0801 (1) (1)

M/s Alpha Ltd.
Payroll for the month of March 2006

Empld Name of the employee Basic DA HRA Gross Salary
AL01 Jatin 20000 2000 7000 29000
AL02 Swetha 10000 1000 5000 16000
AL03 Tanveer 90000 5400 9000 104400
AL04 Sachin 10001 1000.1 7000 18001.1
AL05 Virat 8000 800 5000 13800
AL06 Dhoni 50000 5000 9000 64000
AL07 Lee 25000 2500 7000 34500
AL08 Modi 100000 5400 9000 114400
AL09 Kuar 30000 3000 9000 42000
AL10 Don 60000 5400 9000 74400
XYZ Ltd.
Payroll statement of the month Jan 2022
Emp ID Name of the employee Category Basic Pay DA HRA TA Gross Salary
XYZ01 Sonia A 30000 5400 7500 120 43020
XYZ02 Sonia C 20000 5400 7000 360 32760
XYZ03 Messi B 45000 5400 13500 220 64120
XYZ04 Ronaldo A 53000 5400 13250 280 71930
XYZ05 Gates B 79000 7900 23700 450 111050
XYZ06 Musk C 75000 7500 26250 40 108790
XYZ07 Ramsingh B 44000 5400 13200 500 63100
XYZ08 Asmita B 63000 6300 18900 30 88230
XYZ09 Harish A 33000 5400 8250 110 46760
XYZ10 Kundan C 59000 5900 20650 390 85940
Distance
12
36
22
28 20
45 19
4 16
50 50
3 32
11 40
39 11
28
8
22
Govind Ltd.
Payroll of the month of April 2019
Empld Name of the employee Basic DA HRA TA Gross PF IT Net Distance
G01 Saurabh 25000 10500 7500 5500 48500 5300 5052 38148 12
G02 Meena 38000 10500 8000 5500 62000 7300 6432 48268 59
G03 Harvinder 32000 10500 8000 5500 56000 6400 5820 43780 21
G04 Satnam 39000 10500 8000 5500 63000 7400 6540 49060 56
G05 Priyanka 49000 12250 10000 4000 75250 9200 7830 58220 5
G06 Sachin 42000 10500 10000 4000 66500 7900 6936 51664 1
G07 Messi 46000 11500 10000 5500 73000 8600 7596 56804 49
G08 Dhoni 41000 10500 10000 5500 67000 7700 6984 52316 78
G09 Neymar 46000 11500 10000 5500 73000 8600 7596 56804 76
G10 Rahul 39000 10500 8000 5500 63000 7400 6540 49060 14
TOTAL 397000 108750 89500 52000 647250 75800 67326 504124

M/s Aplha Ltd.
Payroll for the month of January 2022 0.5 0.41
Code Name Category Is HRA to be paid? Basic DP DA
A01 Virat Kohli A Y 0 0
A02 Sachin A N 25000 12500 15375
A03 Adriana B Y 20000 10000 12300
A04 Jennifer C N 15000 7500 9225
A05 Emma A N 25000 12500 15375
A06 Robert C Y 15000 7500 9225
A07 Ian Somerhalder A Y 25000 12500 15375
A08 Nina Dobrev C Y 15000 7500 9225
A09 Paul Wesley B Y 20000 10000 12300
A10 Katherine Pierce B Y 20000 10000 12300
Total 180000 90000 110700
Category Basic Salary TA CCA
A 25000 5000 1000
B 20000 4000 800
C 15000 3000 500
0.3 0.08 0.1
HRA TA CCA Gross IT GPF Total deduction Net Salary
0 5000 1000 6000 480 600 1080 4920
5000 1000 0 0 0 0 0
9000 4000 800 56100 4488 5610 10098 46002
3000 500 0 0 0 0 0
5000 1000 0 0 0 0 0
6750 3000 500 41975 3358 4197.5 7555.5 34420
11250 5000 1000 70125 5610 7012.5 12622.5 57503
6750 3000 500 41975 3358 4197.5 7555.5 34420
9000 4000 800 56100 4488 5610 10098 46002
9000 4000 800 56100 4488 5610 10098 46002
0 41000 7900 0 0 0 0 0
#NAME?
Payroll statement of Mr.X
Basic Pay for the month of Amt of
March 2011 11950 increment 325
Month in the first year 5
Is HRA payable? Y
0.5 0.3
Month Basic Salary DP DA DA arrears HRA
Mar-11 11950 5975 8066.25 5377.5
Apr-11 11950 5975 9141.75 1075.5 5377.5
May-11 12275 6137.5 9390.375 5523.75
Jun-11 12275 6137.5 9390.375 5523.75
Jul-11 12275 6137.5 9390.375 5523.75
Aug-11 12275 6137.5 9390.375 5523.75
Sep-11 12275 6137.5 9390.375 5523.75
Oct-11 12275 6137.5 9390.375 1288.88 5523.75
Nov-11 12275 6137.5 10679.25 5523.75
Dec-11 12275 6137.5 10679.25 5523.75
Jan-12 12275 6137.5 10679.25 5523.75
Feb-12 12275 6137.5 10679.25 5523.75
0.1 0.1
TA CCA GROSS PF IT Total deduction Net
800 300 32468.8 2000 3246.88 5246.88 27221.92
800 300 34619.8 2000 3461.98 5461.98 29157.82
1000 500 34826.6 2000 3482.66 5482.66 29343.94
1000 500 34826.6 2000 3482.66 5482.66 29343.94
1000 500 34826.6 2000 3482.66 5482.66 29343.94
1000 500 34826.6 2000 3482.66 5482.66 29343.94
1000 500 34826.6 2000 3482.66 5482.66 29343.94
1000 500 36115.5 2000 3611.55 5611.55 30503.95
1000 500 36115.5 2000 3611.55 5611.55 30503.95
1000 500 36115.5 2000 3611.55 5611.55 30503.95
1000 500 36115.5 2000 3611.55 5611.55 30503.95
1000 500 36115.5 2000 3611.55 5611.55 30503.95
Basic Salary 54048
Months in the first year 8
Is HRA payable? Y Amount of increment
0.3
Month Basic Salary Grade pay DA DA arrears HRA
Mar-11 54048 9000 28371.6 1891.44
Apr-11 54048 9000 32154.48 11348.64 1891.44
May-11 54048 9000 32154.48 1891.44
Jun-11 54048 9000 32154.48 1891.44
Jul-11 54048 9000 32154.48 1891.44
Aug-11 55939.44 9000 33119.114 1948.1832
Sep-11 55939.44 9000 33119.114 1948.1832
Oct-11 55939.44 9000 37664.875 13637.2824 1948.1832
Nov-11 55939.44 9000 37664.875 1948.1832
Dec-11 55939.44 9000 37664.875 1948.1832
Jan-12 55939.44 9000 37664.875 1948.1832
Feb-12 55939.44 9000 37664.875 1948.1832
3%
0.1 0.1
TA Gross PF IT Total ded Net
4640 93311.04 6304.8 9331.104 15635.904 77675.136
5408 108442.56 6304.8 10844.256 17149.056 91293.504
4832 97093.92 6304.8 9709.392 16014.192 81079.728
4832 97093.92 6304.8 9709.392 16014.192 81079.728
4832 97093.92 6304.8 9709.392 16014.192 81079.728
4832 100006.74 6493.944 10000.674 16494.618 83512.12
4832 100006.74 6493.944 10000.674 16494.618 83512.12
5728 118189.78 6493.944 11818.978 18312.922 99876.859
5056 104552.5 6493.944 10455.25 16949.194 87603.305
5056 104552.5 6493.944 10455.25 16949.194 87603.305
5056 104552.5 6493.944 10455.25 16949.194 87603.305
5056 104552.5 6493.944 10455.25 16949.194 87603.305
1
2
3
4
5
6
7
8
9
10
11
12
Amount of loan 2000000
Rate of Interest 10%
Period of repayment 36
Periodicity of payment Semi-annually 2
Installment ₹ 394,034.94
Loan repayment schedule
Period Opening balance Interest due Installment Closing balance
1 2000000 100000 ₹ 394,034.94 ₹ 1,705,965.06
2 ₹ 1,705,965.06 85298.25319 ₹ 394,034.94 ₹ 1,397,228.38
3 ₹ 1,397,228.38 69861.41904 ₹ 394,034.94 ₹ 1,073,054.86
4 ₹ 1,073,054.86 53652.74318 ₹ 394,034.94 ₹ 732,672.67
5 ₹ 732,672.67 36633.63353 ₹ 394,034.94 ₹ 375,271.37
6 ₹ 375,271.37 18763.56839 ₹ 394,034.94 ₹ 0.00
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!
Yearly 1
Semi-annually 2
Quarterly 4
Bi-monthly 6
Monthly 12
Daily 365
Rate of Interest 7%
Period of payment 5 20
Periodicity of payment Quarterly 4 Effective Rate 0.0175
Loan Repayment Schedule

