Excel 201
Excel 201
STUDENT NAME MARKS PRODUCTS QTY COST TOTAL STUDENT NAM MARKS
Deepa 85 P1 150 10 Deepa 85
Binil 96 P2 200 15 Binil 96
suman 78 P3 250 20 suman 78
Shilpa 65 P4 300 25 Shilpa 65
Sunil 89 P5 350 30 Sunil 89
SUM Average
STUDENT NAME MARKS STUDENT NAM MARKS STUDENT NAM MARKS STUDENT NAME
Deepa 85 Deepa 85 Deepa 85 Deepa
Binil 96 Binil 96 Binil GF Binil
suman 78 suman 78 suman 78 suman
Shilpa 65 Shilpa 65 Shilpa 65 Shilpa
Sunil 89 Sunil 89 Sunil 89 Sunil
MAX COUNT COUNTA COUNTBLANK
COUNT COUNT
COUNTIF
COUNTBLANK
MARKS
85
78
65
89
TBLANK
Name Sales Target Rating
Jasmin 580 640
Karen 1200 1000
Ken 710 700
TOTAL SALES
HIGHEST SALE VALUE
LOWEST SALE VALUE
AVERAGE SALE VALUE
COUNT OF EXCELLENT
COUNT OF GOOD
COUNT OF POOR
1 2 3 4 5 6 7 8 9 10
2
3
4
5
6
7
8
9
10
Name English Kannada Hindi Science Maths Computer
Suman
Rakesh
Amith
Suresh
Vineeth
Naveen
Ajay
Praveen
Prashanth
Arun
Ram
Adithya
Veena
Shanoj
Sriram
Anand
Ravi
Sheeja
Lakshmi
Roopa
Day Month Year Date
5 6 2010
9 9 2010
10/17/1973
FIRST LAST DATE of BIRTHAge as on 31st March 201 Age as of Today
Sara Kling 22-Dec-80
Sean Willis 3-Jul-83
Colleen Abel 24-Jul-88
Teri Binga 5-Jun-86
Frank Culbert 10-Jun-81
HOURLY GROSS
NUM EMP ID FIRST LAST DATE of HI DEPT HRS RATE PAY
1 GW29 Sara Kling 22-Dec-94 R 35.5 $45.00 $1,597.50
2 GBW09 Sean Willis 3-Jul-93 D 35.5 $28.30 $1,004.65
3 CW58 Colleen Abel 24-Jul-98 DRH 42 $31.75 $1,333.50
4 AW55 Teri Binga 5-Jun-96 RH 40 $23.75 $950.00
5 GBC07 Frank Culbert 10-Jun-91 DRH 40 $27.60 $1,104.00
6 GBS45 Kristen DeVinney 3-Jun-95 D 35 $39.00 $1,365.00
7 CW19 Theresa Califano 24-Feb-97 RH 35 $27.10 $948.50
8 GC04 Barry Bally 13-Apr-91 D 40 $48.00 $1,920.00
9 CA26 Cheryl Halal 30-Jan-98 DR 35.5 $28.30 $1,004.65
10 GC25 Harry Swayne 28-Dec-98 40 $36.50 $1,460.00
11 GBC05 Shing Chen 6-Aug-92 R 35.5 $28.30 $1,004.65
12 CC76 Seth Rose 3-Apr-98 DRH 32 $20.50 $656.00
13 GW14 Bob Ambrose 23-Jan-93 35.5 $50.00 $1,775.00
14 GBS59 Chris Hume 10-May-96 DH 40 $22.22 $888.80
15 GBW47 Robert Murray 8-Jun-95 DH 40 $27.60 $1,104.00
16 GBC11 James Rich 9-Oct-94 DH 35.5 $55.00 $1,952.50
17 CA18 George Gorski 5-May-93 H 40 $37.00 $1,480.00
18 GBS57 Paul Hoffman 17-Dec-95 H 40 $37.00 $1,480.00
19 AC49 Dean Kramer 21-Jun-95 RH 40 $30.00 $1,200.00
20 GW18 Carol Hill 19-Jul-94 35.5 $27.50 $976.25
21 GBA19 Julia Smith 15-Feb-92 RH 25 $23.52 $588.00
22 AS03 Jacqueline Banks 31-Jan-92 H 40 $23.75 $950.00
23 GW04 Jeffrey Strong 6-Mar-89 R 40 $60.00 $2,400.00
24 AW07 Jeri Lynn MacFall 6-Apr-92 40 $52.00 $2,080.00
25 GA49 Sung Kim 13-Nov-97 DRH 40 $30.50 $1,220.00
26 CA80 Theodore Ness 2-Aug-99 DRH 32 $20.50 $656.00
27 GW15 Brad Hinkelman 6-Nov-93 H 40 $34.50 $1,380.00
28 GBC08 Robert Cuffaro 16-Sep-91 DRH 40 $45.00 $1,800.00
29 CS15 Donald Reese 15-Aug-92 H 32 $20.50 $656.00
