 10/4/2005
1892 Cici 2/23/2006
1893 Cici 7/31/2004
1894 Colleen 5/15/2004
1895 Emilee 11/27/2005
1896 Ashley 2/14/2005
1897 Colleen 5/11/2005
1898 Zaret 1/15/2004
1899 Hallagan 3/11/2006
1900 Cristina 6/13/2006
Product Units Dollars Location Jen lip gloss $ Name
lip gloss 45 137.20 south 5532.81 Jen
foundation 50 152.01 midwest
lipstick 9 28.72 midwest Jen avg.units lipstick in east Name
lip gloss 55 167.08 west 42.25 Jen
lip gloss 43 130.60 midwest
eye liner 58 175.99 midwest $s Emilee or east Name
eye liner 8 25.80 midwest 77784.67 Emilee
eye liner 75 226.64 south $s lipstick by Colleen or Zaret in east Name
lip gloss 24 73.50 east 1073.21 Colleen
mascara 43 130.84 east Zaret
lip gloss 23 71.03 west Number of lipstick transactions not in east Product
lip gloss 49 149.59 west 164 lipstick
eye liner 18 56.47 south total $s jen lipstick in 2004 Name
foundation 8 21.99 east 762.47 Jen
mascara 45 137.39 east
mascara 66 199.65 south Units sold for >=$3.20 Big price
lip gloss 88 265.19 midwest Err:504 0
eye liner 78 236.15 south
mascara 12 38.08 west dbase functions
eye liner 28 86.51 midwest
mascara 25 77.31 midwest
lip gloss 24 74.62 west
lipstick 38 115.99 midwest
mascara 41 125.27 west
foundation 9 24.63 west
foundation 38 115.58 south
eye liner 25 76.56 south sumifs
lip gloss 2 7.85 east
eye liner 14 43.93 west
lip gloss 8 26.91 south
foundation 34 104.09 east
mascara 84 253.99 south
eye liner 73 221.41 east
lipstick 93 280.77 west
lipstick 54 163.87 south
lipstick 77 233.33 east
mascara 1 5.39 east
mascara 1 0.93 west
mascara 0 2.37 west
mascara 0 1.60 west
mascara 2 7.78 west
mascara 2 3.83 west
mascara 1 0.61 east
mascara 3 7.23 west
mascara 1 1.43 east
mascara 2 8.00 west
mascara 3 6.36 east
mascara 2 3.69 west
mascara 1 1.45 east
mascara 3 6.35 west
Product
lip gloss
Product Location
lipstick east
Location
east
Location Product
east lipstick
east lipstick
Location
<>east
Product Date Date
lipstick >=1/1/2004 <1/1/2005
(can put any label here- computed criteria)
6136.35 lip gloss foundation lipstick mascara eye liner Name Product
Betsy Err:504 Err:504 Err:504 Err:504 Err:504 Betsy eye liner
Hallagan Err:504 Err:504 Err:504 Err:504 Err:504
Zaret Err:504 Err:504 Err:504 Err:504 Err:504
Colleen Err:504 Err:504 Err:504 Err:504 Err:504
Cristina Err:504 Err:504 Err:504 Err:504 Err:504
Jen Err:504 Err:504 Err:504 Err:504 Err:504
Ashley Err:504 Err:504 Err:504 Err:504 Err:504
Emilee Err:504 Err:504 Err:504 Err:504 Err:504
lip gloss foundation lipstick mascara eye liner

Betsy 5815.53 8045.12 4053.68 4920.26 6136.35
Hallagan 5607 7109.32 3177.88 5867.12 6964.64
Zaret 5722.73 6720.2 2512.29 3975.3 8283.93
Colleen 5764.21 7067.4 2493.87 6922 3461.07
Cristina 5344.78 5495.73 2401.68 5533.12 5530.1
Jen 5532.81 5765.23 4017.26 6914.27 7200.59
Ashley 6198.17 4310.94 3346.2 6673.84 5848.81
Emilee 5583.32 5379.2 2210.41 4851.06 7641.85
1
Sales 5th largest 5th smallest

1010 1050 584
619
524
1114
619
1097
627
578
947
1020
1046
678
510
674
756
665
609
556
959
746
768
584
964
1101
1105
1050
✘ TURN FORMATTING ON OR OFF
OPTION BUTTON
High $ 8.00 1
Medium $ 6.00
Low $ 3.00 Price level Price
High $ 8.00
Select price
High price
Medium price
Low price
day Hours worked

Combo Box combo box Saturday 4
list box Friday 5
6 hrs worked
Monday 6
Tuesday 7
5 Wednesda 8
Thursday 9
Friday 5
Saturday 4
Sunday 5
taxrate 0.4
Year1sales 11909
Sales growth 0.48 48
Year1price 9
Year1cost 6
intrate 0.15
costgrowth 0.05
pricegrowth 0.03
Year 1 2 3 4 5
Unit Sales 10000 14800 21904 32417.92 47978.52
unit price $ 9.00 $ 9.27 $ 9.55 $ 9.83 $ 10.13
unit cost $ 6.00 $ 6.30 $ 6.62 $ 6.95 $ 7.29
Revenues $ 90,000.00137,196.00 $ 209,141.58 $ 318,815.43486,002.24
Costs $ 60,000.00 93,240.00 $ 144,894.96 $ 225,166.77349,909.16
Before Tax $ 30,000.00 43,956.00 $ 64,246.62 $ 93,648.66136,093.08
Tax $ 12,000.00 17,582.40 $ 25,698.65 $ 37,459.46 54,437.23
Aftertax Pro $ 18,000.00 26,373.60 $ 38,547.97 $ 56,189.20 81,655.85
NPV $133,664.07
Payroll Accounting
Rule for the payment of basic salary, TA AND CCA are as under:
Category Basic Salary TA CCA
A 25000 5000 1000
B 20000 4000 800
C 15000 3000 500 (no HRA for Category C)
D 12000 1000 350
Rule for the payment of DP, DA AND HRA as under:
DP 50% of Basic
DA 41% of (Basic+DP)
HRA 30% of (Basic+DP)
Rule for the DEDUCTIONS OF GPF, and IT are as under:
GPF 12% OF GROSS
IT 10% OF GROSS
0.5 0.41 0.3