Period Opening balance Interest due Instalment Closing balance
1 1000000 17500 ₹ 59,691.22 ₹ 957,808.78
2 ₹ 957,808.78 16761.65357 ₹ 59,691.22 ₹ 914,879.20
3 ₹ 914,879.20 16010.38608 ₹ 59,691.22 ₹ 871,198.37
4 ₹ 871,198.37 15245.9714 ₹ 59,691.22 ₹ 826,753.11
5 ₹ 826,753.11 14468.17947 ₹ 59,691.22 ₹ 781,530.07
6 ₹ 781,530.07 13676.77619 ₹ 59,691.22 ₹ 735,515.62
7 ₹ 735,515.62 12871.52334 ₹ 59,691.22 ₹ 688,695.92
8 ₹ 688,695.92 12052.17857 ₹ 59,691.22 ₹ 641,056.87
9 ₹ 641,056.87 11218.49526 ₹ 59,691.22 ₹ 592,584.14
10 ₹ 592,584.14 10370.2225 ₹ 59,691.22 ₹ 543,263.14
11 ₹ 543,263.14 9507.104964 ₹ 59,691.22 ₹ 493,079.02
12 ₹ 493,079.02 8628.882871 ₹ 59,691.22 ₹ 442,016.68
13 ₹ 442,016.68 7735.291891 ₹ 59,691.22 ₹ 390,060.75
14 ₹ 390,060.75 6826.063069 ₹ 59,691.22 ₹ 337,195.59
15 ₹ 337,195.59 5900.922743 ₹ 59,691.22 ₹ 283,405.28
16 ₹ 283,405.28 4959.592461 ₹ 59,691.22 ₹ 228,673.65
17 ₹ 228,673.65 4001.7889 ₹ 59,691.22 ₹ 172,984.22
18 ₹ 172,984.22 3027.223776 ₹ 59,691.22 ₹ 116,320.21
19 ₹ 116,320.21 2035.603762 ₹ 59,691.22 ₹ 58,664.59
20 ₹ 58,664.59 1026.630398 ₹ 59,691.22 ₹ 0.00

#VALUE! #VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Yearly 1 1
Quarterly 4 2
Monthly 12 3
4
5
6
7
8
9
10
Period of payment 6
Periodicity of payment Half-Yearly 2
Number of installments 12

Installment number Opening balance Interest due Amount of installment
1 2400000 72000 ₹ 241,109.01
2 ₹ 2,230,890.99 72503.95733 $244,459.60
3 ₹ 2,058,935.35 72062.73725 $247,569.20
4 ₹ 1,883,428.88 66861.7254 $248,140.14
5 ₹ 1,702,150.47 51064.51412 $242,482.21
6 ₹ 1,510,732.78 49098.8152 $244,772.00
7 ₹ 1,315,059.59 466846.1543 $556,810.80
8 ₹ 1,225,094.94 36752.84828 $267,505.08
9 ₹ 994,342.71 33310.48078 $269,747.63
10 ₹ 757,905.56 23874.02523 $268,715.72
11 ₹ 513,063.87 15699.75442 $268,365.90
12 ₹ 260,397.73 8723.323853 $269,121.05
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Yearly 1
Half-Yearly 2
Monthly 12
Quarterly 4
Fortnightly 26
BI-monthly 6
Closing balance Interest rate Effective Interest rate
₹ 2,230,890.99 0.06 0.03
₹ 2,058,935.35 0.065 0.0325
₹ 1,883,428.88 0.07 0.035
₹ 1,702,150.47 0.071 0.0355
₹ 1,510,732.78 0.06 0.03
₹ 1,315,059.59 0.065 0.0325
₹ 1,225,094.94 0.71 0.355
₹ 994,342.71 0.06 0.03
₹ 757,905.56 0.067 0.0335
₹ 513,063.87 0.063 0.0315
₹ 260,397.73 0.0612 0.0306
₹ 0.00 0.067 0.0335
Period of payment 6
Rate of interest 6%
Phase 1
Periodicty Half-yearly 2
Period 4
No. of installments 8
Effective rate of int 0.03
Amount to be repaid 75% 1800000
Instalment amount ₹ 274,421.50
Phase 2
Periodicty Quarterly 4
Period 2
No. of installments 8
Effective rate of int 0.015
Instalment amount ₹ 80,150.41

