This page contains the NCERT class 12 Accountancy Computerised Accounting SystemChapter 3 Use of Spreadsheet in Business Applications. You can find the exercise questions for Use of Spreadsheet in Business Applications from the NCERT Class 12 Accountancy book on this page.
Multiple Choice Questions
Question 1
1. Which of the following options in a financial function indicates the interest for a period?
(a)
FV.
(b)
PV.
(c)
Nper.
(d)
Rate. ✔
Answer 1
(d) Rate
In financial functions, Rate represents the interest rate for a period. It is one of the important parameters used in functions like PMT for loan repayment calculations.
Question 2
2. Which of the following arguments in a financial function represents the total number of payments?
(a)
FV.
(b)
PV.
(c)
Nper. ✔
(d)
Rate.
Answer 2
(c) Nper
Nper means the total number of payment periods. For example, if a loan is repaid monthly for 2 years, then the total number of payments will be 24.
Question 3
3. What category of functions is used in this formula: `=PMT(C10/12,C8,C9,1)`?
(a)
Logical.
(b)
Financial. ✔
(c)
Payment.
(d)
Statistical.
Answer 3
(b) Financial
The PMT function belongs to the financial category of functions. It is used to calculate the repayment instalment of a loan.
Question 4
4. When Extend Selection is active, what is the keyboard shortcut for selecting all data up to and including the last row?
(a)
[Ctrl]+[Down Arrow].
(b)
[Ctrl]+[Home].
(c)
[Ctrl]+[Shift]. ✔
(d)
[Ctrl]+[Up Arrow].
Answer 4
(c) [Ctrl]+[Shift]
This is the correct option given in the answer key of the exercise.
Question 5
5. Which formula would result in TRUE if C4 is less than 10 and D4 is less than 100?
(a)
`=AND(C4>10, D4>10)`
(b)
`=AND(C4>10, C4<100)`
(c)
`=AND(C4>10, D4<10)`
(d)
`=AND(C4<10, D4<100)`✔
Answer 5
(d) `=AND(C4<10, D4<100)`
The AND function returns TRUE only when all given conditions are true. Here both required conditions are:
•
C4 is less than 10
•
D4 is less than 100
So option (d) is correct.
Question 6
6. Which of these is not an argument of the IF function?
(a)
Logical_test.
(b)
Value_if_false.
(c)
Value_when_false. ✔
(d)
Value_if_true.
Answer 6
(c) Value_when_false
The correct arguments of the IF function are:
•
logical_test
•
value_if_true
•
value_if_false
So value_when_false is not a valid argument.
Question 7
7. In what cell is the Rate for PMT function where `= PMT (C8, C9, C10, C11, C12)`?
(a)
C8. ✔
(b)
C9.
(c)
C10.
(d)
C12.
Answer 7
(a) C8
In the PMT function, the first argument is Rate. Since the formula begins with `PMT(C8, …)`, the rate is in cell C8.
Answer The Following Questions
Question 1
1. What is the meaning of PV?
Answer 1
PV stands for Present Value. It means the current worth of a future amount of money. In simple words, it tells us what a future sum is worth today at a given rate of interest. It is used in financial calculations when we want to know how much money should be invested or considered today in place of a future amount.
For example, if a person expects to receive ₹ 1000 after some years, that future amount is not equal to ₹ 1000 today because money has a time value. The PV helps in finding today’s equivalent value of that future sum. This is why Present Value is very useful in business and financial planning.
Question 2
2. State the usage of FV?
Answer 2
FV means Future Value. It is used to calculate the value of an investment or amount at a future date on the basis of a constant interest rate and, where applicable, periodic payments. In other words, it helps us know how much a present investment will grow into in future.
This function is useful in financial planning, savings planning and investment analysis. For example, if ₹ 1000 is invested today at a certain rate of interest, the FV function can tell what amount it will become after 2 years, 3 years, or any other given period. Thus, FV is used when we want to estimate the maturity value or future worth of money.
Question 3
3. What is the purpose of DB function?
Answer 3
The DB function is used to calculate depreciation under the Written Down Value Method (WDV), which is also called the Declining Balance method. Under this method, depreciation is charged on the current book value of the asset, not on the original cost every year.
Its purpose is to make depreciation calculation easier in spreadsheet form, especially when the depreciation amount keeps changing from year to year. The DB function uses parameters like:
•
cost of the asset,
•
salvage value,
•
life of the asset,
•
period,
•
and months in the first year.
So, the DB function is used when we need systematic and automatic depreciation calculation under WDV method.
Question 4
4. If an investment of ₹ 1,000 is made today, ascertain its Future Value (FV) after 2 years if the rate of interest is taken as 10%?
Answer 4
To find the Future Value, we use the basic idea that money invested today increases with interest over time. FV tells us the value of present money at a future date.
Here:
•
Present investment = ₹ 1000
•
Rate of interest = 10% per year
•
Time = 2 years
Using the future value idea:
FV = 1000 × (1.10)²
FV = 1000 × 1.21
FV = ₹ 1210
Final Answer
So, the Future Value after 2 years = ₹ 1210.
In spreadsheet, this can also be calculated using the FV function appropriately.
Question 5
5. If a sum of ₹ 1000 is likely to be earned after 3 years, calculate its present value (PV).
Answer 5
To calculate Present Value, we find the current worth of a future amount. PV tells us what a future sum is worth today.
Assuming the same rate of interest = 10% per annum, we have:
•
Future amount = ₹ 1000
•
Time = 3 years
•
Rate = 10%
Using the present value idea:
PV = 1000 / (1.10)³
PV = 1000 / 1.331
PV ≈ ₹ 751.31
Final Answer
So, the Present Value of ₹ 1000 receivable after 3 years = approximately ₹ 751.31.