Code Name Category IS HRA to be paid Basic DP DA HRA
1001 Jim A Yes 25000 12500 15375 11250
1002 Pam B Yes 20000 10000 12300 9000
1003 Dwight C No 15000 7500 9225 0
1004 Angela D Yes 12000 6000 7380 5400
1005 Andrew C No 15000 7500 9225 0
0.1 0.12
TA CCA Gross IT GPF Total Deductions NET
5000 1000 70125 7012.5 8415 15427.5 54697.5
4000 800 56100 5610 6732 12342 43758
3000 500 35225 3522.5 4227 7749.5 27475.5
1000 350 32130 3213 3855.6 7068.6 25061.4
3000 500 35225 3522.5 4227 7749.5 27475.5
RATIO ANALYSIS
Liabilities Amount Assets Amount

Capital Account 2300000 Fixed Assets 3067500
Reserves & Surplus 500000 Land & Building 2300000
Capital Account 1800000 Furniture 292500
Loans (Liability) 3000000 Plant & Machiney 475000
Secured Loans 2500000 Investments
Unsecured Loans 500000 Investments
Current Liabilities 690600 Current Assets 3151807
Provisions 240000 Closing Stock 1429407
Sundary Creditors 250600 Sundary Debtors 397000
BP 100000 Cash In Hand 20000
Rent Outstanding 50000 Bank Acoount 1247600
Salaries Outstanding 50000 B/R 50000
Prepaid Insurance 7800
Profit and Loss A/c 228707
Opening Balance 300000
Current period Profit 148707
less: Transferred -220000
Total 6219307 Total 6219307
Trading and Profit & loss Account
Particulars Amount Particulars Amount

Opening Stock 1729800 Sales Accounts 625000
Purchase Accounts 43000 Closing Stock 1429407
Gross Profit 281607
Total 2054407 Total 2054407
Indirect Expenses 253100 Gross Profit 281607

Depreciation 57500 Indirect Incomes 120200
Discount Allowed 20000 Discount Received 200
Electricity 10000 Profit on sale of Investment 120000
Insurance Premium 15600
Rent 60000
Salaries 85000
Telephone 5000
Net Profit 148707
Total 401807 Total 401807

Current Ratio CA/CL 4.5638676513
Quick Ratio QA/CL 2.482768607 idk
Debt Equity Ratio D/CE 1.304347826 idk
Gross profit Ratio GP/SALES 0.4505712
Net Profit Ratio NP/SALES 0.2379312
Operating Ratio 1-NPR 0.7620688
Break Even Analysis
Units Fixed Cost Variable Cost Total Cost Rev Per Unit
0 100 0 100 0 variable cost
5 100 50 150 Price
10 100 100 200 fixed Cost
15 100 150 250
20 100 200 300
25 100 250 350
30 100 300 400
35 100 350 450
10
20
100
Cost of Car 1000000
salvage Value 150000 Total depreciation 850000
life of car 12
Depreciation Amount Value of Car

SLN DB SLN DB
1 ₹ 70,833.33 ₹ 166,666.67 ₹ 929,166.67 ₹ 833,333.33
2 ₹ 70,833.33 ₹ 138,888.89 ₹ 858,333.33 ₹ 694,444.44
3 ₹ 70,833.33 ₹ 115,740.74 ₹ 787,500.00 ₹ 578,703.70
4 ₹ 70,833.33 ₹ 96,450.62 ₹ 716,666.67 ₹ 482,253.09
5 ₹ 70,833.33 ₹ 80,375.51 ₹ 645,833.33 ₹ 401,877.57
6 ₹ 70,833.33 ₹ 66,979.60 ₹ 575,000.00 ₹ 334,897.98
7 ₹ 70,833.33 ₹ 55,816.33 ₹ 504,166.67 ₹ 279,081.65
8 ₹ 70,833.33 ₹ 46,513.61 ₹ 433,333.33 ₹ 232,568.04
9 ₹ 70,833.33 ₹ 38,761.34 ₹ 362,500.00 ₹ 193,806.70
10 ₹ 70,833.33 ₹ 32,301.12 ₹ 291,666.67 ₹ 161,505.58
11 ₹ 70,833.33 ₹ 11,505.58 ₹ 220,833.33 ₹ 150,000.00
12 ₹ 70,833.33 ₹ 0.00 ₹ 150,000.00 ₹ 150,000.00
Total ₹ 850,000.00 ₹ 850,000.00
Year Sales of Goods
2001 5000 Slope Intercept
2003 5500 259.8032 -515409
2005 4000
2006 6000
2008 6500
2010 6100
2011 6892
2014 8000
2017 9200
2018 9856
2021 8652
2022 10000
2023 10172.70352
2024 10520.36417
2025 10896.49881
2026 11024.10059
2027 11318.06267
2028 11629.13161
2029 11789.97709
2030 11951.66153
2031 12142.14164 Years Home Value
2032 12431.57527 2001 155300
2033 12911.00066 2003 158900
2034 13025.93042 2004 159,940
2035 13271.51855 2005 163000
2007 165200
2010 172800
2011 175900
2013 180000
2015 189300
2017 190000
2018 195000
2020 199000
Years Home Value
2001 155300
2003 158900
2004 159,940
2005 163000
2007 165200
2010 172800
2011 175900
2013 180000
2015 189300
2017 190000
2018 195000
2020 199000
2022 203067
2023 205821
2024 208493
2025 211071
Home Value
Years Home Value Forecast(Home Value) Lower Confidence Bound(Home Value)
2001 155300
2003 158900
2005 161470
2007 165200
2009 169775
2011 174350
2013 180000 250000
2015 189300
2017 190000
2018 195000 200000
2020 199000 199000 199000.00
2022 #VALUE! #VALUE!
2024 #VALUE! 150000 #VALUE!
100000
50000
0
2001 2003 2005 2007 2009 2011 2013 2015 2017
Home Value
Forecast(Home Value)
Lower Confidence Bound(Home Valu
Upper Confidence Bound(Home Valu
Upper Confidence Bound(Home Value)
199000.00
#VALUE!
#VALUE!
003 2005 2007 2009 2011 2013 2015 2017 2018 2020 2022 2024
Home Value
Forecast(Home Value)
Lower Confidence Bound(Home Value)
Upper Confidence Bound(Home Value)
principal 350000
annual rate 0.18 rate acc to periodicity 0.045
no of years 6 nper acc to periodicity 24
periodicity 4
Installment Number Beginning Balance Payment Interest Ending Balance