Installment number Opening bal Interest Instalment Closing balance
1 2400000 72000 ₹ 274,421.50 ₹ 2,197,578.50
2 ₹ 2,197,578.50 65927.355 ₹ 274,421.50 ₹ 1,989,084.36
3 ₹ 1,989,084.36 59672.53066 ₹ 274,421.50 ₹ 1,774,335.39
4 ₹ 1,774,335.39 53230.06158 ₹ 274,421.50 ₹ 1,553,143.95
5 ₹ 1,553,143.95 46594.31843 ₹ 274,421.50 ₹ 1,325,316.77
6 ₹ 1,325,316.77 39759.50299 ₹ 274,421.50 ₹ 1,090,654.77
7 ₹ 1,090,654.77 32719.64308 ₹ 274,421.50 ₹ 848,952.91
8 ₹ 848,952.91 25468.58738 ₹ 274,421.50 ₹ 600,000.00
9 ₹ 600,000.00 9000 ₹ 80,150.41 ₹ 528,849.59
10 ₹ 528,849.59 7932.743779 ₹ 80,150.41 ₹ 456,631.91
11 ₹ 456,631.91 6849.478714 ₹ 80,150.41 ₹ 383,330.98
12 ₹ 383,330.98 5749.964673 ₹ 80,150.41 ₹ 308,930.53
13 ₹ 308,930.53 4633.957922 ₹ 80,150.41 ₹ 233,414.07
14 ₹ 233,414.07 3501.21107 ₹ 80,150.41 ₹ 156,764.87
15 ₹ 156,764.87 2351.473014 ₹ 80,150.41 ₹ 78,965.93
16 ₹ 78,965.93 1184.488888 ₹ 80,150.41 ₹ -0.00
Yearly 1
Half-yearly 2
Monthly 12
Quarterly 4
Fortnightly 26
Bi-Monthly 6
Period of payment 6
Phase 1
Periodicity Half-yearly 2
Period 4
No.of instalments 8
Rate of interest 6%
Effective rate of interest 0.03
Phase 2
Periodicity Quarterly 4
Period 2
No.of instalments 8
Rate of interest 9%

Instalment number Opening balance Interest Instalment Closing balance
1 2400000 72000 ₹ 274,421.50 ₹ 2,197,578.50
2 ₹ 2,197,578.50 65927.355 ₹ 274,421.50 ₹ 1,989,084.36
3 ₹ 1,989,084.36 59672.5306 ₹ 274,421.50 ₹ 1,774,335.39
4 ₹ 1,774,335.39 53230.0615 ₹ 274,421.50 ₹ 1,553,143.95
5 ₹ 1,553,143.95 46594.3184 ₹ 274,421.50 ₹ 1,325,316.77
6 ₹ 1,325,316.77 39759.5029 ₹ 274,421.50 ₹ 1,090,654.77
7 ₹ 1,090,654.77 32719.6430 ₹ 274,421.50 ₹ 848,952.91
8 ₹ 848,952.91 25468.5873 ₹ 274,421.50 ₹ 600,000.00
9 ₹ 600,000.00 13500 ₹ 82,790.77 ₹ 530,709.23
10 ₹ 530,709.23 11940.9576 ₹ 82,790.77 ₹ 459,859.42
11 ₹ 459,859.42 10346.8368 ₹ 82,790.77 ₹ 387,415.48
12 ₹ 387,415.48 8716.84834 ₹ 82,790.77 ₹ 313,341.56
13 ₹ 313,341.56 7050.18508 ₹ 82,790.77 ₹ 237,600.97
14 ₹ 237,600.97 5346.02190 ₹ 82,790.77 ₹ 160,156.22
15 ₹ 160,156.22 3603.51505 ₹ 82,790.77 ₹ 80,968.97
16 ₹ 80,968.97 1821.80180 ₹ 82,790.77 ₹ 0.00
Yearly 1
Half-yearly 2
Monthly 12
Quarterly 4
Fortnightly 26
Bi-monthly 6
Rate of interest 14%
Period of payment 5
Periodicity Bi-monthly 6
Number of instalments 30
Instalment ₹ 70,083.38

Instalment no. Opening balance Interest due Instalment Closing balance
1 1500000 35000 ₹ 70,083.38 ₹ 1,464,916.62
2 ₹ 1,464,916.62 34181.38784 ₹ 70,083.38 ₹ 1,429,014.63
3 ₹ 1,429,014.63 33343.67473 ₹ 70,083.38 ₹ 1,392,274.93
4 ₹ 1,392,274.93 32486.41499 ₹ 70,083.38 ₹ 1,354,677.96
5 ₹ 1,354,677.96 31609.15251 ₹ 70,083.38 ₹ 1,316,203.74
6 ₹ 1,316,203.74 30711.42058 ₹ 70,083.38 ₹ 1,276,831.78
7 ₹ 1,276,831.78 29792.74157 ₹ 70,083.38 ₹ 1,236,541.14
8 ₹ 1,236,541.14 28852.62672 ₹ 70,083.38 ₹ 1,195,310.39
9 ₹ 1,195,310.39 27890.57585 ₹ 70,083.38 ₹ 1,153,117.59
10 ₹ 1,153,117.59 26906.07713 ₹ 70,083.38 ₹ 1,109,940.29
11 ₹ 1,109,940.29 25898.60677 ₹ 70,083.38 ₹ 1,065,755.52
12 ₹ 1,065,755.52 24867.62877 ₹ 70,083.38 ₹ 1,020,539.77
13 ₹ 1,020,539.77 23812.59462 ₹ 70,083.38 ₹ 974,268.99
14 ₹ 974,268.99 22732.943 ₹ 70,083.38 ₹ 926,918.55
15 ₹ 926,918.55 21628.09951 ₹ 70,083.38 ₹ 878,463.27
16 ₹ 878,463.27 20497.47634 ₹ 70,083.38 ₹ 828,877.37
17 ₹ 828,877.37 19340.47197 ₹ 70,083.38 ₹ 778,134.46
18 ₹ 778,134.46 18156.47082 ₹ 70,083.38 ₹ 726,207.56
19 ₹ 726,207.56 16944.84299 ₹ 70,083.38 ₹ 673,069.02
20 ₹ 673,069.02 15704.94383 ₹ 70,083.38 ₹ 618,690.59
21 ₹ 618,690.59 14436.1137 ₹ 70,083.38 ₹ 563,043.32
22 ₹ 563,043.32 13137.67752 ₹ 70,083.38 ₹ 506,097.62
23 ₹ 506,097.62 11808.94451 ₹ 70,083.38 ₹ 447,823.19
24 ₹ 447,823.19 10449.20772 ₹ 70,083.38 ₹ 388,189.02
25 ₹ 388,189.02 9057.743747 ₹ 70,083.38 ₹ 327,163.38
26 ₹ 327,163.38 7633.812277 ₹ 70,083.38 ₹ 264,713.82
27 ₹ 264,713.82 6176.655739 ₹ 70,083.38 ₹ 200,807.09
28 ₹ 200,807.09 4685.498882 ₹ 70,083.38 ₹ 135,409.22
29 ₹ 135,409.22 3159.548365 ₹ 70,083.38 ₹ 68,485.39
30 ₹ 68,485.39 1597.992336 ₹ 70,083.38 ₹ 0.00