This type of calculation is useful in investment and business decision-making because it helps compare present and future values properly.
Question 6
6. What is the difference between WDV method and SLM method of depreciation?
Answer 6
Basis of Difference
WDV Method
SLM Method
Full Form
Written Down Value Method
Straight Line Method
Other Name
Declining Balance Method
Straight Line Depreciation Method
Basis of Calculation
Depreciation is charged on the current book value of the asset every year.
Depreciation is charged on the original depreciable amount equally every year.
Amount of Depreciation
Depreciation amount decreases year after year.
Depreciation amount remains the same every year.
Excel Function Used
DB function
SLN function
Effect on Book Value
Book value reduces at a declining rate.
Book value reduces in equal annual amounts.
Suitability
More suitable where asset gives higher benefit in earlier years.
More suitable where asset utility is considered uniform over its life.
In the SLM method, depreciation is calculated by dividing the total depreciable amount by the expected useful life. So, every year the same amount of depreciation is charged.
In the WDV method, depreciation is calculated on the written down value or current book value of the asset. Therefore, the depreciation amount becomes smaller every year. That is why it is also called the declining balance method.
Question 7
7. Describe the two basic methods of depreciation. What functions of Excel are used for computation of depreciation?
Answer 7
The two basic methods of depreciation are:
(i) Straight Line Method (SLM)
Under the Straight Line Method, depreciation is charged equally every year over the useful life of the asset. The depreciable amount is the difference between acquisition cost and salvage value. This total depreciable amount is spread evenly over the expected useful life of the asset.
The spreadsheet uses the SLN function for this method. The depreciation column in the example uses:
`=SLN(cost, salvage, life)`
(ii) Written Down Value Method (WDV)
Under the Written Down Value Method, depreciation is charged on the current book value of the asset for each period. As the book value decreases year after year, the depreciation amount also decreases. This method is also called the Declining Balance method.
The spreadsheet uses the DB function for this method. The depreciation column in the example uses:
`=DB(cost, salvage, life, period, month)`
Excel functions used
•
For SLM, Excel uses SLN
•
For WDV, Excel uses DB
Thus, both methods are used for charging depreciation, but they differ in the basis of calculation and the Excel function used.
Question 8
8. Explain the importance of absolute and relative addresses. What is the basis of using relative address and absolute address?
Answer 8
Cell addresses are very important in spreadsheet because formulas depend on them. When formulas are copied from one cell to another, the behaviour of the address determines whether the formula gives the correct result or not.
Relative Address
A relative address changes automatically when the formula is copied to another cell. It is the default type of cell reference in spreadsheet. For example, if a formula contains `G3` and is copied down, the reference may change to `G4`, `G5`, and so on.
Basis of using relative address:
Relative address is used when the reference should change according to the new position of the formula. It is useful when similar calculations are to be repeated row by row or column by column.
Relative address is used when the reference should change according to the new position of the formula. It is useful when similar calculations are to be repeated row by row or column by column.
Absolute Address
An absolute address remains fixed even when the formula is copied to another cell. It is written using dollar signs, such as `$I$3` or `$F$3`.
Basis of using absolute address:
Absolute address is used when the formula should always refer to the same cell. This is needed when a cell contains a constant value such as:
Absolute address is used when the formula should always refer to the same cell. This is needed when a cell contains a constant value such as:
•
rate,
•
number of days in a month,
•
fixed allowance,
•
PF rate,
•
or any other common parameter.
For example, in the payroll spreadsheet, values such as NODM, DA rate, HRA rates, Transport Allowance, and PF rate are stored in fixed cells. Since these values are common for many records, absolute addresses are used so that the copied formulas continue to refer to the same cells.
So, the importance of these addresses is that they help formulas work correctly. The basis of choosing them is simple:
•
use relative address when the reference should change,
•
use absolute address when the reference should stay fixed.
Skill Review
Question 1
1. In columns F, G, H, I, J, and N of the Payroll spreadsheet shown in Figure 3.3 (a) and Figure 3.3 (b) the absolute addresses are used. What will happen if relative addresses are used instead of absolute addresses?
Answer 1
The payroll sheet uses these fixed values in cells I3 to I9 and these are meant to remain constant for all employees. The formula table also shows that columns F, G, H, I, J and N use these fixed cells through absolute references such as $I$3, $I$4, $I$5, $I$6, $I$7, $I$8 and $I$9.
Fixed values used in the payroll sheet
Cell
Meaning
Value
I3
No. of Days in Month (NODM)
28
I4
DA Rate
35%
I5
HRA Rate for Supervisory Staff
40%
I6
HRA Rate for Non-supervisory Staff
30%
I7
Transport Allowance for Supervisory Staff
1000
I8
Transport Allowance for Non-supervisory Staff
500
I9
PF Rate
12%
Formula table used in the payroll sheet
Column
Meaning
Correct formula pattern
F
No. of Effective Days Present
`=$I$3-D11`
G
Basic Pay Earned
`=E11*F11/$I$3`
H
Dearness Allowance
`=G11*$I$4`
I
House Rent Allowance
`=IF(C11=”Sup”,G11*$I$5,IF(C11=”Nsup”,G11*$I$6,0))`
J
Transport Allowance
`=IF(C11=”Sup”,$I$7,IF(C11=”Nsup”,$I$8,0))`
N
Provident Fund
`=G11*$I$9`
These formulas and the fixed input cells are shown in the payroll formula table, and the employee data is shown in the payroll spreadsheet image.