1 350000 ₹ 24,145.46 15750 ₹ 341,604.54
2 ₹ 341,604.54 ₹ 24,145.46 15372.2 ₹ 332,831.28
3 ₹ 332,831.28 ₹ 24,145.46 14977.41 ₹ 323,663.23
4 ₹ 323,663.23 ₹ 24,145.46 14564.85 ₹ 314,082.62
5 ₹ 314,082.62 ₹ 24,145.46 14133.72 ₹ 304,070.87
6 ₹ 304,070.87 ₹ 24,145.46 13683.19 ₹ 293,608.60
7 ₹ 293,608.60 ₹ 24,145.46 13212.39 ₹ 282,675.53
8 ₹ 282,675.53 ₹ 24,145.46 12720.4 ₹ 271,250.47
9 ₹ 271,250.47 ₹ 24,145.46 12206.27 ₹ 259,311.28
10 ₹ 259,311.28 ₹ 24,145.46 11669.01 ₹ 246,834.82
11 ₹ 246,834.82 ₹ 24,145.46 11107.57 ₹ 233,796.93
12 ₹ 233,796.93 ₹ 24,145.46 10520.86 ₹ 220,172.33
13 ₹ 220,172.33 ₹ 24,145.46 9907.755 ₹ 205,934.63
14 ₹ 205,934.63 ₹ 24,145.46 9267.058 ₹ 191,056.22
15 ₹ 191,056.22 ₹ 24,145.46 8597.53 ₹ 175,508.29
16 ₹ 175,508.29 ₹ 24,145.46 7897.873 ₹ 159,260.71
17 ₹ 159,260.71 ₹ 24,145.46 7166.732 ₹ 142,281.98
18 ₹ 142,281.98 ₹ 24,145.46 6402.689 ₹ 124,539.21
19 ₹ 124,539.21 ₹ 24,145.46 5604.264 ₹ 105,998.01
20 ₹ 105,998.01 ₹ 24,145.46 4769.91 ₹ 86,622.46
21 ₹ 86,622.46 ₹ 24,145.46 3898.011 ₹ 66,375.01
22 ₹ 66,375.01 ₹ 24,145.46 2986.875 ₹ 45,216.43
23 ₹ 45,216.43 ₹ 24,145.46 2034.739 ₹ 23,105.70
24 ₹ 23,105.70 ₹ 24,145.46 1039.757 ₹ -0.00
Month Cost A Made B Made C Made
1 44439 515 541 928
2 43936 929 692 711
3 44464 800 710 824
4 41533 979 675 758
5 46343 1165 1147 635
6 44922 651 939 901
7 43203 847 755 580
8 43000 942 908 589
9 40967 630 738 682
10 48582 1113 1175 1050
11 45003 1086 1075 984
12 44303 843 640 828
13 42070 500 752 708
14 44353 813 989 804
15 45968 1190 823 904
16 47781 1200 1108 1120
17 43202 731 590 1065
18 44074 1089 607 1132
19 44610 786 513 839
SUMMARY OUTPUT
Regression Statistics
Multiple R 0.803399
R Square 0.64545
Adjusted R 0.574539
Standard E 1252.764
Observatio 19
ANOVA
df SS MS F Significance F
Regression 3 42856230 14285410 9.102365 0.001127
Residual 15 23541261 1569417
Total 18 66397491
Coefficients
Standard Error t Stat P-value Lower 95%Upper 95%Lower 95.0%
Upper 95.0%
Intercept 35102.9 1837.227 19.10646 6.112E-12 31186.94 39018.86 31186.94 39018.86
A Made 2.065953 1.664982 1.240826 0.233727 -1.482871 5.614778 -1.482871 5.614778
B Made 4.176356 1.681253 2.484074 0.025288 0.592851 7.759861 0.592851 7.759861
C Made 4.790641 1.789316 2.677359 0.017223 0.976804 8.604478 0.976804 8.604478
RESIDUAL OUTPUT
Observation
Predicted CostResiduals
1 42871.99 1567.01
2 43318.35 617.6451
3 43668.36 795.6363
4 43575.81 -2042.815
5 45342.07 1000.927
6 44685.8 236.1985
7 42784.48 418.5169
8 43662.85 -662.8468
9 42753.82 -1786.819
10 47339.7 1242.303
11 46550.1 -1547.099
12 43484.02 818.9826
13 42668.27 -598.2703
14 44764.61 -411.6115
15 45329.26 638.735
16 47574.96 206.0357
17 44179.19 -977.1948
18 45310.78 -1236.777
19 42888.56 1721.442
Customer IPaid Quarter
20 8048 4
6 7398 4
10 5280 2
28 3412 3
8 3316 1
17 821 2
4 7024 3 to show top 10 customers (in next sheet)
20 1379 1
27 1924 2
23 631 3
28 9743 4
8 8192 2
19 875 1
3 9803 4
24 7344 3
13 6114 1
9 6728 4
2 4554 1
16 8230 4
25 1296 1
30 4179 1
8 7801 2
3 1803 1
18 1166 4
1 9196 3
2 7590 1
13 1964 2
11 4149 4
14 5633 1
29 3465 1
2 7140 3
27 4880 1
14 1575 3
11 5546 4
11 8325 4
15 9597 4
19 7428 1
9 1737 1
2 9256 2
15 8014 3
1 1768 2
2 6661 1
28 3581 1
7 8968 1
20 6118 2
22 8635 4
23 7937 2
8 9218 4
4 7559 4
26 4901 3
5 3491 3
13 3801 3
22 7096 2
5 5291 1
24 5006 4
30 6346 2
15 2473 3
16 8018 3
15 4009 3
19 9455 1