#VALUE! #VALUE!
#VALUE!
Bi-monthly
Monthly
Fortnightly
Principal Amount repaid in 11th and 20th instalment 491249.7032 6th Instalment
Interest paid in year 3rd year (13-18) 126168.0563
Interest amount paid in instalment number 5 ₹ 31,609.15 ₹ 30,711.42
Principal amount paid in instalment number 5 ₹ 38,474.23 ₹ 39,371.96
Sum of principal + interest ₹ 70,083.38 ₹ 70,083.38
6
12
26
Demand Price Predicted Y
30 10 115.7466591
50 50 -4.213745316
60 9 118.7456692 350
70 8 121.7446793
100 7 124.7436895 300
35 20 85.75655801
200 2 139.73874 250
300 1 142.7377501
Correlation -0.4989406339 200
Regression Y=a+bx
150
a intercept 145.7367602
b slope -2.999010111
100
50
0
1 2 3 4 5 6
3 4 5 6 7 8
SUMMARY OUTPUT
Regression Statistics
Multiple R 0.49894063391
R Square 0.24894175617
Adjusted R Square 0.1237653822
Standard Error 89.4161602356
Observations 8
ANOVA
df SS MS F Significance F
Regression 1 15900.376732306 15900.377 1.988728 0.20815012797
Residual 6 47971.498267694 7995.2497
Total 7 63871.875
Coefficients Standard Error t Stat P-value Lower 95% Upper 95% Lower 95.0% Upper 95.0%
Intercept 145.736760235 42.525787582554 3.4270208 0.0140223 41.6799066197 249.79361385 41.67990662 249.79361385
X Variable 1 -2.999010111 2.1266216897305 -1.4102227 0.2081501 -8.20266592651 2.2046457045 -8.2026659265 2.20464570449
RESIDUAL OUTPUT PROBABILITY OUTPUT
Observation Predicted Y Residuals Standard Residuals Percentile Y

1 115.746659125 -85.746659124655 -1.0357969 6.25 30
2 -4.2137453157 54.213745315704 0.6548876 18.75 35
3 118.745669236 -58.745669235664 -0.7096321 31.25 50
4 121.744679347 -51.744679346673 -0.625062 43.75 60
5 124.743689458 -24.743689457682 -0.2988972 56.25 70 400
6 85.7565580146 -50.756558014566 -0.6131257 68.75 100 200
Normal Probab
7 139.738740013 60.261259987273 0.72794 81.25 200
Y
0
8 142.737750124 157.26224987626 1.8996862 93.75 300
0 10 20 30 40 50 60
Sample Percenti
0
0 10 20 30 40 50 60
Sample Percenti
X Variable 1 Residual Plot
200
Residuals
100
0
0 1 2 3 4 5 6 7 8 9
-100
X Variable 1
X Variable 1 Line Fit Plot

400
300
200 Y
Y
100
0
0 10 20 30 40 50 60
X Variable 1
00
00
Normal Probability Plot
0
0 10 20 30 40 50 60 70 80 90 100
Sample Percentile
0
0 10 20 30 40 50 60 70 80 90 100
Sample Percentile
Y X Estimated Y
20 70 65.44444444
100 80 70.88888889
70 50 54.55555556
60 40 49.11111111 Regression
85 100 81.77777778
120
90 40 49.11111111
25 35 46.38888889 100
60 90 76.33333333
80
90 60 60
70 80 70.88888889 60
30 50 54.55555556
20 30 43.66666667 40
50 40 49.11111111 20
70 80 70.88888889
60 55 57.27777778 0
1 2 3 4 5 6 7 8 9 10 1
Intercept 27.3333333Y=a+bx
Slope 0.5444444444 X Estimated Y
R Square 0.2052136752
Standard error 24.41494918
Value of Y, x=70 65.44444444
Regression
5 6 7 8 9 10 11 12 13 14 15
X Estimated Y
SUMMARY OUTPUT
Multiple R 0.4530051603
R Square 0.2052136752
Observations 15
ANOVA
Regression 1 2000.833333333 2000.83333333333 3.3565975 0.089936920649
Residual 13 7749.166666667 596.089743589744
Total 14 9750
Coefficients Standard Error t Stat P-value Lower 95% Upper 95% Lower 95.0% Upper 95.0%
Intercept 27.333333333 18.91173831655 1.44531046674893 0.172043 -13.522993365 68.18966003 -13.52299336 68.189660032
X Variable 1 0.5444444444 0.297169297948 1.8321019304614 0.0899369 -0.09755079251 1.186439681 -0.097550793 1.1864396814
Observation Predicted Y Residuals Standard Residuals Percentile Y

1 65.444444444 -45.4444444444 -1.93160052859176 3.333333333333 20
2 70.888888889 29.11111111111 1.23735779582162 10 20
3 54.555555556 15.44444444444 0.656460815340477 16.66666666667 25
4 49.111111111 10.88888888889 0.46282848851343 23.33333333333 30
5 81.777777778 3.222222222222 0.136959450682546 30 50
6 49.111111111 40.88888888889 1.73796820176472 36.66666666667 60
7 46.388888889 -21.3888888889 -0.90912738815138 43.33333333333 60
8 76.333333333 -16.3333333333 -0.694242732770144 50 60
9 60 30 1.27513971325129 56.66666666667 70
10 70.888888889 -0.88888888889 -0.037781917429668 63.33333333333 70
11 54.555555556 -24.5555555556 -1.04372546899457 70 70
12 43.666666667 -23.6666666667 -1.0059435515649 76.66666666667 85
13 49.111111111 0.888888888889 0.037781917429668 83.33333333333 90
14 70.888888889 -0.88888888889 -0.037781917429668 90 90
15 57.277777778 2.722222222222 0.115707122128357 96.66666666667 100
X Variable 1 Residual Plot
60
40
Residuals
20
0
-20 0 2 4 6 8 10 12 14 16
-40
-60
X Variable 1