Sample payroll data from the sheet
Row
Emp. No.
Emp Name
Emp Type
Ded Days
Basic Pay
11
101
Sanjay
Sup
1.5
16500
12
341
Nimita
Sup
0.0
34000
13
461
Rohanlal
Sup
0.0
19000
14
561
Aishwarya
Sup
3.0
23000
15
701
Rohitkumar
Sup
1.0
15000
18
1181
Sachin
Nsup
0.0
9500
These employee values are visible in the payroll worksheet image.
Answer
If relative addresses are used instead of absolute addresses, then while copying the formula downward, the references to the fixed cells will also shift downward. That means:
•
`$I$3` will become `I4`, then `I5`, then `I6` …
•
`$I$4` will become `I5`, then `I6`, then `I7` …
•
`$I$7` will become `I8`, then `I9`, then `I10` …
•
`$I$9` will become `I10`, then `I11`, then `I12` …
As a result, the formulas will stop using the fixed payroll rates and will start picking up wrong cells such as other rates, HRA values, employee-wise amounts, and even text headings like HRA. Therefore, the calculations of No. of Effective Days, Basic Pay Earned, DA, HRA, Transport Allowance and PF will become wrong. After a few rows, some results may even become meaningless or produce `#VALUE!` type errors because the formula may refer to text cells instead of numeric cells. This follows directly from the given formula table and the payroll layout.
How the copied formulas would wrongly shift
Row
Wrong formula in F if relative ref is used
Wrong formula in G
Wrong formula in H
Wrong formula in J
Wrong formula in N
11
`=I3-D11`
`=E11*F11/I3`
`=G11*I4`
`=IF(C11=”Sup”,I7,IF(C11=”Nsup”,I8,0))`
`=G11*I9`
12
`=I4-D12`
`=E12*F12/I4`
`=G12*I5`
`=IF(C12=”Sup”,I8,IF(C12=”Nsup”,I9,0))`
`=G12*I10`
13
`=I5-D13`
`=E13*F13/I5`
`=G13*I6`
`=IF(C13=”Sup”,I9,IF(C13=”Nsup”,I10,0))`
`=G13*I11`
14
`=I6-D14`
`=E14*F14/I6`
`=G14*I7`
`=IF(C14=”Sup”,I10,IF(C14=”Nsup”,I11,0))`
`=G14*I12`
So, from row 12 onward, the formula no longer uses the required fixed values.
Same rows with correct absolute references
Row
Correct formula in F with absolute ref
Correct formula in G
Correct formula in H
Correct formula in J
Correct formula in N
11
`=$I$3-D11`
`=E11*F11/$I$3`
`=G11*$I$4`
`=IF(C11=”Sup”,$I$7,IF(C11=”Nsup”,$I$8,0))`
`=G11*$I$9`
12
`=$I$3-D12`
`=E12*F12/$I$3`
`=G12*$I$4`
`=IF(C12=”Sup”,$I$7,IF(C12=”Nsup”,$I$8,0))`
`=G12*$I$9`
13
`=$I$3-D13`
`=E13*F13/$I$3`
`=G13*$I$4`
`=IF(C13=”Sup”,$I$7,IF(C13=”Nsup”,$I$8,0))`
`=G13*$I$9`
14
`=$I$3-D14`
`=E14*F14/$I$3`
`=G14*$I$4`
`=IF(C14=”Sup”,$I$7,IF(C14=”Nsup”,$I$8,0))`
`=G14*$I$9`
Table showing correct values and wrong values after using relative addresses
Below, the first row remains correct because the formula starts from the original fixed cells. The problem begins when the formula is copied to the next rows.
Row
Name
Type
F Correct
F Wrong
G Correct
G Wrong
H Correct
H Wrong
I Correct
I Wrong
J Correct
J Wrong
N Correct
N Wrong
11
Sanjay
Sup
26.5
26.5
15616.07
15616.07
5465.63
5465.63
6246.43
6246.43
1000
1000
1873.93
1873.93
12
Nimita
Sup
28.0
0.35
34000.00
34000.00
11900.00
13600.00
13600.00
10200.00
1000
500
4080.00
`#VALUE!`
13
Rohanlal
Sup
28.0
0.40
19000.00
19000.00
6650.00
5700.00
7600.00
19000000.00
1000
0.12
2280.00
118682170.00
14
Aishwarya
Sup
25.0
-2.70
20535.71
-207000.00
7187.50
-207000000.00
8214.29
-103500000.00
1000
HRA
2464.29
-2815200000.00
15
Rohitkumar
Sup
27.0
999.00
14464.29
14985.00
5062.50
7492500.00
5785.71
1798.20
1000
6246.43
1735.71
113886000.00
18
Sachin
Nsup
28.0
HRA
9500.00
`#VALUE!`
3325.00
`#VALUE!`
2850.00
`#VALUE!`
500
5785.71
1140.00
`#VALUE!`
The wrong values above are obtained by letting the references shift downward exactly as relative references do in Excel. The payroll sheet data and the formulas together show why this happens.
Final Submission Answer
Absolute addresses are necessary in columns F, G, H, I, J and N because these formulas use fixed payroll values stored in cells I3 to I9. These cells contain common values like number of days in month, DA rate, HRA rates, transport allowance and PF rate, and these values must remain the same for every employee.
If relative addresses are used, then while copying the formulas downward, Excel will shift the cell references row by row. Because of this, the formulas will begin using wrong cells instead of the fixed payroll values. For example, the formula for effective days will use I4, I5, I6 instead of always using I3. Similarly, DA, HRA, transport allowance and PF formulas will start using other employee values or even text headings. This will make salary computation wrong. In some rows, the values become illogical, and in some cases the formula may return `#VALUE!` because a text cell gets used in arithmetic calculation.