30 AW09 Joanne Parker 21-Aug-92 H 40 $36.50 $1,460.00
31 GBA34 Susan Drake 11-Dec-97 R 25 $23.52 $588.00
32 GBC29 James Abel 3-Feb-99 35 $27.10 $948.50
33 GBW77 Laura Reagan 10-Aug-98 RH 35 $50.00 $1,750.00
34 GS40 Brian Smith 3-Nov-96 D 40 $34.50 $1,380.00
35 GW32 Mary Barber 23-Nov-95 D 35.5 $55.00 $1,952.50
36 AW24 Peter Allen 29-May-94 40 $23.75 $950.00
37 GC12 Mary Altman 7-Sep-95 H 29.5 $21.50 $634.25
38 CA06 Fred Mallory 15-Jun-91 D 38 $30.50 $1,159.00
39 GBC65 Molly Steadman 13-Aug-97 DH 40 $37.00 $1,480.00
40 GBC49 Greg Connors 2-Nov-95 38 $30.50 $1,159.00
41 GBA29 Kathy Mayron 17-May-94 DR 40 $23.22 $928.80
42 GS07 Bill Simpson 10-Jan-90 40 $45.00 $1,800.00
43 GBA28 Michael Richardson 21-Mar-94 DH 35 $39.00 $1,365.00
44 AA35 Melanie Bowers 3-Dec-94 DR 15.5 $21.50 $333.25
45 GBS16 Kyle Earnhart 6-Oct-92 H 40 $37.00 $1,480.00
46 GBC64 Lance Davies 28-Dec-96 DRH 32 $20.50 $656.00
47 CC23 Anne Davidson 4-Apr-94 RH 25 $23.52 $588.00
48 CA40 Doug Briscoll 24-May-95 R 38 $55.00 $2,090.00
49 GW37 George Feldsott 1-Dec-95 DRH 35.5 $27.50 $976.25
50 AS29 Steve Singer 3-Oct-94 R 40 $36.50 $1,460.00
51 GBA14 Carol Tucker 10-Apr-92 38 $30.50 $1,159.00
52 GC20 Henry Paterson 26-Oct-95 RH 40 $36.50 $1,460.00
53 GBA21 Brooks Hillen 13-Jan-94 RH 35 $39.00 $1,365.00
54 GBC09 Dominick Mazza 8-Oct-94 40 $36.50 $1,460.00
55 CW30 Jennifer Snyder 5-Jun-96 25 $23.52 $588.00
56 AW69 Joshua Maccaluso 21-Jan-99 DRH 40 $36.50 $1,460.00
57 GBW05 Bill Wheeler 12-Aug-89 R 38 $30.50 $1,159.00
58 GBS69 Todd Masters 21-Nov-97 DR 40 $27.60 $1,104.00
59 GW30 Karina Abel 10-Jan-95 DH 42 $45.00 $1,890.00
60 AC27 Edward Trelly 15-Jun-94 DR 40 $23.75 $950.00
61 GBA24 Christina Lillie 27-May-95 RH 25 $23.52 $588.00
62 AW58 Michael Lewis 25-Apr-97 15.5 $21.50 $333.25
63 GA08 Jerry McDonald 5-Jul-90 DR 40 $30.50 $1,220.00
64 AC17 Lynne Simmons 21-Nov-96 R 35 $27.10 $948.50
65 AA25 Lindsey Winger 30-Jan-94 DR 35 $39.00 $1,365.00
66 CW03 Chris Reed 25-Mar-92 D 35.5 $28.30 $1,004.65
67 GA23 Paula Robinson 5-Dec-95 29.5 $21.50 $634.25
68 GBW66 William Abel 12-Oct-97 DR 40 $35.00 $1,400.00
69 CC45 Shirley Dandrow 12-Mar-99 DR 35 $27.10 $948.50
70 GS54 Kim Smith 25-Nov-97 RH 42 $39.00 $1,638.00
71 GC26 Maria Switzer 1-Jun-99 RH 29.5 $28.30 $834.85
72 GA27 John Jacobs 2-Oct-94 DR 40 $21.50 $860.00
73 GBW12 Bradley Howard 12-Feb-92 DR 40 $22.22 $888.80
74 AA02 Frieda Binga 15-Feb-90 R 40 $27.10 $1,084.00
75 GC07 Holly Taylor 15-Aug-92 D 29.5 $31.75 $936.63
76 GW47 Tim Barthoff 25-Oct-97 R 40 $21.50 $860.00
77 AW39 Esther Williams 11-Dec-94 R 40 $34.50 $1,380.00
78 CS79 Theresa Miller 2-Mar-99 H 40 $48.00 $1,920.00
79 AS23 Marianne Calvin 21-Jul-93 40 $30.00 $1,200.00
80 GW11 DRH 40 $21.50 $860.00
81 AS12 Grace Sloan 31-Oct-92 DH 40 $30.50 $1,220.00
82 GC24 Richard Gibbs 21-Jan-97 29.5 $30.00 $885.00