100
Y
0
0 20 40 60 80 100 120
Sample Percentile
Demand Price Features Colour
20 10000 5 2
70 9000 9 2
80 8000 8 3
30 9500 8 2
100 700 7 6
200 7000 10 8
Y=a+ b1x1 + b2x2

+ b3x3 + e
SUMMARY OUTPUT
Multiple R 0.984231979195421
R Square 0.968712588870935
Observations 6
ANOVA
Regression 3 20278.384 6759.4612 20.641158 0.0465621
Residual 2 654.94981 327.4749
Total 5 20933.333
Coefficients Standard Error t Stat P-value Lower 95% Upper 95%

Intercept -116.202329973683 42.98162 -2.7035353 0.1139094 -301.13732 68.732656
Price 0.002917996343271 0.0033428 0.872922 0.4747523 -0.0114649 0.0173009
Features 11.8620469902357 5.7238049 2.0724059 0.1739971 -12.765498 36.489592
Colour 22.2053188229756 5.0107129 4.4315688 0.0473335 0.6459613 43.764676
Observation Predicted Demand Residuals

Standard Residuals Percentile Demand
1 16.698506056157 3.3014939 0.2884639 8.3333333 20
2 61.228697673829 8.7713023 0.7663816 25 30
3 68.6539731632979 11.346027 0.991345 41.666667 70
4 50.8256488552288 -20.825649 -1.8196151 58.333333 80
5 102.106509336111 -2.1065093 -0.1840536 75 100
6 200.486664915376 -0.4866649 -0.0425217 91.666667 200
Price Residual Plot Featur
20 20
10 10
Residuals
Residuals
0 0
-10 0 1 2 3 4 5 6 7 -10 0 1
-20 -20
-30 -30
Price
Colour Residual Plot Price

20 300
10 200
Lower 95.0%Upper 95.0%
Residuals
Demand
0 100
-301.13732 68.732656 -10 0 1 2 3 4 5 6 7 0
-0.0114649 0.0173009 -20 0 00 0
-12.765498 36.489592 -30 20 40
0.6459613 43.764676 Colour
Colour Line Fit Plot Feature

ITY OUTPUT
300
300
200
Demand
200
Demand
Demand 100
100
0
0
4 5 6
1 2 3 4 5 6 7 8 9
Colour

300
200
Demand
100
0
0 10 20 30 40 50 60 70 80 90 100
Sample Percentile
Features Residual Plot
20
10
Residuals
0
-10 0 1 2 3 4 5 6 7
-20
-30
Features
Price Line Fit Plot

300
200
Demand
100 Demand
0
0 00 00 00 00 00 00
20 40 60 80 10
0
12
0
Price
Features Line Fit Plot

300
200
Demand
Demand
100
0
4 5 6 7 8 9 10 11
Features
54 35 33 16 47 25 94
30 52 17 83 86 70 44
42 43 28 81 21 85 100
35 57 47 94 67 92 83
49 82 78 85 47 49 30
64 31 95 39 59 28 80
72 66 33 56 70 19 80
28 26 41 76 25 95 72
18 41 61 61 24 61 70
77 95 92 88 88 28 10
Lower Limit Upper Limit Frequency

10 - 21 6 After formula, press shift+ctrl+enter
21 - 30 13
31 - 40 8
41 - 50 15
51 - 60 11
61 - 70 11
71 - 80 10
81 - 90 14
91 - 100 12
Total 100
Mean
Kurtosis
Median
Standard deviation
Variance
84 91 55
54 84 37
90 41 45
83 60 64
49 29 49
27 96 64
51 91 97
55 57 45
71 80 78
82 36 29
ft+ctrl+enter
Frequency
21
31
41
51
61
71
81
91
21
31
41
51
61
71
81
91
54
30
42
35
49
64
72
28
18
77
35
52
43
57
82
31
66
26
41
95
33
17
28
47
78
95
33
41
61
92
16
83
81
94
85
39
56
76
61
88
47
86
21
67
47
59
70
25
24
88
25
70
85
92
49
28
19
95
61
28
94
44
100
83
30
80
80
72
70
10
84
54
90
83
49
27
51
55
71
82
91
84
41
60
29
96
91
57
80
36
55
37
45
64
49
64
97
45
78
29
Column1
Mean 58.24
Median 57
Mode 49
Standard Deviation 24.5242077889739
Sample Variance 601.436767676768
Kurtosis -1.22660196543976
Skewness -0.038059376494749
Range 90
Minimum 10
Maximum 100
Sum 5824
Count 100
Confidence Level(95.0%) 4.86613488191096
36 53 36 16 48 66
56 37 21 77 19 51
41 71 54 2 0 68
34 52 64 2 30 71
75 68 75 49 60 31
42 53 30 11 10 37
16 30 72 32 61 76
80 73 21 47 28 28
1 36 27 61 33 55
3 4 68 26 44 39
76 29 51 49 48 67
17 27 69 10 54 43
14 10 20 63 27 10
1 60 45 17 7 73
35 15 5 64 19 26
57 70 44 29 64 40
70 71 18 49 32 19
69 2 50 19 53 6
25 23 18 77 34 54
31 1 11 34 19 59
22 74 46 16 66 45
46 69 9 18 35 48
63 48 38 20 68 77
26 18 24 21 19 23
31 4 67 43 60 42
Age group Class intervals Bins Frequency(f) X

Below - 40 39.999 125 20
40 - 50 49.999 35 45
50 - 60 59.999 23 55
60 - 70 69.999 33 65
70 - 80 80 34 75
Total 250 260
Discrete Frequency
Summation of
Mean 40.172 F*X/Summation of F 40.14
Standard Deviation 22.867665 21.7550086187066
36 3 53 73
19 31 63 79
27 65 67 48
5 21 22 23
15 33 77 40
18 79 4 28
24 20 68 20
41 68 1 78
49 60 12 0
72 54 73 72
19 47 66 43
65 7 41 72
57 74 9 65
50 31 36 22
0 30 77 17
32 31 33 33
5 73 28 55
26 29 27 45
27 44 73 41
24 28 63 70
49 48 1 78
7 46 59 46
55 24 20 40
65 3 71 50
66 33 80 54
F*X F*(X^2)
2500 50000
1575 70875
1265 69575
2145 139425
2550 191250
10035 521125
Below 40 50 60 70
760 1218 805 1485 1402 1406 776 1312
1237 1070 1379 913 1138 1239 1461 959
1369 720 796 1279 827 1254 1005 1428
945 981 1074 1019 1395 1340 1110 1373
1384 730 1221 1460 1193 990 1034 957
Class Intervals Bins Frequency X FX F*X*X