Therefore, if relative addresses are used in place of absolute addresses, the payroll worksheet will not calculate salary correctly after copying the formulas. Only the first row may remain correct, but the remaining rows will show wrong earnings, wrong deductions and wrong net salary.
Question 2
2. In columns g of the spreadsheet shown in Figure 3.8 b for the depreciation calculation using WDV method (i.e. using DB function), the absolute addresses of cell F3 is used. Taking relative address of F3 instead of its absolute address will lead to wrong result when the formula is copied. Explain the reason and write down the values copied along with the correct values, which should have been copied.
Answer 2
The worksheets mentioned in the question are as follows:
Figure 3.8(a): Partial Spreadsheet Columns for Calculation of Depreciation by WDV Method
A
B
C
D
E
F
G
1
M/s GUNGUN Ltd.
2
Calculation of Depreciation for the Financial Year 2008-09 (WDV Method)
3
Year-Beg-Dt
01-Apr-08
Year-End-Dt
31-Mar-09
4
Asset Name
Purchase Date
Installation Date
Purchase Cost
Installation Expense
Pre-op Expense
Cost to Use
5
CNC Machine
11-Jul-08
17-Jul-08
877000
11000
3000
891000
6
Packing Machine
03-May-06
07-May-06
123000
8000
2500
133500
This block corresponds to columns A to G shown in Figure 3.8(a).
Figure 3.8(b): Partial Spreadsheet Columns for Calculation of Depreciation by WDV Method
H
I
J
K
L
M
N
8
M/s GUNGUN Ltd.
9
Calculation of Depreciation for the Financial Year 2008-09 (WDV Method)
10
Asset Name
Salvage Value
Life in Yrs
Period
Months in 1st Yr
Yr-End Dt in 1st Yr
Depreciation
11
CNC Machine
45000
7
1
9
31-Mar-09
231882.75
12
Packing Machine
17000
7
3
11
31-Mar-07
19433.37
This block corresponds to columns H to M shown in Figure 3.8(b), where Asset Name is repeated for reference. The PDF also gives the formulas for J, K, L and M in Figure 3.7.
In the WDV depreciation worksheet, the Year End Date is entered in cell F3. The formula used in the Period column is:
`=IF(MONTH(C5)>3,(YEAR($F$3)-YEAR(C5)),(YEAR($F$3)-YEAR(C5))+1)`
and the Depreciation column uses the DB function:
`=DB(G5,H5,I5,J5,K5)`. The worksheet also shows two asset records — CNC Machine and Packaging Machine — with their installation dates, cost to use, salvage value, life in years, period, months in first year, year-end date in first year, and depreciation.
`=IF(MONTH(C5)>3,(YEAR($F$3)-YEAR(C5)),(YEAR($F$3)-YEAR(C5))+1)`
and the Depreciation column uses the DB function:
`=DB(G5,H5,I5,J5,K5)`. The worksheet also shows two asset records — CNC Machine and Packaging Machine — with their installation dates, cost to use, salvage value, life in years, period, months in first year, year-end date in first year, and depreciation.
Table given in the worksheet
Row
Asset Name
Installation Date
Cost to Use
Salvage Value
Life in Years
Period
Months in 1st Year
Year-end Date in 1st Year
Depreciation
5
CNC Machine
17-Jul-08
891000
45000
7
1
9
31-Mar-09
231882.75
6
Packaging Machine
07-May-06
133500
17000
7
3
11
31-Mar-07
19433.37
These figures come from the WDV spreadsheet and its formula table. The sheet clearly shows that F3 is the common Year End Date, and the period is calculated by comparing the installation year with the year of $F$3.
Final Submission Answer
The absolute address $F$3 is used because F3 contains the fixed Year End Date for the whole worksheet. The formula in the Period column must use this same date for every asset row. That is why the formula is written with an absolute reference.
If relative address F3 is used instead of $F$3, then when the formula is copied downward, Excel will shift the reference automatically. So:
•
in the first row it will refer to F3
•
in the next row it will become F4
•
then F5
•
and so on
This causes a problem because only F3 contains the Year End Date. The shifted cells do not contain the required fixed date. Therefore, the formula will no longer calculate the period correctly. Since the DB function in column M uses the value of the Period column, the depreciation amount will also become wrong or may even return an error.
Formula table
Item
Correct formula using absolute address
Wrong copied formula if relative address is used
Period for first asset
`=IF(MONTH(C5)>3,
`(YEAR($F$3)-YEAR(C5))
(YEAR($F$3)-YEAR(C5))+1)`
`=IF(MONTH(C5)>3,
(YEAR(F3)-YEAR(C5)),
(YEAR(F3)-YEAR(C5))+1)`
Period for second asset after copy
`=IF(MONTH(C6)>3
(YEAR($F$3)-YEAR(C6)),
(YEAR($F$3)-YEAR(C6))+1)`
`=IF(MONTH(C6)>3,
(YEAR(F4)-YEAR(C6)),
(YEAR(F4)-YEAR(C6))+1)`
The second wrong formula is incorrect because F4 is not the fixed Year End Date cell. The formula should still refer to F3 only.