17 5142 3
6 5983 2
17 8829 4
29 5464 4
24 7836 2
10 9691 4
15 3470 1
2 5659 1
7 5363 2
17 7426 1
2 8262 2
11 8521 4
10 5484 3
14 6133 1
16 2046 1
24 499 4
5 7523 2
3 4232 2
21 8867 4
24 3593 4
2 4969 4
6 2450 2
9 2509 4
9 5456 2
23 4555 1
3 3842 2
17 1642 2
12 4554 1
21 1929 1
14 7692 4
23 2771 3
9 8765 3
29 1743 2
12 5187 4
25 4153 1
16 5424 4
2 2626 4
10 1933 2
27 8277 2
9 6739 3
23 974 4
6 8049 3
5 2996 1
2 6887 4
6 6885 3
27 3563 3
7 8127 4
29 8465 2
3 5546 3
9 7775 2
21 3206 1
17 9051 4
19 8075 1
10 4613 4
20 1677 2
25 9400 2
5 6985 4
21 5880 1
21 3324 3
13 9310 4
23 7964 1
4 1575 1
6 9073 2
13 6783 4
28 7537 2
7 5520 1
7 9017 4
22 7898 1
23 5331 4
1 4641 3
22 9753 4
16 489 2
25 835 2
24 9584 2
10 4446 2
2 1205 3
10 6466 4
2 7213 1
10 3637 4
23 6467 1
6 7530 2
14 6273 3
13 6665 1
19 7799 3
5 4107 2
26 6974 1
18 2501 3
28 2711 3
26 975 3
27 3379 4
22 9903 4
8 6282 2
22 6209 3
11 6826 3
1 6044 4
9 4181 3
14 7137 4
14 1054 1
28 3008 1
8 2620 4
22 3773 3
4 7795 3
13 6395 1
26 5912 2
11 9238 1
23 8070 1
9 9213 2
4 4687 3
29 7424 4
30 8045 4
19 3831 3
8 2517 2
27 4701 1
5 4172 3
13 8438 4
28 3999 1
11 9438 3
4 8738 4
26 7567 4
11 7127 2
30 6496 3
29 8123 1
28 750 1
18 4375 3
2 7857 1
16 5647 3
13 6878 1
16 10000 1
29 2327 2
23 572 1
20 9759 4
1 5509 1
19 6631 1
13 1380 1
1 2993 3
15 3962 2
11 7275 4
2 1524 4
23 415 4
22 7350 3
8 7010 2
3 6248 3
12 4050 4
10 435 3
1 6572 3
16 8434 4
19 2064 4
15 4637 4
10 5722 1
17 1660 3
27 5540 1
2 2900 4
30 9031 1
19 8174 4
15 6474 1
8 8817 1
6 9809 3
10 6531 2
28 9653 4
11 6980 3
23 2771 1
22 7960 4
17 7959 3
27 9910 4
14 8793 1
4 5915 2
12 8651 1
27 3810 4
17 6335 2
26 3876 3
12 4225 1
28 4718 4
12 733 2
3 9874 3
9 443 1
12 9421 3
1 6734 2
26 5823 1
20 1059 1
21 8731 4
20 2410 4
24 7878 1
25 8264 3
4 6853 3
18 5298 3
5 2175 1
16 7298 3
21 4441 2
10 4194 3
4 3010 4
7 4245 2
23 8046 4
28 6708 3
26 9578 1
3 3310 4
13 4068 2
2 5116 4
9 8360 1
15 3805 3
11 8159 1
10 2695 1
25 7946 1
28 3500 3
30 8126 3
9 6502 1
9 6047 2
3 1107 4
4 3430 4
11 8428 3
29 3148 3
15 6020 1
6 1621 3
30 8783 1
4 6429 2
5 6807 3
28 8967 3
9 5583 2
11 4828 4
28 8187 2
23 9653 1
25 5222 2
1 4064 4
24 7982 3
3 412 4
15 2821 1
23 2079 3
17 1871 3
7 2743 2
7 8034 1
1 4414 3
6 3839 3
3 638 1
17 7287 1
3 9924 1
14 1654 4
5 787 2
11 6259 4
6 4765 2
19 6120 2
27 862 3
28 1028 4
9 2090 4
8 3135 1
2 5520 2
21 3791 2
14 959 3
18 5079 4
26 5268 1
10 3970 4
16 8624 3
5 1666 3
14 2846 2
8 2866 4
13 7336 1
23 2570 3
14 6881 2
12 7664 1
7 8673 1
7 9549 3
14 5643 1
27 7030 3
6 1542 4
11 8287 1
18 9047 2
20 3769 1
5 976 2
10 6769 3
13 2519 1
28 2235 2
27 8468 3
21 2848 2
3 7770 1
11 2735 1
20 5472 4
14 9913 1
5 9587 3
12 5827 4
14 4290 1
24 3248 1
3 1899 4
16 3434 1
24 5662 3
15 2893 3
18 8215 2
6 8875 4
18 8593 4
9 2351 2
8 2627 4
22 3161 4
28 1909 1
8 1785 1
5 5249 2
25 2536 3
9 2192 3
4 9470 1
13 2384 4
9 5979 1
16 2057 3
10 9168 4
3 4226 1
19 2131 2
8 1475 3
28 5235 4
24 1206 3
1 2126 1
24 5418 3
2 907 1
30 4818 1
29 6331 2
24 2693 1
15 4634 4
3 3013 4
20 6267 2
2 9808 1
8 4087 2
15 1193 2
26 3692 3
10 6374 3
27 1448 1
12 5946 2
14 9724 4
5 7451 2
3 6327 4
6 7840 2
27 6015 4
21 6649 4
22 1255 4
20 4015 3
12 4861 1
17 4187 3
25 3763 4
12 8585 3
4 6206 2
6 1948 1
27 3039 4
18 6017 4
10 7281 2
26 1205 4
12 1151 1
17 4140 3
5 5226 2
28 3522 1
25 2570 3
14 3929 4
14 4100 4
8 4168 1
20 3913 2
