product quantity c price s piece cost sales profit

1 200 100 123 20000 24600 4600

2 240 75 120 18000 28800 10800
3 430 28 60 12040 25800 13760
4 120 45 70 5400 8400 3000
5 320 40 55 12800 17600 4800
6 230 50 65 11500 14950 3450
7 250 65 80 16250 20000 3750
item jan feb march total
pencil 4000 4200 4500 12700
pen 3000 3000 3100 9100
note book 2000 1800 1800 5600
writing pad 1000 1100 1200 3300
product num 2005 2010 2015
111 213 421 340
222 158 220 130
333 210 270 195
444 178 215 170

600

500

400

300

200

100

0
1 2 3
 Column D
Column B

2 3 4
name subject 1 sub 2 sub 3 total marks
amit 56 67 65 188
priya 67 61 59 187
minakshi 69 71 83 223
mumtaz 82 81 86 249
roll no subject1 sub2 sub3 total percenta RESULT
1 56 49 55 160 53.33333 SECOND CLASS
2 76 87 65 228 76 DIST
3 74 70 70 214 71.33333 DIST
4 87 54 67 208 69.33333 FIRST CLASS
5 35 40 36 111 37 FAIL
emp no name basic da hra pf gross sal net sal
1a 30000 6000 10500 3600 46500 42900
2b 27500 5500 6875 3300 39875 36575
3c 28000 5600 7000 3360 40600 37240
4d 31000 6200 10850 3720 48050 44330
5e 30000 6000 10500 3600 46500 42900
6f 19000 3800 3800 2280 26600 24320
name dept sal da hra
a 85000 106250 17000
b 75000 93750 15000
c 50000 62500 10000
d 65000 81250 13000
e 35000 38500 7000
f 28000 30800 6720
name city sales comm bonus
rahul mumbai 80000 8000 4000
anjali pune 100000 10000 5000
pooja banglore 50000 4000 1000
raj hydrabad 95000 9500 4750
kajol pune 200000 20000 10000
aditya banglore 300000 30000 15000
seema hydrabad 40000 3200 800
name basic hra da tax
dolly 8500 2125 10200 2082.5
minoo 27500 6875 30000 6437.5
shiraj 7900 1580 9480 1896
meher 35000 8750 30000 7375
name monthly sales annual sales sales tax
dove 180000 2160000 111200
butter 260000 3120000 178400
liril 65000 780000 14600
jam 275000 3300000 191000
cheese 45000 540000 12500
roll no marks grades award marks 0 50 70 90
1 87 b 500 grade d c b a
2 56 c 150 award 0 150 500 1000
3 94 a 1000
4 55 c 150
5 77 b 500
6 45 d 0
7 69 c 150
electricity bill 2000
mobile bill -100
house rent 5000
hotelling 3100
mess 3000
total exp 13000
salary 20000
savings 5200
emp no grade hra bonus grade I II III IV
124 I 5000 10000 hra 5000 3500 1500 750
345 II 3500 8000 bonus 10000 8000 5000 3000
441 IV 750 3000
528 III 1500 5000
667 II 3500 8000
801 I 5000 10000
rno marks grade div marks 0 40 70 80
23 86 o div a grade f d a o
32 74 a div b div fail div c div b div a
43 34 f fail
56 44 d div c
67 79 a div b
70 98 o div a
87 77 a div b
Scenario Summary
Current Values: original budget budget 2
Changing Cells:
$B$7 3000 3000 2500
$B$8 5000 5000 2500
$B$9 700 700 500
Result Cells:
$D$15 4500 4500 7700
$B$14 45500 45500 42300
$D$3 50000 50000 50000
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.
Scenario Summary
Current Values: original budget budget 2 budget 3
Changing Cells:
$B$7 3000 3000 2500 2000
$B$8 5000 5000 2500 1500
$B$9 700 700 500 600
Result Cells:
$D$15 4500 4500 7700 9100
$B$14 45500 45500 42300 40900
$D$3 50000 50000 50000 50000
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.
Scenario Summary
Current Values: original budget budget 2 budget 3
Changing Cells:
$B$5 500 500 600 700
$B$6 1200 1200 1300 1400
$B$7 3000 3000 2000 3100
$B$8 5000 5000 6000 5200
Result Cells:
$D$15 4500 4500 4300 3800
$B$14 45500 45500 45700 46200
$D$3 50000 50000 50000 50000
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.
 a bachlors budget
particulars expenditure income
rent 11000 50000
foodf 14000
phone bills 500
clothes 1200
traveelling 3000
club 5000
internet 700
books 600
health care 1500
emis 8000

total exp 45500

income lef 4500