SUMPRODUCT

1 6
2 7
3 8
4 9
5 10

130 =SUMPRODUCT(A4:A8,B4:B8)
 ICMAP
S# NAME BASIC SALE1 SALE2 SALE3 TOT SALE ALL.2
1 Shafiq 2500 900 800 250 1950 875 1000
2 Ayaz 2000 150 250 900 1300 1000
3 Khan 2200 100 300 500 900 550 1000
4 Noor 2500 450 250 400 1100 875 1000
5 Zahid 2400 150 100 400 650 Try Again 500

TOTAL SALE =SUM(D3:F3)

ALL.1 =IF(G3>=1000,C3*35%,IF(G3>=800,C3*25%,"Try Again"))
ALL.2 =IF(OR(G3>800,C3=2500),1000,500)
ALL.3 =IF(AND(G3>800,C3=2500),1000,500)
ALL.3
1000
500
500
1000
500

USING IF CONDITION
USING IFOR CONDITION
USING IF AND CONDITION
ICMAP
DATE OF DATE OF
EMP ID EMP NAME JOINING ENDING TOTAL DAYS
P-101 SHAFIQ 12/01/01 01/07/02 36 =DAYS360(C3,D3) FOR CALCULATING TO
P-102 ALI 02/01/01 07/01/01 150
P-103 MOHD ALI 03/15/02 10/01/03 556
P-104 KASHIF 06/08/99 06/08/00 360
P-105 FAIK 12/01/00 11/19/01 348
P-106 ASLAM 02/01/98 02/01/99 360
P-107 MOOSA 03/15/97 03/15/00 1080
P-108 SHAYAN 06/22/95 06/23/01 2161
P-109 ATIF 12/17/95 01/19/99 1112
P-110 ANUM 11/12/98 07/14/05 2402

MIN 36 =MAX(E3:E12) FOR CALCULATING MA

MAX 2402 =MIN(E3:E12) FOR CALCULATING MI
FOR CALCULATING TOAL NO OF DAYS

FOR CALCULATING MAX NO OF DAYS

FOR CALCULATING MINIMUM NO OF DAYS
 ICMAP
Employee for the Date of Joining
Hajj Scheme

DATE OF EMPLOYEE HAJ

EMP ID EMP NAME JOINING AWARD ALLOWNCE

P-101 SHAFIQ 12/01/01 NO AWARD NEXT TIME

P-102 ALI 02/01/01 NO AWARD NEXT TIME
P-103 MOHD ALI 03/15/02 NO AWARD NEXT TIME
P-104 KASHIF 06/08/99 AWARD 150000
P-105 FAIK 12/01/00 NO AWARD NEXT TIME
P-106 ASLAM 02/01/99 AWARD 150000
P-107 MOOSA 03/15/97 AWARD 150000
P-108 SHAYAN 06/22/95 AWARD 150000
P-109 ATIF 12/17/95 AWARD 150000
P-110 ANUM 02/01/94 AWARD 150000

=IF(C4<=DATE(2000,1,31),150000,"NEXT TIME")

=IF(C4<=DATE(2000,1,31),"AWARD","NO AWARD")
","NO AWARD")
 CYBER CAFÉ
CHARGES OF CYBER ACCESS
RATE 1 HOUR 25/=
KARACHI
CUSTOMER COMPUTER TIME TIME
S.NO NAME DATE NUMBER IN OUT AMOUNT