7 8437 4
21 3651 1
26 8953 4
10 631 2
16 4655 2
30 3830 2
13 2691 2
21 8613 1
13 8188 3
1 3789 4
30 3368 1
18 6018 3
4 3072 2
7 9903 1
21 5441 1
16 9821 3
2 8065 2
27 2551 3
18 7093 4
19 9758 3
1 9418 2
16 7125 3
13 8001 1
12 1191 2
3 6900 2
10 2856 1
24 1807 3
10 9404 3
7 5824 2
24 5067 2
23 7753 4
3 9424 4
21 3563 4
16 7548 4
21 3711 3
17 6630 4
25 1554 1
18 1392 2
20 1844 3
20 9821 1
28 3404 2
7 3813 4
19 9262 3
2 7615 2
30 5353 4
9 3223 2
25 959 4
14 9336 2
16 2665 1
19 9518 2
11 895 3
18 9924 3
4 5264 2
11 448 4
13 1032 4
11 9874 4
26 907 3
19 3548 1
13 6981 4
11 7023 2
25 410 2
25 7064 3
28 2010 2
13 3536 3
13 2579 4
14 6403 3
17 4303 1
22 8745 2
2 9191 1
10 1792 4
23 3724 2
6 7024 3
8 7152 2
16 4864 1
18 5281 4
15 6075 2
9 4846 2
28 9016 3
24 3965 3
23 5156 2
22 2407 4
9 4905 1
28 1461 4
26 6159 1
17 1118 1
16 1165 2
29 4889 3
18 5709 1
18 6505 4
6 1241 4
22 8050 4
6 3220 1
7 2998 2
25 1551 3
30 6786 4
29 4680 3
22 5162 3
1 5385 1
8 2475 2
14 4143 4
25 6220 2
27 1133 4
5 6342 2
13 1247 4
28 6250 2
13 8334 4
15 3379 4
18 2168 4
19 1549 2
28 8653 1
19 8322 1
15 7094 2
29 1422 4
23 8041 4
25 2643 4
8 9575 1
3 9635 1
19 809 3
12 1692 3
3 1936 4
11 8240 4
15 3109 2
22 7373 3
8 3435 2
14 4451 4
16 4117 1
20 5098 4
26 6686 3
23 2012 4
20 1545 2
10 2962 2
6 9600 1
15 1915 1
29 9000 2
3 3490 4
25 6343 2
1 4252 2
6 2581 2
27 8590 4
22 4833 3
27 5225 4
21 5832 2
14 4464 2
30 417 1
22 6956 2
21 4696 4
6 2470 3
26 3777 2
9 5438 4
4 701 2
16 8274 2
2 7273 1
16 5724 1
5 2922 2
11 6762 1
18 1923 1
5 2271 2
30 649 1
25 1229 2
18 401 4
9 8237 3
13 9173 2
19 4865 4
11 3391 3
21 7763 1
6 5878 4
10 2955 2
18 2156 2
2 7669 2
3 8351 3
6 9020 3
30 7431 1
10 2534 2
7 7450 4
27 536 3
9 1528 4
10 2738 2
23 4827 1
1 9885 1
20 2235 2
24 4063 3
15 7690 3
20 7926 1
4 3761 2
4 6965 1
29 403 1
12 1304 3
7 2012 4
13 3977 4
6 7530 1
12 6975 1
30 5957 4
5 4975 2
5 9567 3
23 2937 3
24 3913 3
20 3936 3
2 9485 2
14 4374 4
2 3869 2
4 6246 3
8 4341 2
10 767 4
15 4579 3
13 2040 4
28 2261 4
10 9311 4
16 8799 2
20 7602 4
30 3754 1
3 9074 4
1 7457 2
20 4379 2
29 1760 1
27 9705 2
19 3489 4
24 8751 1
8 8943 4
9 3217 4
18 3271 4
5 1862 4
21 3065 4
18 6198 1
11 9962 2
16 8316 4
2 9880 3
13 5748 3
27 6532 4
17 7452 1
5 9835 1
24 8621 3
12 1323 1
23 5235 4
9 7934 4
15 8084 2
23 5913 3
29 9733 3
29 4096 4
6 5958 1
16 2366 3
5 8768 3
28 594 3
11 554 3
17 9640 2
17 2602 1
30 4870 2
23 9422 3
14 3912 3
24 2352 3
12 2979 2
23 3506 1
29 8376 1
20 3104 1
12 7916 1
26 1455 4
22 5687 1
11 783 2
14 8960 4
16 5286 4
5 3621 1
15 6923 2
15 7406 1
4 7835 2
13 9908 2
4 6032 3
25 1449 4
12 5822 3
7 9270 4
6 7696 2
23 9148 1
30 737 2
22 4357 1
28 6518 2
10 416 4
2 3478 1
27 1269 2
17 4098 4
13 1667 3
10 2082 4
10 4384 3
20 9163 2
22 2924 3
10 7747 2
26 6589 1
25 4692 3
20 2936 2
27 1869 1
26 6090 2
11 6283 4
5 7882 2
17 8021 1
21 411 1
8 4689 4
23 5615 4
12 8048 4
21 9706 4
4 3482 4
17 4305 4
27 9612 2
22 8995 3
22 4082 2
9 3196 3
4 2282 4
14 2495 2
17 2532 1
5 5929 2
6 867 4
20 4746 4
9 7881 4
7 2336 2
26 2784 1
29 1481 3
14 8565 4
27 4365 3
18 2351 3
2 7244 3
13 6169 1
17 6910 2
9 8879 1
5 1243 2
7 5861 1
2 6056 2
25 6243 2
16 1538 3
26 4732 2
16 1354 2
7 6096 3
17 920 2
18 7447 4
8 3267 4
27 1389 4
22 8239 2
23 4830 4
9 6389 2
9 3683 1
16 8189 2
6 6342 4
9 3236 1
25 5781 3
3 7701 1
21 8066 3
4 9849 4
17 407 2
10 8379 4
13 4466 3
29 7319 2