700 - 900 899.999 10 800 8000 6400000
900 - 1100 1099.999 14 1000 14000 14000000
1100 - 1300 1299.999 11 1200 13200 15840000
1300 - above 1500 15 1400 21000 29400000
Total 50 4400 56200 65640000
Discrete Grouped
Mean 1114.52 1124
SD 237.2121448 222.31509
751 1067
700 1021
1017 1315
1111 1211
748 1341
700 900 1100 1300

Member Name Address Gender Date of Test Blood Group Fees Charged
Reenu Asif Nagar F 4/14/2022 AB+ve 400
Seema Buhali Nagar F 2/2/2022 B+ve 300
Murfali Labison Nagar M 1/8/2022 A+ve 500
Particulars Year Amount PV
Initial cash outflow 0 ₹ 1,000,000.00 ₹ 1,000,000.00
Cash inflow 1 ₹ 1,000.00 ₹ 909.09
Cash inflow 2 ₹ 20,000.00 ₹ 16,528.93
Cash inflow 3 ₹ 500,000.00 ₹ 375,657.40
Cash inflow 4 ₹ 900,000.00 ₹ 614,712.11
Cost of capital 0.1
NPV PV of cash inflow - PV of cash outflow
₹ 1,007,807.53 - ₹ 1,000,000.00 ₹ 7,807.53
Particulars Year Project A Project B
Cost of project 0 -100000 -100000
Cash Inflow 1 10000 50000
Cost of capital 10% 165000 130000
Summation Limited
NPV Decision IRR
(Revenue/(1+i)^t) Capital PI
Project A ₹ 16,150.16 Accept $1.16 15%
Project B ₹ 6,578.04 Accept $1.07 14%
Project C ₹ -5,230.33 Reject $0.95 8%
Project C
-100000
25000
25000
25000
25000
25000
125000 PV of cash
PV of cash inflow/
outflow Decision Capital shortage
>1 Accept Choose the one with highest PI and +ve and >1
1 Indifferent
<1 Reject IRR=The required rate of return which
The rate of return that we're getting if w
If the initial investment is not the
same, we calculate the profitability Decision IRR vs Required rate of return
index IRR >RRR Accept
IRR=RRR Indifferent
IRR<RRR Reject
equired rate of return which makes the NPV=0
return that we're getting if we invest
ired rate of return
Choose with the highest IRR, provided the initial capital is also the same
Subsequent Subsequent
Particulars Year Project A cash outflow Net Cash flow Project B cash outflow Net Cash flow Project C
Cost of project 0 -100000 -100000 -100000 -100000 -100000
Cash Inflow 1 10000 10000 50000 50000 25000
Cash Inflow 2 20000 10000 10000 40000 40000 25000
Cash Inflow 3 30000 30000 20000 20000 25000
Cash Inflow 4 45000 45000 10000 3000 7000 25000
Cash Inflow 5 60000 60000 10000 10000 125000
Cost of capital 0.1
NPV -₹ 100,000.00 ₹ -100,000.00 ₹ 56,861.80
Cost of capital 0.08 0.09 0.1 0.11 0.12 0.13

NPV (Project A) ₹ 15,558.95 ₹ 11,631.63 ₹ 7,885.70 ₹ 4,310.95 ₹ 897.84 ₹ -2,362.53
NPV (Project B) ₹ 8,417.53 ₹ 6,440.72 ₹ 4,529.00 ₹ 2,679.40 ₹ 889.11 ₹ -844.51
NPV (Project C) ₹ 67,876.07 ₹ 62,234.42 ₹ 56,861.80 ₹ 51,742.56 ₹ 46,862.09 ₹ 42,206.78
1 0.18
0.9 0.16
0.8
0.14
0.7
0.6 0.12
0.5 0.1
0.4
0.08
0.3
0.2 0.06
0.1 0.04
0
0.08 0.09 0.1 0.11 0.12 0.13 0.14 0.15 0.02
NPV (Project A) 0
0.14 0.15 0.16
₹ -5,478.52 ₹ -8,457.92 ₹ -11,308.07
₹ -2,523.97 ₹ -4,151.63 ₹ -5,729.71
₹ 37,763.89 ₹ 33,521.55 ₹ 29,468.64
1
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
0.08 0.09 0.1 0.11 0.12 0.13 0.14 0.15 0.16
Given that in year II there is an expenditure on repairs on project A for Rs10000 and repairs for Project B in
year 4 for Rs3000 and project C machine has been sold at the end of the 5th year
Subsequent cash outflow
If the required rate of return is 8%,9%,10%,11%,12%,13%,14%,15%,16%,17%

calculate NPV for project A,B and C; Draw suitable graph
Nature of relationship between RRR and NPV. Inverse relationship
0.1 0.11 0.12 0.13 0.14 0.15 0.16

Goal Seek CAR
Item Car Loan
Price 700000
Down Payment 221322.917348
Loan 478677.0827
Rate 8%
Years 3
Instalment ₹ 15,000.00
Total payments ₹ 540,000.00
Total Interest ₹ 61,322.92
Goal is EMI 15000
Psephologist UP State Revenue of 1000000
BJP 35% 141.05 Retail price 222.222222
Congress 2.48% 10 Selling discount 10%
SP 45% 181.35 No.of units 5000
AAP 11.50% 46.345 Sales 1000000
Total no. of seats 403 4.03
202
Book Store
Total Number of books % of books sold at the highest price
100 60%
Number of books Unit Profit
Highest price 60 50
Lowest price 40 20
Total Profit 3800
% of books sold at the