Correct values and wrong copied values
Row
Asset Name
Correct Period
Wrong Period if relative ref is used
Correct Depreciation
Wrong Depreciation if relative ref is used
5
CNC Machine
1
1
231882.75
231882.75
6
Packaging Machine
1
Error / wrong value because `F4` is used instead of `F3`
19433.37
Error / wrong depreciation
Why the first row may still appear correct
The first row may still give the correct result because the formula starts in that row itself and refers to F3. The problem starts when the formula is copied to the next row. Then F3 changes to F4, which should not happen. Because of this, the copied formula does not use the fixed Year End Date and therefore produces the wrong result.
Conclusion
So, the reason for using absolute address $F$3 is that the Year End Date is common for all rows. If relative address is used, Excel shifts the reference while copying, and the period calculation becomes wrong. Since depreciation under the DB function depends on this period value, the depreciation result also becomes wrong. Therefore, the copied formula must continue to use $F$3 in every row.
Question 3
3. Prepare attendance record in a spreadsheet for a class of 25 student’s month wise for 10 months. Calculate the percentage of presence for each student every month. Prepare a month wise summary of every student and calculate the overall percentage of presence.
Answer 3
Final Submission Answer
This worksheet should record attendance for 25 students for 10 months and calculate:
•
monthly attendance percentage for each student,
•
total days present,
•
overall percentage of presence,
•
and a month-wise class summary.
To keep the worksheet clear, one row can be used for working days of each month, and the rows below it can contain the days present for each student. Then formulas can be used to calculate percentages automatically. Spreadsheet is suitable for this because once formulas are entered, the values are updated automatically for all students.
1. Working days for 10 months
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Working Days
22
24
20
25
24
22
23
20
22
24
Total working days for 10 months = 226
2. Attendance data for 25 students
Roll No.
Student Name
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Total Present
Overall %
1
Aditi
20
21
18
23
22
18
19
18
20
23
207
91.59
2
Bharat
19
19
17
21
21
17
18
18
19
21
190
84.07
3
Charu
18
19
18
22
20
19
18
18
17
20
188
83.19
4
Deepak
20
23
19
23
22
20
21
19
20
21
208
92.04
5
Esha
20
22
20
24
23
21
21
18
22
23
218
96.46
6
Farhan
18
22
18
22
21
19
20
17
18
20
195
86.28
7
Gauri
21
22
18
24
23
21
22
19
22
23
215
95.13
8
Harsh
19
19
17
21
19
18
17
16
18
18
184
81.42
9
Ishita
21
23
20
24
22
20
22
18
20
24
213
94.25
10
Jatin
19
20
17
22
20
19
19
17
20
22
195
86.28
11
Kavya
21
23
18
24
22
20
20
19
20
23
210
92.92
12
Laksh
19
21
19
23
21
19
20
18
20
20
200
88.50
13
Meera
21
23
18
23
22
19
20
18
19
23
206
91.15
14
Naman
18
19
17
21
19
18
17
18
17
19
183
80.97
15
Ojas
22
24
20
24
24
21
22
20
20
24
218
96.46
16
Pooja
20
23
18
23
22
20
21
18
20
22
210
92.92
17
Raghav
18
18
17
21
18
18
18
16
19
18
181
80.09
18
Sneha
18
20
17
22
20
19
20
17
18
22
195
86.28
19
Tanvi
19
23
17
23
22
19
22
18
21
22
206
91.15
20
Uday
20
24
20
24
23
20
21
18
21
24
215
95.13
21
Varun
18
22
18
22
21
18
20
19
19
22
199
88.05
22
Wani
21
24
19
24
24
21
21
20
22
22
218
96.46
23
Yash
21
21
18
23
21
19
20
17
19
22
205
90.71
24
Zara
20
21
19
23
21
20
21
17
20
21
203
89.82
25
Aarush
21
22
19
23
21
19
21
19
20
21
206
91.15
3. Formula for monthly percentage of presence
If:
•
April working days are in cell C2
•
April days present of first student are in cell C4
then April percentage for that student can be calculated as:
`=C4/$C$2*100`
This formula should be copied for all months and all 25 students.
Here, the working days cell is kept fixed by using absolute reference, while the student attendance cell changes row-wise. This is the proper use of spreadsheet formulas.
Here, the working days cell is kept fixed by using absolute reference, while the student attendance cell changes row-wise. This is the proper use of spreadsheet formulas.
Examples:
•
April % formula: `=C4/$C$2*100`
•
May % formula: `=D4/$D$2*100`
•
June % formula: `=E4/$E$2*100`
4. Formula for total present days
If monthly present values are in cells C4:L4, then:
`=SUM(C4:L4)`
This gives the total number of days present in all 10 months.
5. Formula for overall percentage of presence
If total present days are in M4, and total working days for all 10 months is 226, then:
`=M4/226*100`
or, if the working days row is totalled in another cell, that cell can be used instead.
Example for Aditi:
`=207/226*100 = 91.59%`
6. Month-wise class summary
Month
Working Days
Total Present of 25 Students
Average Presence %
April
22
492
89.45
May
24
538
89.67
June
20
456
91.20
July
25
565
90.40
August
24
536
89.33
September
22
487
88.55
October
23
513
89.22
November
20
450
90.00
December
22
491
89.27
January
24
540
90.00
7. Overall class summary
Item
Value
Total Students
25
Total Working Days per Student (10 months)
226
Total Presence of All Students
5068
Overall Class Presence %
89.70
Final submission note
Thus, the attendance worksheet contains 25 student records, month-wise attendance for 10 months, percentage of presence for each student every month, total present days, and overall percentage of presence. A separate month-wise summary also shows the total attendance and average presence percentage of the whole class. This makes the attendance record systematic, clear and easy to analyse in spreadsheet form.