6 9998 1
26 5849 4
13 5849 1
6 2305 3
22 6722 3
28 9090 1
23 8943 2
3 7679 3
9 5973 1
12 1408 2
17 1065 1
2 9193 2
13 8419 1
23 5219 1
2 5686 3
28 4606 4
8 5026 2
13 5341 2
2 9509 2
17 8750 3
23 1755 3
16 3622 1
2 4596 3
16 7368 2
26 4916 3
4 7741 2
29 1209 4
29 3351 3
26 2870 3
28 2605 2
17 7889 4
20 8826 4
7 8104 3
8 9704 3
16 1372 4
10 813 2
15 8745 4
5 3980 4
10 8108 2
27 3983 2
25 3197 3
19 7815 4
14 1058 3
25 5141 2
20 9265 1
7 1518 1
17 898 3
18 6170 4
15 718 3
5 9078 3
28 3741 1
26 6178 3
4 4694 4
6 9603 4
30 3124 2
9 8303 3
2 3110 3
30 5140 1
12 8052 4
30 5740 2
20 9142 3
11 7301 3
13 6134 1
9 3600 2
25 9999 3
5 9903 1
22 9157 3
13 2762 2
9 9387 2
4 5966 2
27 8197 2
14 5503 2
27 9302 4
14 2014 1
2 6005 2
15 2956 3
10 7314 3
29 2754 4
3 9151 4
7 2895 2
10 3313 1
1 7122 2
8 4277 3
29 8104 3
4 4867 3
25 1147 1
26 1292 1
30 5562 3
19 692 4
30 1849 1
28 3909 2
25 7740 3
3 2817 1
6 1588 1
2 4747 3
8 1096 2
21 9371 3
13 6391 3
29 8039 1
7 994 4
4 7856 2
28 4990 3
26 580 4
7 3497 2
18 5197 4
17 3238 3
23 5497 2
6 1782 1
12 6550 4
7 1360 1
8 9501 3
29 1351 4
24 7371 2
10 1229 2
24 2733 1
19 8473 2
15 6884 2
7 3428 3
27 5972 2
6 8040 4
4 8618 2
27 4115 3
23 1471 1
25 5956 1
7 6887 2
29 7077 3
8 5669 3
29 8572 3
26 9958 2
11 7828 1
11 3288 4
23 7032 1
20 5481 1
21 6618 1
30 9715 2
1 9016 3
2 4812 3
12 6072 4
26 5190 1
6 2031 1
22 5066 2
4 6215 4
16 7725 4
25 613 2
20 2618 3
7 3293 1
19 7377 1
19 7981 4
3 1728 2
14 8218 1
25 6952 1
1 1019 1
1 8861 3
7 3590 2
24 8734 1
27 3021 1
24 642 3
3 9031 4
20 8527 2
4 4140 4
18 8172 3
6 757 2
11 6481 1
14 454 3
7 6177 4
9 3166 3
12 5385 3
2 5788 2
25 5695 2
17 4323 1
3 8072 4
3 2850 3
2 8013 2
27 7913 1
10 1564 1
4 6037 3
26 9753 2
12 1412 2
9 3344 4
16 4877 2
2 4480 3
9 3011 1
15 6338 2
22 7552 3
22 2020 2
18 2403 2
24 6301 4
10 9811 2
18 5538 4
21 5883 2
22 6049 2
23 9798 3
3 9954 4
7 5699 4
23 658 3
8 9282 4
8 800 3
6 1199 2
18 5901 3
30 6588 4
27 5969 1
30 9989 2
26 2494 4
28 4032 4
27 8780 3
4 9879 1
21 5533 4
6 1274 2
29 1369 3
19 3112 1
13 8753 2
5 6143 4
27 8612 2
20 9139 4
6 1606 1
4 5255 3
2 7679 1
21 3455 1
11 5929 3
6 6550 1
3 4683 1
16 7873 3
27 5560 3
16 3829 2
3 8084 4
19 2090 2
11 2736 4
15 4509 2
23 9482 4
14 7889 3
27 529 4
12 5584 1
3 7592 2
19 4907 3
30 9951 2
9 6736 1
29 9301 4
1 2809 4
29 9669 3
18 8474 2
26 4535 2
23 5201 4
14 3917 1
21 2071 2
10 1436 3
8 1282 1
14 6346 3
7 7461 4
21 4976 3
1 6459 4
18 2211 3
2 9253 2
28 5096 4
7 3718 2
4 8256 3
25 3521 2
29 7435 4
19 3098 1
1 1980 1
11 8952 4
7 1052 2
26 1724 4
16 4300 2
20 3243 1
25 3986 4
27 5461 2
9 7000 3
1 2740 3
15 3313 3
30 1107 3
29 4541 4
2 9394 4
29 8394 4
2 2049 3
9 4065 2
21 4551 1
11 7226 4
24 2358 3
23 2310 3
20 9820 2
17 7874 3
12 8097 1
13 5703 3
20 5751 1
12 1909 2
27 1671 4
24 8820 4
10 5402 1
9 2763 4
15 5498 4
7 3763 2
28 9150 3
10 3543 4
27 9238 2
24 6076 4
27 9947 2
19 8048 2
4 8696 1
5 7861 3
22 7666 2
20 737 1
15 8106 2
17 8261 2
13 1301 2
23 3918 2
24 9367 4
2 3300 1
12 5232 3
22 6043 1
1 1319 4
20 866 4
6 6196 1
7 8392 4
20 7260 1
1 5288 2
3 9107 3
10 9308 3
24 9561 2
4 3298 4
22 9113 4
30 1967 3
20 6328 2
17 6796 2
6 3187 1
23 2286 4
5 6711 1
22 6001 2
14 4461 1
21 8630 2
28 6164 2
13 9357 4
19 6555 1
21 5491 1
17 5514 1
26 5281 4
14 6802 1
19 3167 4
7 9892 2
30 3463 4
21 871 1
28 7458 1
20 9590 3
6 5494 4
24 5278 3
22 878 3
28 5443 2
6 5728 2
24 4505 2