highest price 3800
40% 3200
50% 3500
60% 3800
70% 4100
80% 4400
90% 4700
100% 5000
Unit Profit of highest price 3800
10 1400
20 2000
30 2600
40 3200
50 3800
60 4400
70 5000
80 5600
90 6200
3800 10 20 30 40 50
40% 1600 2000 2400 2800 3200
50% 1500 2000 2500 3000 3500
60% 1400 2000 2600 3200 3800
70% 1300 2000 2700 3400 4100
80% 1200 2000 2800 3600 4400
90% 1100 2000 2900 3800 4700
100% 1000 2000 3000 4000 5000
60 70 80 90
3600 4000 4400 4800
4000 4500 5000 5500
4400 5000 5600 6200
4800 5500 6200 6900
5200 6000 6800 7600
5600 6500 7400 8300
6000 7000 8000 9000
Tesla
C Y
350x1 300x2 35789
17894
Max Profit Z=350x1+300x2 8947
4473
x1+x2<=200 Factory 2236
18x1+12x2<=3132 Labour 1118
6x1+8x2<=1440 Housing 559
x1,x2 >=0 279
139
69
34
17
8
4
2
1
5894
2947
1473
736
368
184
92
46
23
11
5
2
1
Binary and Decimal System
267
1 132 1
0 66 1
1 33 0
1 16 1
0 8 0
0 4 0
1 2 0
1 1 0
1 100001011
1
0
1
0
0
0 1000101111001100.00
0
1
1
0
0
0
0
0
1
1
1
0 1011100000110
219
Microsoft Excel 16.0 Answer Report
Worksheet: [0801.xlsx]LP(2)
Report Created: 09-03-2022 09:50:12
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.235 Seconds.
Iterations: 3 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Objective Cell (Max)

Cell Name Original Value Final Value
$B$12 Max Z= Profit 82.6666666667 82.66666666667
Variable Cells
Cell Name Original Value Final Value Integer
$B$16 Values X1 2.66666666667 2.666666666667 Contin
$C$16 Values X2 8.66666666667 8.666666666667 Contin
Constraints
Cell Name Cell Value Formula Status Slack
$D$18 Labour Total 40 $D$18<=$F$18 Binding 0
$D$19 Machinery Total 42 $D$19<=$F$19 Binding 0
$D$20 Chips Total 2.66666666667 $D$20>=$F$21 Not Binding 2.6666666667
Microsoft Excel 16.0 Limits Report
Report Created: 09-03-2022 09:50:13
Objective
Cell Name Value
$B$12 Max Z= Profit 82.666666667
Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$16 Values X1 2.6666666667 0 69.333333333 2.6666666667 82.666666667
$C$16 Values X2 8.6666666667 0 13.333333333 8.6666666667 82.666666667
10 10.25
5 0 0.25*2 0.5 0
2 1 0.5*2 1 1
1 0 0.01
1010
1010.01
10.47
0.47*2 0.94 0
0.94*2 1.88 1
0.88*2 1.76 1
0.76*2 1.52 1
0.52*2 1.04 1
0.04*2 0.08 0
1010.01111
257.101
4096
Precision 5
256+1 257
257 0.1011962891
128 1 0.10125
64 0
32 0
16 0 8192
8 0 2048
4 0
2 0
1 0
100000001
0.10125 0.2025 0
0.405 0
0.81 0
1.62 1
1.24 1
0.48 0
0.96 0
1.92 1
1.84 1
1.68 1
1.36 1
0.72 0
1.44 1
0.88 0
1.76 1
Linear Programming TESLA
Max Revenue/ Profit Model Y- X1 Cyber truck- X2
Min Cost
Objective Z= 5X1+8X2
Subject to
Labour 2X1+4X2 <= 40
Machines 6X1+3X2 <=42
Chip X1 >=3
X1, X2 >= 0
Linear Programming Solution
Profit
Max Z= 79
Variables X1 X2
Objective Coefficients 5 8
Values 3 8
Subject to Total
Labour 2 4 38 <= 40
Machinery 6 3 42 <= 42
Chips 1 03 >= 3
0
Microsoft Excel 16.0 Sensitivity Report
Report Created: 09-03-2022 09:51:11
Variable Cells
Final Reduced Objective Allowable Allowable
Cell Name Value Cost Coefficient Increase Decrease
$B$16 Values X1 3 0 5 11 1E+030
$C$16 Values X2 8 0 8 1E+030 5.5
Constraints
Final Shadow Constraint Allowable Allowable
Cell Name Value Price R.H. Side Increase Decrease
$D$18 Labour Total 38 0 40 1E+030 2
$D$19 Machinery Total 42 2.6666666667 42 1.5 24
$D$20 Chips Total 3 -11 3 4 0.3333333333
Microsoft Excel 16.0 Feasibility Report
Worksheet: [0801.xlsx]LP 3
Report Created: 09-03-2022 10:18:31
Constraints (not including Variable Bounds) Which Make the Problem Infeasible
$D$13 Total 100 $D$13<=$F$13 Binding 0
Report Created: 09-03-2022 10:20:29
Variable Cells
$B$11 Values X1 0 0 0 1E+030 0
$C$11 Values X2 6.6666666667 0 0 0 1E+030
Constraints
$D$13 Total 60 0 100 1E+030 40
$D$14 Total 6.6666666667 0 20 1E+030 13.333333333
$B$7 Max Z= X1,X2 >= 0 20000 0 20000 13333.333333 20000
Maximise 2000X1+ 3000X2
Subject to
6X1+ 9X2 <= 100
2X1+ X2<= 20
X1,X2 >= 0
Max Z= 20000
Variables X1 X2
Values 0 6.6666667
Subject to Total
6 9 60 <= 100
2 1 6.66666666<= 20
Report Created: 09-03-2022 10:18:30
Constraints Which Make the Problem Infeasible

Worksheet: [0801.xlsx]Sheet1
Report Created: 09-03-2022 09:55:50
Variable Cells
$B$11 Values X1 0 0 2000 0 1E+030
$C$11 Values X2 11.111111111 0 3000 1E+030 0
Constraints
$D$13 Total 100 333.33333333 100 80 100
$D$14 Total 11.111111111 0 20 1E+030 8.8888888889
Maximise 200X1-300X2
Subject to
2X1 + 3X2 >= 1200
X1+ X2 <= 400
2X1 + 3/2 X2 >= 900
X1, X2>= 0
Max Z= 80000
Variables X1 X2
Objective Coefficients 200 -300
Values 400 0
Subject to Total
2 3 800 >= 1200
1 1 400 <= 400
2 1.50 800 >= 900
Objective maximise 5X1 + 4X2
Subject to
X1 <= 7
X1 - X2 <=8
X1,X2 >= 0
Max Z= 35
Variables X1 X2
Values 7 0
Subject to Total
1 07 <= 7
1 -1 7 <= 8
Worksheet: [0801.xlsx]Sheet2
Report Created: 10-03-2022 09:00:43
Constraints Which Make the Problem Infeasible

$D$17 Total 800 $D$17>=$F$17 Violated -100
Microsoft Excel 16.0 Answer Report
Worksheet: [0801.xlsx]Poverty
Report Created: 22-03-2022 09:11:38
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.188 Seconds.
Iterations: 2 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative
Objective Cell (Min)

