X Y For X For Y

5 9
15 10 Mean 52.7272727273 27.9090909091
30 13
45 20 Median 60 30
50 26
60 30 Mode 60 30
65 30
75 32 STD Dev 27.3279743453 14.1806526328
60 40
85 45 Variance 746.8181818182 201.0909090909
90 52

Regression 1.816456

Correlation 0.94257
 For Y

27.9090909091

30

30

14.1806526328

201.0909090909
Sum - Cost/10KG Country
Category Name France GermanJapan UK USA Total Result
Fruits 12320 4360 5800 8800 14400 45680
Apple 11600 5800 8000 25400
Grapes 720 720
Mango 3800 8800 3800 16400
Orange 560 560
PineAPple 2600 2600
Vegetables 670 2460 2350 5190 580 11250
Brinjal 450 4500 4950
Onion 670 670 690 2030
Potato 580 580
Tomato 2460 1230 3690
Total Result 12990 6820 8150 13990 14980 56930
Sum - Cost/10KG Country
Category Name France GermanJapan UK USA Total Result
Fruits 12320 4360 5800 8800 14400 45680
Apple 11600 5800 8000 25400
Grapes 720 720
Mango 3800 8800 3800 16400
Orange 560 560
PineAPple 2600 2600
Vegetables 670 2460 2350 5190 580 11250
Brinjal 450 4500 4950
Onion 670 670 690 2030
Potato 580 580
Tomato 2460 1230 3690
Total Result 12990 6820 8150 13990 14980 56930
SL.No Category Name Cost/10KG Country
1 Fruits Apple 8000 USA
2 Fruits Mango 5000 UK
3 Vegetables Onion 670 Japan
4 Vegetables Tomato 1230 Germany
5 Fruits Apple 5800 France
6 Fruits Mango 3800 USA
7 Vegetables Onion 690 UK
8 Vegetables Tomato 1230 Japan
9 Fruits Orange 560 Germany
10 Fruits Grapes 720 France
11 Vegetables Potato 580 USA
12 Vegetables Brinjal 4500 UK
13 Fruits Apple 5800 Japan
14 Fruits Mango 3800 Germany
15 Fruits Apple 5800 France
16 Fruits PineAPple 2600 USA
17 Fruits Mango 3800 UK
18 Vegetables Brinjal 450 Japan
19 Vegetables Tomato 1230 Germany
20 Vegetables Onion 670 France
 Hlookup

OrderID 10247 10249 10250 10251 20252 10253

UnitPrice 14 18.6 7.7 16.8 15 64.8
Quantity 12 9 10 6 20 40

Hlookup OrderId 20252

Unit Price 15
Quantity 20

Home supplies budget

S/N Item Qty Price SubtotalIs it Affordable?

1 Mangoes 9 600 5400 Yes
2 Oranges 3 1200 3600 Yes
3 Tomatoes 1 2500 2500 Yes
4 Cooking Oil 5 6500 32500 No
5 Tonic water 7 3900 27300 No

Home supplies VLOOKUP

4 Cooking
Item S/N: Item Name Oil
Quantity 5
 Net present value function

Annual discount rate 2%

Initial investment -5000
Return for 1st year 800
Return for 2nd year 950
Return for 3rd year 1080
Return for 4th year 1220
Return for 5th year 1500
NET PRESENT VALUE $196.88

IRR Function
Initial investment -100
Income for 1st year 20
Income for 2nd year 24
Income for 3rd year 28.8
Income for 4th year 34.56
income for 5th year 41.47
IRR for 3 years -14%
IRR for 5 years 13%

Present Value function

Rate 5%
Period 5 years
Payment 1000
PRESENT VALUE ($52,990.71)
 Net present value function

Annual discount rate 5%

Initial investment -10000
Return for 1st year 2000
Return for 2nd year 2400
Return for 3rd year 2900
Return for 4th year 3500
Return for 5th year 4100
NET PRESENT VALUE $2,551.12

IRR Function
Initial investment -20000
Income for 1st year 7000
Income for 2nd year 5000
Income for 3rd year 8000
Income for 4th year 9000
IRR for 4 years 16%

Present Value function

Year 1 2 3
Periodic value 5% 5% 5%
FV 1000
PRESENT VALUE ($863.84)
 DB function (For yearly depreciation)

Cost of Machinary 10000

Salvage 1000

Life of Machinary 5 years

Depreciation for 1st year $3,690.00

Depreciation for 2nd year $2,328.39
Depreciation for 3rd year $1,469.21
Depreciation for 4th year $927.07
Depreciation for 5th year $584.98

IPMT Functiom
Loan amount 50000
Period 5years
Rate of Interst 5%
IPMT for 1st month ($208.33)
IPMT for 2nd month ($205.27)

PMT Function
Loan amount 50000
Rate of interest 5%
Payment period 5 years
Payment p.m ?
PMT $943.56
 DB function (For 6 months depreciation)

Cost of Machinary 10000

Salvage 1000

Life of Machinary 5 years

Depreciation for 1st year $1,845.00

Depreciation for 2nd year $3,009.20
Depreciation for 3rd year $1,898.80
Depreciation for 4th year $1,198.14
Depreciation for 5th year $756.03

IPMT Functiom
PV 0
NPV 5000
Loan amount 3.50%
Period 2 years
IMPT for 1st month $0.00
IPMT for 2nd month $5.26

PMT Function
Investment
PV 0
NPV 5000
rate 3.50%
Peroid 2 years

Payment to be made ate each quarter ?

PMT $600.85
 RATE function
Loan Amount 50000
Period 5 years
Payment p.m -1000
RATE 0.62%

NPER function
Loan amount 5000
Rate 4%
Payment p.m -1000
No. of Payments ?
NPER 54.7875772559

SLN function
Cost 10000
Salvage 5000
Life 5 years
SLN $1,000.00
 RATE function
FV 20000
PV 0
Period 2 yaers
Payment p.m 800
RATE 0.35%

NPER function
Loan amount(PV) 9000
Reduced to (FV) 5000
Rate 6%
Payments
1200
quarterly
No. of payments ?
NPER 12.08785436

SLN function
Cost 8000
Salvage 0
Life 7years
SLN $1,142.86
 GOAL SEEK Analysis
SEM Percentage
1st Sem 67
2nd Sem 86
3rd Sem 70
4th Sem 77
Average 75
OrderID UnitPrice Quantity
20252
10247 14 12 Unit Price 18
10249 18.6 9 Quantity 25
10250 7.7 10
10251 16.8 6
20252 18 25
10253 64.8 40