16 3035 1
28 7236 3
20 2188 1
26 5225 1
13 1753 2
27 2317 1
19 9100 1
5 8520 3
12 864 2
2 8080 4
18 7287 2
26 6018 3
27 1166 4
9 519 1
25 7332 1
6 6559 1
24 8526 2
6 3351 2
15 9173 4
28 8402 2
20 2992 2
3 487 2
3 6331 3
3 7336 1
22 6616 3
10 3990 3
28 7649 3
24 2445 4
18 7354 4
27 5555 2
18 2808 1
21 4347 3
6 1526 2
19 8909 1
14 405 3
14 943 3
19 8602 2
27 8022 3
18 6598 3
22 2123 3
12 6902 3
30 3559 3
9 9332 2
27 2824 4
22 5498 3
16 2363 1
19 7106 1
11 5613 4
16 4542 3
11 6812 2
7 7241 4
5 7991 2
17 4923 2
30 9890 2
25 1773 2
2 6548 2
25 7875 2
14 4318 2
18 1196 4
16 3777 2
27 6771 4
19 6626 2
16 2081 2
26 5112 1
12 3517 2
23 7930 3
13 9962 1
23 6568 2
20 7347 2
14 7952 2
24 3427 4
14 9366 2
13 3024 4
14 820 4
12 3602 1
23 3896 2
26 3107 2
25 8281 4
12 6062 4
14 7553 2
29 7873 4
24 2823 4
13 9623 4
28 8187 4
29 2758 2
10 1734 2
20 4505 2
28 9538 3
5 5156 4
29 2442 1
12 4384 3
30 6752 4
8 1211 1
1 1533 4
25 6604 4
2 2086 3
7 6965 2
12 1711 2
21 2894 3
16 8269 2
11 3860 2
12 4473 3
17 1259 3
17 4709 2
12 4415 3
20 7458 4
25 5571 4
16 4064 2
26 5609 2
15 2506 1
28 7274 2
26 8096 2
2 531 3
20 9444 2
5 1142 4
14 7369 1
21 2783 4
9 752 2
7 1850 4
5 5554 2
4 2823 4
24 9771 3
22 9603 3
27 1204 2
23 7449 1
5 7129 1
6 4135 2
1 5061 1
2 7297 1
1 7518 4
8 8738 2
29 7592 1
19 1192 3
18 494 3
28 5644 4
14 3002 4
14 3779 4
13 2149 1
5 4210 2
3 5974 3
10 4480 2
28 6768 1
26 3448 3
17 2163 1
12 8094 3
26 5979 3
17 7522 2
12 6395 4
20 3491 1
18 5942 2
30 1354 1
11 3121 4
3 886 1
2 3859 4
2 1523 3
23 8489 2
7 3078 4
9 9296 3
6 7872 4
17 860 2
12 1109 1
24 7725 4
11 2377 1
21 891 1
6 7886 1
17 9033 2
23 8078 3
11 7559 3
9 4600 4
21 3980 2
26 8942 4
22 5089 3
13 5151 1
21 7466 1
10 3084 1
25 4244 2
21 955 1
21 7926 3
15 5111 3
30 4929 3
27 2450 3
24 6435 3
11 1102 1
6 7994 4
20 7427 2
14 2309 2
4 9770 1
11 6158 1
4 2592 1
5 5917 2
9 2913 4
27 870 2
11 7148 4
18 1676 3
9 4403 2
22 4507 3
20 4841 2
23 8420 1
4 9988 2
21 5552 1
8 7517 3
16 4785 4
13 7185 1
14 4888 4
13 7554 2
18 6323 1
1 2988 3
5 9609 1
30 5838 3
12 6150 1
9 9142 2
20 3938 3
8 1989 2
22 5594 2
12 7315 4
25 7088 1
11 4829 3
28 1258 1
21 3472 4
13 790 2
24 2287 3
7 6536 3
8 6276 3
7 7182 3
22 7164 1
2 1012 2
6 4190 3
15 4257 4
20 4676 2
27 7556 1
1 9882 4
2 3919 1
10 554 3
23 6732 4
29 7760 4
17 5103 2
3 3461 4
30 8826 1
23 2259 2
24 6526 4
13 4320 1
21 3569 1
8 3860 2
12 1603 3
23 6438 3
6 6088 2
20 3875 1
29 9212 4
18 2945 4
10 771 3
21 7200 3
21 1023 1
17 8005 1
10 7149 1
22 5427 4
24 2069 2
17 5277 2
7 2850 3
1 6369 3
3 8808 2
9 1648 1
22 9819 2
30 6751 3
5 8203 4
25 3536 1
6 7498 4
26 9025 2
2 3652 1
28 7471 4
17 6547 2
9 7445 2
18 1495 1
7 5319 3
15 2647 4
Sum of Paid Quarter
Customer ID 1 2 3 4 Total Result
2 96038 121118 59089 45355 321600
6 75639 71976 55212 78644 281471
9 61611 99009 61075 50945 272640
11 59127 35567 62130 107832 264656
13 100626 56058 39500 75109 271293
20 68349 104140 35083 69424 276996
22 31149 77333 104364 65664 278510
23 87124 56387 63290 71953 278754
27 45214 89826 56302 71285 262627
28 53737 69938 73471 69135 266281
Total Result 678614 781352 609516 705346 2774828
Price Quantity TR
374 1687
433 3000
196 4796
190 3222
234 4685
94 3406
464 617
340 2547
303 4776
441 3737
496 4130
432 2575
87 2544
344 4582
141 414
196 2418
104 2604
473 4973
471 2193
78 3401
289 4270
222 2427
123 3955
199 4450
388 3637
394 919