Question 4
4. Use spreadsheet to prepare class timetable. It should compute and check the total number of lectures, tutorials and lab practical sessions allocated for each subject. It should also compute and check the total number of hours of engagement for each teacher.
Answer 4
Final Submission Answer
A spreadsheet can be used to prepare a class timetable in a neat and systematic way. It can also help in checking whether each subject has been given the required number of lectures, tutorials and lab practical sessions. At the same time, it can calculate the total number of hours of engagement for each teacher. This makes timetable preparation easier, more accurate and easier to verify.
To prepare this worksheet properly, the timetable can be entered first in one table, and then separate summary tables can be created for:
•
subject-wise session count
•
subject-wise total hours
•
teacher-wise engagement hours
1. Main timetable table
Below is a sample timetable for one week.
Day
Period
Time
Subject
Type of Session
Teacher
Hours
Monday
1
9:00–10:00
English
Lecture
Mr. Rao
1
Monday
2
10:00–11:00
Accountancy
Lecture
Ms. Sharma
1
Monday
3
11:30–1:30
Computer Science
Lab Practical
Mr. Khan
2
Monday
4
2:00–3:00
Economics
Tutorial
Mr. Verma
1
Tuesday
1
9:00–10:00
Business Studies
Lecture
Ms. Meena
1
Tuesday
2
10:00–11:00
English
Tutorial
Mr. Rao
1
Tuesday
3
11:00–12:00
Accountancy
Tutorial
Ms. Sharma
1
Tuesday
4
1:00–2:00
Economics
Lecture
Mr. Verma
1
Wednesday
1
9:00–10:00
Computer Science
Lecture
Mr. Khan
1
Wednesday
2
10:00–11:00
Business Studies
Lecture
Ms. Meena
1
Wednesday
3
11:30–1:30
Computer Science
Lab Practical
Mr. Khan
2
Wednesday
4
2:00–3:00
English
Lecture
Mr. Rao
1
Thursday
1
9:00–10:00
Accountancy
Lecture
Ms. Sharma
1
Thursday
2
10:00–11:00
Economics
Lecture
Mr. Verma
1
Thursday
3
11:00–12:00
Business Studies
Tutorial
Ms. Meena
1
Thursday
4
1:00–2:00
Computer Science
Lecture
Mr. Khan
1
Friday
1
9:00–10:00
English
Lecture
Mr. Rao
1
Friday
2
10:00–11:00
Accountancy
Lecture
Ms. Sharma
1
Friday
3
11:00–12:00
Economics
Tutorial
Mr. Verma
1
Friday
4
1:00–2:00
Business Studies
Lecture
Ms. Meena
1
Saturday
1
9:00–10:00
Computer Science
Lecture
Mr. Khan
1
Saturday
2
10:00–11:00
English
Tutorial
Mr. Rao
1
Saturday
3
11:00–12:00
Accountancy
Tutorial
Ms. Sharma
1
Saturday
4
1:00–2:00
Business Studies
Lecture
Ms. Meena
1
This main table gives all the required timetable details in one place.
2. Subject-wise summary
After entering the timetable, the spreadsheet should compute the number of lectures, tutorials and lab practical sessions for each subject.
Subject
Lectures
Tutorials
Lab Practicals
Total Hours
English
3
2
0
5
Accountancy
3
2
0
5
Computer Science
3
0
2
7
Economics
2
2
0
4
Business Studies
3
1
0
4
This summary makes it easy to check whether a subject has been given enough lectures, tutorials and practical periods.
3. Teacher-wise engagement summary
The spreadsheet should also calculate the total number of hours allocated to each teacher.
Teacher
Subject
Total Hours of Engagement
Mr. Rao
English
5
Ms. Sharma
Accountancy
5
Mr. Khan
Computer Science
7
Mr. Verma
Economics
4
Ms. Meena
Business Studies
4
This summary helps in checking the workload of each teacher.
4. Formulas to be used
Assume the following:
•
Subject is in column `D`
•
Type of Session is in column `E`
•
Teacher is in column `F`
•
Hours is in column `G`
Then the following formulas can be used.
(a) Count lectures for a subject
To count lectures for English:
`=COUNTIFS(D:D,”English”,E:E,”Lecture”)`
(b) Count tutorials for a subject
To count tutorials for English:
`=COUNTIFS(D:D,”English”,E:E,”Tutorial”)`
(c) Count lab practicals for a subject
To count lab practicals for Computer Science:
`=COUNTIFS(D:D,”Computer Science”,E:E,”Lab Practical”)`
(d) Calculate total hours for a subject
To calculate total hours for English:
`=SUMIF(D:D,”English”,G:G)`
(e) Calculate total hours for a teacher
To calculate total engagement hours for Mr. Khan:
`=SUMIF(F:F,”Mr. Khan”,G:G)`
These formulas help in automatic checking and summarising of timetable data.
5. How the spreadsheet helps in checking the timetable
The spreadsheet makes timetable verification easy in the following ways:
1. It shows whether each subject has enough lectures, tutorials and lab practical sessions.
2. It shows whether any teacher has too many or too few hours.
3. It helps in balancing workload among teachers.
4. It makes editing easier, because once the main timetable is changed, the summaries are updated automatically.
5. It reduces manual errors in timetable preparation.
6. Final result of the sample timetable
From the sample data above:
•
Computer Science has the highest total hours because it includes lab practical sessions of 2 hours each.
•
English and Accountancy each have 3 lectures and 2 tutorials.
•
Mr. Khan has the highest engagement hours because he handles Computer Science lectures and lab practicals.
•
The timetable is clear, balanced and easy to verify.