83 AW04 Lorrie Sullivan 1-Mar-89 DH 15.5 $27.60 $427.80
84 GBA33 Ted Hayes 5-Dec-94 R 32 $23.75 $760.00
85 GA57 Helen Stewart 1-May-98 42 $30.50 $1,281.00
86 CS32 Katie Smith 3-Oct-94 DH 40 $30.00 $1,200.00
87 GBA23 Jane Winters 5-Nov-97 DH 35 $60.00 $2,100.00
88 GC02 Paul Martin 17-Apr-87 DRH 40 $21.50 $860.00
89 GBA48 Geoff Brown 29-Jun-95 D 40 $21.50 $860.00
90 AW48 Alice Owens 28-Feb-95 RH 15.5 $20.50 $317.75
91 AC53 Greg Thomas 22-Dec-95 DR 40 $31.75 $1,270.00
92 GS09 Sam Whitney 26-Nov-91 R 40 $22.22 $888.80
93 AA70 Erin Binga 6-Apr-99 RH 40 $47.00 $1,880.00
94 AW59 Amy Tooley 30-Aug-98 15.5 $21.50 $333.25
Project Start Date 1/1/2012
No of Days 90
Holidays
Republic Day 1/26/2012
Mahashivratri 2/20/2012
Ugadi 3/23/2012
Good Friday 4/6/2012
May Day 4/1/2012
Independence Day 8/15/2012
Onam 8/29/2012
Ganesh Chaturthi 9/19/2012
Gandhi Jayanthi 10/2/2012
Mahalya Amavasya 10/15/2012
Ayudha Pooja 10/23/2012
Dasara 10/24/2012
Karnataka Rajyotsava 11/1/2012
Diwali 11/13/2012
Christmas 12/25/2012
Finish Date
Project Start Date 1/1/2012
Holidays
Republic Day 1/26/2012
Mahashivratri 2/20/2012
Ugadi 3/23/2012
Good Friday 4/6/2012
May Day 4/1/2012
Independence Day 8/15/2012
Onam 8/29/2012
Ganesh Chaturthi 9/19/2012
Gandhi Jayanthi 10/2/2012
Mahalya Amavasya 10/15/2012
Ayudha Pooja 10/23/2012
Dasara 10/24/2012
Karnataka Rajyotsava 11/1/2012
Diwali 11/13/2012
Christmas 12/25/2012
0 2650 15.00%
2651 27300 28.00%
27301 58500 31.00%
58501 131800 36.00%
131801 284700 39.60%
284701 45.25%
Monthly Payment
Principal Amount: 24000 Monthly Payment
Interest Rate: 12%
Term in Months: 60.00
Beginning Remaining
Month Principal Interest Principal Principal
Balance Paid Paid Amount
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
Principal Amount: 3500000 Principal Amount: 3500000
Interest Rate: 10.75% Interest Rate: 10.75%
Term in Months: 480.00 Term in Months: 480.00
Health/Safety
linical Safety
aining Group
ract Services
2005 2006 2007
B447
Y972
Q122
Q1 Q2 Q3 Q4 Year Total
Salaries
Travel
Supplies
Facility
Total
Operations
Q1 Q2 Q3 Q4 Year Total
Salaries 128,500 128,500 128,500 132,500 518,000
Travel 18,500 19,425 20,396 21,416 79,737
Supplies 16,000 16,800 17,640 18,522 68,962
Facility 23,000 23,000 23,000 23,000 92,000
Total 186,000 187,725 189,536 195,438 758,699
Marketing
Q1 Q2 Q3 Q4 Year Total
Salaries 120,000 120,000 120,000 120,000 480,000
Travel 10,000 10,500 11,025 11,576 43,101
Supplies 11,000 11,550 12,128 12,734 47,411
Facility 29,000 29,000 29,000 29,000 116,000
Total 170,000 171,050 172,153 173,310 686,513
Manufacturing
Q1 Q2 Q3 Q4 Year Total
Salaries 38,000 38,000 38,000 38,000 152,000
Travel 12,000 12,600 13,230 13,892 51,722
Supplies 32,500 34,125 35,831 37,623 140,079
Facility 92,000 92,000 92,000 92,000 368,000
Total 174,500 176,725 179,061 181,514 711,801