1 ZUBAIR 1/1/2005 Comp 1 9:00 AM 10:00 AM 25 =(HOUR(F7-E7)+MINUTE(F7-E7)

2 ADEEL 2/1/2005 Comp 2 11:00 AM 12:00 PM 25
3 ANAM 3/1/2005 Comp 3 10:00 AM 10:30 AM 12.5
4 KHAN 4/1/2005 Comp 4 11:30 AM 12:45 PM 31.25
5 ALI 4/1/2005 Comp 5 1:00 AM 2:00 PM 325
6 MOOSA 4/1/2005 Comp 6 9:00 AM 10:00 AM 25
7 NADIR 5/1/2005 Comp 7 11:00 AM 12:00 PM 25
8 NADIA 6/1/2005 Comp 8 10:00 AM 10:30 AM 12.5
9 KASHIF 7/1/2005 Comp 9 11:30 AM 12:00 PM 12.5
10 NOOR 8/1/2005 Comp 10 1:00 AM 3:00 PM 350
11 MUSLIN 9/1/2005 Comp 1 9:00 AM 10:00 AM 25
12 SHAIQ 10/1/2005 Comp 2 11:00 AM 12:00 PM 25
13 HADI 11/1/2005 Comp 3 10:00 AM 10:30 AM 12.5
14 YASIR 12/1/2005 Comp 4 11:30 AM 12:45 PM 31.25
15 MARIA 7/1/2005 Comp 5 1:00 AM 2:00 PM 325
16 NISAR 8/1/2005 Comp 6 9:00 AM 10:00 AM 25
17 RIZWAN 9/1/2005 Comp 7 11:00 AM 12:00 PM 25
18 JAWAID 10/1/2005 Comp 8 10:00 AM 10:30 AM 12.5
19 NADEEM 11/1/2005 Comp 9 11:30 AM 12:00 PM 12.5
20 ROOFI 12/1/2005 Comp 10 1:00 AM 3:00 PM 350
=(HOUR(F7-E7)+MINUTE(F7-E7)/60)*25
 CALCULATE TIME DIFFERNCE

START TIME END TIME DIFFERNCE

10:40:00 AM 5:30:00 PM 6:50:00 =TEXT(B5-A5,"H:MM:SS")

3/20/2005 10:40 3/25/2005 9:40 119 =INT(($B$7-$A$7)*24)

3/20/2005 10:40 3/25/2005 10:40 7200 =((B9-A9)*1440)

3/20/2005 10:40 3/25/2005 10:40 432000 =(B11-A11)*86400

=TEXT(B5-A5,"H:MM:SS")

=INT(($B$7-$A$7)*24)

=((B9-A9)*1440)

=(B11-A11)*86400
 WORLD CUP
ONE DAY CRICKET MATCH REPORT

TEAM NAME MATCH 1 MATCH 2 MATCH 3 TOTAL WON LOST AVG SCORE TOTAL
AUSTRALIA 235 325 345 905 3 0 301.67 670
BANGLADESH 120 111 67 298 0 3 99.33 231
CANADA 156 201 189 546 1 2 182.00 390
ENGLAND 234 167 178 579 2 1 193.00 412
INDIA 344 289 290 923 3 0 307.67 634
PAKISTAN 278 321 322 921 3 0 307.00 643
SOUTH AFRIC 320 278 290 888 3 0 296.00 610
WEST INDIES 221 189 190 600 2 1 200.00 411

=AVERAGE(B6:D6)

=E6-MIN(B6:D6)
T

WORLD RANKING REMARKS

1st EXLT
3rd POOR
3rd POOR
3rd POOR
1st EXLT
1st EXLT
3rd POOR
2nd GOOD

=E6-MIN(B6:D6)

=IF(AND(F6=3,H6>=300),"1st",IF(AND(F6=2,H6>=200),"2nd","3rd"))

=IF(J6="1st","EXLT",IF(J6="2nd","GOOD",IF(J6="3rd","POOR")))
STUDENT REPORT
COMPUTER ACCOUNTING
NAME ATTD% TEST1TEST2 TEST3AVG RESULT TEST1 TEST2 TEST3
A 70 50 46 46 47.3333 FAIL 45 56 45
B 99 67 35 79 60.3333 PASS 67 76 34
C 80 78 67 90 78.3333 PASS 56 78 34
D 55 90 87 89 88.6667 PASS 57 98 45
E 90 78 99 56 77.6667 PASS 89 76 56
F 95 45 56 60 53.6667 FAIL 54 56 34
G 85 33 56 87 58.6667 FAIL 35 45 35
H 60 67 76 65 69.3333 PASS 90 34 24
I 75 56 53 78 62.3333 PASS 67 56 67
J 30 78 45 45 56 FAIL 56 78 45
K 98 56 76 56 62.6667 PASS 43 23 34
L 88 67 55 76 66 PASS 67 34 78

NAME% AGE
A 52%
B 60%
C 59%
D 73%
E 73%
F 53%
G 53%
H 60%
I 60%
J 57%
K 58%
L 64%

AVERAGE 47.33 =AVERAGE(D4:F4)