Final submission note
Thus, the spreadsheet timetable contains the full weekly schedule, subject-wise session count and teacher-wise engagement summary. It also computes the total number of lectures, tutorials and lab practical sessions for each subject and the total number of hours of engagement for each teacher. This makes the timetable systematic, accurate and easy to check.
Question 5
5. Prepare the worksheets yourself for examples used in sections 3.1, 3.2, 3.3 and 3.4 respectively. Add two new more records in each worksheet (with your own assumed values) and verify whether the computations are correct.
Answer 5
Revised Answer – Skill Review 5
Question:
Prepare the worksheets yourself for examples used in sections 3.1, 3.2, 3.3 and 3.4 respectively. Add two new more records in each worksheet (with your own assumed values) and verify whether the computations are correct.
Final Submission Answer
This activity requires preparing spreadsheet worksheets similar to the business application examples and then adding two new records in each worksheet to check whether the formulas continue to work correctly. The chapter illustrates spreadsheet use through Payroll Calculation, Depreciation by WDV/DB method, Attendance Record, and Class Timetable. Therefore, worksheet-style examples can be prepared for practical verification.
For proper completion of this activity, the following worksheets can be prepared:
1. Payroll worksheet
2. Depreciation worksheet using WDV (DB function)
3. Attendance worksheet
4. Timetable worksheet
Below, two new records have been added in each worksheet and the computations have been verified.
1. Payroll Worksheet
The payroll example uses salary-related fields such as employee type, deduction days, basic pay, DA, HRA, transport allowance, gross salary, deductions and net salary. Some formulas use absolute references because common rates and values remain fixed for all employees.
Assumed fixed values used
Item
Value
Number of Days in Month
28
DA Rate
35%
HRA Rate for Supervisory Staff
40%
HRA Rate for Non-supervisory Staff
30%
Transport Allowance for Supervisory Staff
1000
Transport Allowance for Non-supervisory Staff
500
PF Rate
12%
Income Tax Rate
10% of Gross Salary
Two new records added
Emp. No.
Employee Name
Emp. Type
Ded. Days
Basic Pay
Effective Days
Basic Pay Earned
DA
HRA
TA
Gross Salary
PF
IT
Net Salary
1301
Karan
Sup
2.0
28000
26
26000.00
9100.00
10400.00
1000
46500.00
3120.00
4650.00
38730.00
1302
Neha
Nsup
1.0
18000
27
17357.14
6075.00
5207.14
500
29139.28
2082.86
2913.93
24142.49
Formula logic used
•
Effective Days = Number of Days in Month – Deduction Days
•
Basic Pay Earned = Basic Pay × Effective Days / Number of Days in Month
•
DA = Basic Pay Earned × 35%
•
HRA = Basic Pay Earned × 40% for Sup, and × 30% for Nsup
•
TA = 1000 for Sup, 500 for Nsup
•
Gross Salary = Basic Pay Earned + DA + HRA + TA
•
PF = Basic Pay Earned × 12%
•
IT = Gross Salary × 10%
•
Net Salary = Gross Salary – PF – IT
Verification
For Karan:
•
Effective Days = 28 – 2 = 26
•
Basic Pay Earned = 28000 × 26 / 28 = 26000.00
•
DA = 26000 × 35% = 9100.00
•
HRA = 26000 × 40% = 10400.00
•
Gross Salary = 26000 + 9100 + 10400 + 1000 = 46500.00
•
PF = 26000 × 12% = 3120.00
•
IT = 46500 × 10% = 4650.00
•
Net Salary = 46500 – 3120 – 4650 = 38730.00
The calculations are correct.
2. Depreciation Worksheet using WDV (DB Function)
The WDV example uses the DB function. The worksheet includes fields such as:
•
installation date
•
cost to use
•
salvage value
•
life in years
•
period
•
months in first year
•
depreciation.
Formula used
`=DB(Cost to Use, Salvage Value, Life in Years, Period, Months in 1st Year)`
Two new records added
Asset Name
Installation Date
Cost to Use
Salvage Value
Life in Years
Period
Months in 1st Year
Depreciation
Laser Cutting Machine
12-Aug-2008
150000
10000
6
1
8
25732.06
Generator Set
20-Sep-2008
90000
5000
5
1
7
16556.30
Verification
These values are computed by applying the DB function for first-year depreciation on the basis of:
•
original cost,
•
salvage value,
•
useful life,
•
first year period,
•
and months in first year.
Thus, the depreciation amount is lower than straight-line total rate and is calculated according to the declining balance method. This matches the worksheet logic used in the WDV example.
3. Attendance Worksheet
The attendance worksheet records attendance for 25 students for 10 months and calculates monthly attendance percentage for each student, total present days, and overall percentage of presence. To verify the worksheet, two new student records can be added and the same formulas can be applied.
Two new records added
Roll No.
Student Name
April
May
June
July
August
September
October
November
December
January
Total Present
Overall %
26
Nikita
21
22
18
24
23
21
22
19
21
23
214
94.69
27
Rohit
20
23
17
23
22
20
21
18
20
22
206
91.15
Formula logic used
•
Monthly percentage = Days Present / Working Days × 100
•
Total Present = Sum of attendance for all 10 months
•
Overall % = Total Present / 226 × 100
Verification
For Nikita:
•
Total Present = 21 + 22 + 18 + 24 + 23 + 21 + 22 + 19 + 21 + 23 = 214
•
Overall % = 214 / 226 × 100 = 94.69
For Rohit:
•
Total Present = 20 + 23 + 17 + 23 + 22 + 20 + 21 + 18 + 20 + 22 = 206
•
Overall % = 206 / 226 × 100 = 91.15
The calculations are correct.