Cell Name Original Value Final Value
$B$7 Objective X1,X2 >=0 0 400
Variable Cells
Cell Name Original Value Final Value Integer
$B$11 Values X1 0 20 Contin
$C$11 Values X2 0 10 Contin
Constraints
$D$14 Constraint 1 Total 40 $D$14>=$F$14 Binding 0
$D$15 Constraint 2 Total 30 $D$15>=$F$15 Binding 0
e NonNegative
Report Created: 22-03-2022 09:11:38
Variable Cells
$B$11 Values X1 20 0 12 4 4
$C$11 Values X2 10 0 16 8 4
Constraints
$D$14 Constraint 1 Total 40 4 40 20 10
$D$15 Constraint 2 Total 30 8 30 10 10
Microsoft Excel 16.0 Limits Report
Report Created: 22-03-2022 09:11:38
Objective
Cell Name Value
$B$7 Objective X1,X2 >=0 400
Variable Lower Objective Upper Objective

Cell Name Value Limit Result Limit Result
$B$11 Values X1 20 20 400 #N/A #N/A
$C$11 Values X2 10 10 400 #N/A #N/A
Objective Remove Poverty Z= 12X1 + 16X2
Subject
X1 + 2X2 >=40
X1 + X2 >=30
X1,X2 >=0
Objective 400
Objective Variables X1 X2
Coefficients 12 16
Values 20 10
Subject to Total Inequality

Constraint 1 1 2 40 >= 40
Constraint 2 1 1 30 >= 30
Cost of Asset 1000000
Life of the asset 78
Salvage Value 5000
Months in the first year 10
Method of calculating SLN
Computation of depreciation
Period Opening Balance Depreciation Closing Balance
1 ₹ 1,000,000.00 ₹ 142,142.86 ₹ 857,857.14
2 ₹ 857,857.14 ₹ 142,142.86 ₹ 715,714.29
3 ₹ 715,714.29 ₹ 142,142.86 ₹ 573,571.43
4 ₹ 573,571.43 ₹ 142,142.86 ₹ 431,428.57
5 ₹ 431,428.57 ₹ 142,142.86 ₹ 289,285.71
6 ₹ 289,285.71 ₹ 142,142.86 ₹ 147,142.86
7 ₹ 147,142.86 ₹ 142,142.86 ₹ 5,000.00
Cost of Asset 1000000 1
Life of the asset 12 13 2
Salvage Value 5000 3
Months in the first year 6 4
Method of calculating SLN 5
Computation of depreciation 6
Period Opening Balance Depreciation Closing Balance 7
1 ₹ 1,000,000.00 ₹ 41,458.33 ₹ 958,541.67 8
2 ₹ 958,541.67 ₹ 82,916.67 ₹ 875,625.00 9
3 ₹ 875,625.00 ₹ 82,916.67 ₹ 792,708.33 10
4 ₹ 792,708.33 ₹ 82,916.67 ₹ 709,791.67 11
5 ₹ 709,791.67 ₹ 82,916.67 ₹ 626,875.00 12
6 ₹ 626,875.00 ₹ 82,916.67 ₹ 543,958.33
7 ₹ 543,958.33 ₹ 82,916.67 ₹ 461,041.67
8 ₹ 461,041.67 ₹ 82,916.67 ₹ 378,125.00
9 ₹ 378,125.00 ₹ 82,916.67 ₹ 295,208.33
10 ₹ 295,208.33 ₹ 82,916.67 ₹ 212,291.67
11 ₹ 212,291.67 ₹ 82,916.67 ₹ 129,375.00
12 ₹ 129,375.00 ₹ 82,916.67 ₹ 46,458.33
13 ₹ 46,458.33 ₹ 41,458.33 ₹ 5,000.00

#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Cost of an asset 2000000 1
Salvage Value 50000 2
Life of asset 67 3
Months in the first year 3 4
Depreciation DB 5
Period Opening Balance Depreciation Closing Balance 6
1 2000000 ₹ 229,500.00 ₹ 1,770,500.00 7
2 ₹ 1,770,500.00 $812,659.50 ₹ 957,840.50 8
3 ₹ 957,840.50 $439,648.79 ₹ 518,191.71 9
4 ₹ 518,191.71 $237,850.00 ₹ 280,341.72 10
5 ₹ 280,341.72 $128,676.85 ₹ 151,664.87 11
6 ₹ 151,664.87 $69,614.17 ₹ 82,050.69 12
7 ₹ 82,050.69 #NUM! #NUM!

#VALUE! #VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0801 (1) (1)

Uploaded by

Copyright:

Available Formats

You might also like

0801 (1) (1)

Uploaded by

Document Information

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

0801 (1) (1)

Uploaded by

Copyright:

Available Formats

M/s Alpha Ltd.

Payroll for the month of March 2006

TOTAL 397000 108750 89500 52000 647250 75800 67326 504124

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Loan Repayment Schedule

#VALUE! #VALUE! #VALUE! #VALUE!

Loan repayment schedule

Loan repayment schedule

Loan Repayment Schedule

Loan Repayment Schedule

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

RESIDUAL OUTPUT PROBABILITY OUTPUT

Observation Predicted Y Residuals Standard Residuals Percentile Y

X Variable 1 Line Fit Plot

RESIDUAL OUTPUT PROBABILITY OUTPUT

Observation Predicted Y Residuals Standard Residuals Percentile Y

Normal Probability Plot

Y=a+ b1x1 + b2x2

Coefficients Standard Error t Stat P-value Lower 95% Upper 95%

RESIDUAL OUTPUT PROBABILITY OUTPUT

Observation Predicted Demand Residuals

Colour Residual Plot Price

Colour Line Fit Plot Feature

Normal Probability Plot

Price Line Fit Plot

Features Line Fit Plot

Lower Limit Upper Limit Frequency

Age group Class intervals Bins Frequency(f) X

Class Intervals Bins Frequency X FX F*X*X

700 900 1100 1300

Cost of capital 0.08 0.09 0.1 0.11 0.12 0.13

If the required rate of return is 8%,9%,10%,11%,12%,13%,14%,15%,16%,17%

Nature of relationship between RRR and NPV. Inverse relationship

0.1 0.11 0.12 0.13 0.14 0.15 0.16

% of books sold at the

Objective Cell (Max)

Variable Lower Objective Upper Objective

Constraints Which Make the Problem Infeasible

Constraints Which Make the Problem Infeasible

Objective Cell (Min)

Variable Lower Objective Upper Objective

Subject to Total Inequality

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

You might also like

Class Intervals Bins Frequency X FX FXX