RESULT FAIL =IF(F4>=60,"PASS","FAIL")
REMARKS NOT O=IF(AND(G4="PASS",L4="PASS",Q4="PASS"),"OK","NOT OK")
ALLOWED NO NOT A=IF(OR(B4>80,R4="OK"),"ALLOWED","NOT ALLOWED")
=((C4+D4+E4+H4+I4+J4+M4+N4+O4)/900)
CCOUNTING ECONOMICS
AVG RESULT TEST1 TEST2 TEST3 AVG RESULT REMARKS ALL/NOT ALLD
48.6667 FAIL 45 90 45 60 PASS NOT OK NOT ALLOWED
59 FAIL 65 76 45 62 PASS NOT OK ALLOWED
56 FAIL 34 56 34 41.3 FAIL NOT OK NOT ALLOWED
66.6667 PASS 45 78 67 63.3 PASS OK ALLOWED
73.6667 PASS 56 56 87 66.3 PASS OK ALLOWED
48 FAIL 78 34 56 56 FAIL NOT OK ALLOWED
38.3333 FAIL 89 23 78 63.3 PASS NOT OK ALLOWED
49.3333 FAIL 87 45 56 62.7 PASS NOT OK NOT ALLOWED
63.3333 PASS 76 56 34 55.3 FAIL NOT OK NOT ALLOWED
59.6667 FAIL 33 78 56 55.7 FAIL NOT OK NOT ALLOWED
33.3333 FAIL 90 56 89 78.3 PASS NOT OK ALLOWED
59.6667 FAIL 78 45 77 66.7 PASS NOT OK ALLOWED

NOT OK")
 NOT ALLD
T ALLOWED

T ALLOWED

T ALLOWED
T ALLOWED
T ALLOWED
INSTITUTE OF COST AND MANAGEMENT ACCOUNTANTS OF PAKISTAN
PAYROLL SHEET

NAME BASIC SA GRADE SEX LOCATION HOUSE REMEDICAL CONV. I.TAX

ZAHIDA 3000 17 F GULSHAN 300 360 600 150

HAMID 2800 16 M MALIR 280 336 560 140
BENSON 2500 15 M ORANGI 250 300 500 125
ALI 4000 19 M LANDHI 400 480 800 200
DAWAR 4500 20 M STEEL TOWN 450 540 1575 225
YASMIN 4500 20 F KORANGI 450 540 1350 225
ALI 4500 20 M GULBARG 450 540 1575 225
NOMANA 3000 17 F F.B.AREA 300 360 600 150
BADAR 2800 16 M CLIFTON 280 336 560 140
ALI 3000 17 M GULSHAN 300 360 600 150
CHACHAR 2500 14 M NAZIMABAD 200 250 500 125
BUSHRA 4000 19 F F.B.AREA 400 480 800 200
GROSS NET STATUS

4260 4110 DEP.MANAGER

3976 3836 CLERK
3550 3425 CLERK
5680 5480 MANAGER
7065 6840 MANAGER
6840 6615 MANAGER
7065 6840 MANAGER
4260 4110 DEP.MANAGER
3976 3836 CLERK
4260 4110 DEP.MANAGER
3450 3325 CLERK
5680 5480 MANAGER
Sum of NET
EMP-NAME Total
ALI 3180
AMIR 4400
ASLAM 4590
BABAR 2080
JALAL 5500
KASHIF 5500
NADEEM 3240
NASIR 1530
NOMAN 2600
Grand Total 32620
NATIONAL BEVERAGE (COCA COLA)
MONTHLY COMMISSION SHEET

RATE TABLE
LIMIT OF COMMISSIREMARKS
1 0 V.POOR
100 2 POOR
200 4 GOOD
300 6 V.GOOD
400 8 EXIT
500 10 V-EXIT

EMP-NAM REGION BASIC TOTAL CRCOMMISSION IN % REMARKS TOTAL COMMISSION

AMIR E 4000 567 10 V-EXIT 400
NADEEM W 3000 400 8 EXIT 240
KASHIF S 5000 2000 10 V-EXIT 500
ASLAM E 4500 145 2 POOR 90
NOMAN S 2500 256 4 GOOD 100
ALI N 3000 345 6 V.GOOD 180
BABAR S 2000 200 4 GOOD 80
NASIR E 1500 100 2 POOR 30
JALAL W 5500 15 0 V.POOR 0
NET
4400
3240
5500
4590
2600
3180
2080
1530
5500
DEPRECATION METHOD