Practice File

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Practice File

Uploaded by

Copyright:

Available Formats

Data Validation

Name Age (must not be less than 18)

(after selecting cells D10:D12, write =B10:B12*C10:C12, and press ctrl+shift+enter)

data array bins array

name units revenue unit price

559 541 502 516 530 508 599 517 532

Class Intervals Frequency Xi FXi (Xi-mean)^2 F(Xi-mean)^2

Demand 9000 6000 6000

Atlanta ₹ 3.20 ₹ 2.60 ₹ 1.80

Total cost 86800

annual rate=0.08 rate per month 0.00667

Labour used 4500 <=

Year Initial balance Contribution Return

West Sent Capacity

Wednesday Thursday Friday Saturday Sunday

nt will be negative, we write minus sign before pmt()

0 596.666666666667 1084 0 before using solver, random/trial values added, th

1.5 0.8 0.7 0.3 Target call

2321 2753 2751 897 884 670

Withdrawal Ending Balance ending balance = (Initial balance+contribution-withdrawal)*(1+r

*Min no of employees bank requires to meet its labour requirement

Target cell Min total no of employees

olver, random/trial values added, they are of no significance

ion as needs to be minimised

of money so ending balance should be >=0 from 41 to 60 years

price 3 I want to know the units to be sold to break even

along with price change in unit cost affect on profit

$ 57,950.00 0.3 0.4

Scenario Year 1 sales Annual sales growth Year 1 Sales price

0.45 0.5 0.6

name Alex Rodriguez dl-Derek Jeter

*find Iran's and India's unit sold, revenue and

Units sold Revenue Variable Cost

Boston-Denver T Dist to Seattle

Boston Chicago Dallas Denver LA Miami Phoenix Seattle

Results of Data Text to Columns

Full name First name Last name

Project Project A Project B

NPV 5867.38 40325.34

Project recommended on the basis of:

(can put any label here- computed criteria)

lip gloss foundation lipstick mascara eye liner

Sales 5th largest 5th smallest

day Hours worked

Sales growth 0.48 48

0.5 0.41 0.3

Liabilities Amount Assets Amount

Trading and Profit & loss Account

Particulars Amount Particulars Amount

Total 2054407 Total 2054407

Indirect Expenses 253100 Gross Profit 281607

Total 401807 Total 401807

Depreciation Amount Value of Car

Installment Number Beginning Balance Payment Interest Ending Balance

You might also like