COST 30000
SALVAGE VALUE 5000
LIFE 10

YEARLY DEPRECIATION

PERIOD IN YEARS DOUBLE DECLINING STRAIGHT LINE SUM OF YEARS DIGIT

1 $6,000.00 $2,500.00 $4,545.45
2 $4,800.00 $2,500.00 $4,090.91
3 $3,840.00 $2,500.00 $3,636.36
4 $3,072.00 $2,500.00 $3,181.82
5 $2,457.60 $2,500.00 $2,727.27
6 $1,966.08 $2,500.00 $2,272.73
7 $1,572.86 $2,500.00 $1,818.18
8 $1,258.29 $2,500.00 $1,363.64
9 $33.16 $2,500.00 $909.09
10 $0.00 $2,500.00 $454.55
BANK LOAN ANYALYSIS
DATE 24-09-2005 INTERESTMONTHLY TOTAL IN TOTAL COST
ITEM HOME THEATRE 1000.777 1525.42 22875.42
PRICE 21350 8.00% 998.5413 1478.192 22828.19
DOWN PAYMENT 1739 8.25% 1000.777 1525.42 22875.42
LOAN PAYMENT 19611 8.50% 1003.017 1572.709 22922.71
INTEREST 8.25% 8.75% 1005.259 1620.061 22970.06
YESRS 1.76 9.00% 1007.504 1667.475 23017.48
MONTHLY PAYMENT $1,000.78 9.25% 1009.751 1714.952 23064.95
TOTAL INTEREST $1,525.42 9.50% 1012.002 1762.49 23112.49
TOTAL COST $22,875.42 9.75% 1014.256 1810.091 23160.09
10.00% 1016.513 1857.754 23207.75
10.25% 1018.773 1905.48 23255.48
10.50% 1021.035 1953.267 23303.27
10.75% 1023.301 2001.117 23351.12
TOTAL COST
GOAL SEEK

B C D
FUNDING REQUIREMENT
(A) PROJECTED SHORTFALL 100,000
(B) ADDITIONAL INTEREST 19,048
© TOTAL NEED 119,048

(D) NEW BORROWING (MANUAL INPUT) 119,048

(E) DIFFERENCE -
 PROJECT A PROJECT B
INVESTMENT -2500000 -2500000

YEAR 1 1000000 0
YEAR 2 1000000 500000
YEAR 3 1000000 1000000
YEAR 4 1000000 3200000

SIMPLE 1500000 2200000

IRR 21.86% 19.57%
NPV $413,712 454362.2

PV @ 14% $2,913,712 $2,954,362

WHAT IF ANALYSIS AND SIMULATION

PRINCIPAL 150000
RATE 1.50%
MONTHS 12 $13,752.00 1.50% 1.75% 2%
PAYMENT $13,752.00 12
TERMS 24
13752 (MONTHS) 36
12 48
TERMS 24
(MONTHS)
36
48
2.50%
DATA CONSOLIDATION THROUGH 3-D REFERENCES (FIXED FORMAT)

SHEET1
A B
1 HEAD OFFICE
2 ACCOUNT AMOUNT
3 PAYROLL 39425
4 TRAVEL 10572
5 REPAIR & MAINT 383
6 VEHICLE 16997
 A B
1 CLIFTON BRANCH
2 ACCOUNT AMOUNT
3 PAYROLL 7884
4 TRAVEL 0
5 REPAIR & MAINT 77
6 VEHICLE 158
 A B
1 PECHS BRANCH
2 ACCOUNT AMOUNT
3 PAYROLL 5632
4 TRAVEL 0
5 REPAIR & MAINT 55
6 VEHICLE 126
DATA CONSOLIDATION THROUGH 3-D REFERENCES (FIXED FORMAT)

SHEET1
A B C D E
1
2 ACCOUNT HEAD OFFICE CLIFTON BRANCH PECHS BRANCH TOTAL
3 PAYROLL 39425 7884 5632 52941
4 TRAVEL 10572 0 0 10572
5 REPAIR & MAINT 383 77 55 515
6 VEHICLE 16997 158 126 17281
DATA BASE FUNCTION

DATE PRODUCTREP TERRITORQUANTITYRATE AMOUNT

1-Jan-00 PROD B ALI WEST 32 5000 160000
6-Jan-00 PROD C SHAFIQ EAST 12 8500 102000
17-Jan-00 PROD B KALEEM NORTH 55 5000 275000
28-Jan-00 PROD B ALI EAST 25 5000 125000
2-Feb-00 PROD A SHAFIQ WEST 23 10000 230000
8-May-00 PROD B KALEEM NORTH 14 5000 70000
16-Jun-00 PROD C ALI WEST 15 8500 160000

REP 3
SHAFIQ 445000

DATE DATE REP AMOUNT

>=1-1-200 <1-3-2000 ALI 160000