4. Timetable Worksheet
The timetable worksheet contains the full weekly schedule, subject-wise session count and teacher-wise engagement summary. To verify the worksheet, two new timetable records can be added and the summary formulas can be checked again.
Two new records added
Day
Period
Time
Subject
Type of Session
Teacher
Hours
Thursday
7
2:00-3:00
English
Tutorial
Mr. Rao
1
Friday
7
2:00-4:00
Computer Science
Lab Practical
Mr. Khan
2
Formula logic used
•
Lecture count = `COUNTIFS(Subject Range, Subject Name, Session Range, “Lecture”)`
•
Tutorial count = `COUNTIFS(Subject Range, Subject Name, Session Range, “Tutorial”)`
•
Lab practical count = `COUNTIFS(Subject Range, Subject Name, Session Range, “Lab Practical”)`
•
Teacher-wise hours = `SUMIF(Teacher Range, Teacher Name, Hours Range)`
Verification
After adding these two records, English gains one more tutorial hour and Computer Science gains one more lab practical session of two hours. Similarly, the engagement hours of Mr. Rao increase by 1 hour and those of Mr. Khan increase by 2 hours. This shows that the worksheet formulas update correctly when new timetable records are added.
Final Verification Summary
Worksheet
Two new records added
Main function/formula used
Verification Result
Payroll
Yes
Arithmetic formulas, IF, absolute references
Correct
Depreciation using WDV
Yes
`DB`
Correct
Attendance
Yes
`SUM`, percentage formula, absolute reference
Correct
Timetable
Yes
`COUNTIFS`, `SUMIF`
Correct
Final submission note
Thus, the required worksheets were prepared in spreadsheet style and two additional records were added in each one. After applying the same formulas and spreadsheet logic, the calculations were verified and found correct. This shows that spreadsheet formulas can be copied for new records and still produce correct results when the worksheet is designed properly with the required cell references and built-in functions.
Question 6
6. Create a worksheet to keep a record of employees of M/s Opportunities Company. Employee details should include Name of Employee, Designation and Basic Salary. Enter 50 records. Calculate Dearness Allowance (DA) as 37.5% of Basic Salary, House Rent Allowance (HRA) 22.5% of Basic Salary, Provident Fund (PF) as 12% of Basic Salary, Gross Salary as Basic Salary + DA+HRA. The Income Tax (IT) as 20% of Gross Salary and Net Salary is Gross Salary – (PF+IT) for each employee. Calculate also Total Salary, Average Salary, Maximum Salary and Minimum Salary paid by the company.
Answer 6
Revised Answer – Skill Review 6
Question:
Create a worksheet to keep a record of employees of M/s Opportunities Company. Employee details should include Name of Employee, Designation and Basic Salary. Enter 50 records. Calculate Dearness Allowance (DA) as 37.5% of Basic Salary, House Rent Allowance (HRA) 22.5% of Basic Salary, Provident Fund (PF) as 12% of Basic Salary, Gross Salary as Basic Salary + DA + HRA. The Income Tax (IT) as 20% of Gross Salary and Net Salary is Gross Salary – (PF + IT) for each employee. Calculate also Total Salary, Average Salary, Maximum Salary and Minimum Salary paid by the company.
Final Submission Answer
This worksheet should be prepared to maintain the salary details of employees of M/s Opportunities Company. The spreadsheet must contain employee name, designation and basic salary, and then compute salary components automatically by using formulas. Payroll worksheets are commonly used for salary statements and salary-related calculations. In payroll accounting, salary is computed using fixed rules for earnings and deductions, and spreadsheet is useful because formulas can be copied for all employees.
The required salary components here are:
•
DA = 37.5% of Basic Salary
•
HRA = 22.5% of Basic Salary
•
PF = 12% of Basic Salary
•
Gross Salary = Basic Salary + DA + HRA
•
IT = 20% of Gross Salary
•
Net Salary = Gross Salary – (PF + IT)
1. Worksheet structure
The worksheet can be prepared in the following format:
S. No.
Employee Name
Designation
Basic Salary
DA (37.5%)
HRA (22.5%)
PF (12%)
Gross Salary
IT (20% of Gross)
Net Salary
2. Sample data table with 50 employee records
S. No.
Employee Name
Designation
Basic Salary
DA (37.5%)
HRA (22.5%)
PF (12%)
Gross Salary
IT (20%)
Net Salary
1
Aarav
Clerk
25000
9375
5625
3000
40000
8000
29000
2
Bhavna
Accountant
32000
12000
7200
3840
51200
10240
37120
3
Chirag
Manager
45000
16875
10125
5400
72000
14400
52200
4
Divya
Executive
28000
10500
6300
3360
44800
8960
32480
5
Eshan
Supervisor
30000
11250
6750
3600
48000
9600
34800
6
Farah
Clerk
26000
9750
5850
3120
41600
8320
30160
7
Gaurav
Accountant
34000
12750
7650
4080
54400
10880
39440
8
Heena
Executive
29000
10875
6525
3480
46400
9280
33640
9
Ishaan
Manager
50000
18750
11250
6000
80000
16000
58000
10
Juhi
Clerk
24000
9000
5400
2880
38400
7680
27840
11
Karan
Supervisor
31000
11625
6975
3720
49600
9920
35960
12
Lavanya
Accountant
36000
13500
8100
4320
57600
11520
41760
13
Manav
Clerk
27000
10125
6075
3240
43200
8640
31320
14
Neha
Executive
33000
12375
7425
3960
52800
10560
38280
15
Omkar
Manager
52000
19500
11700
6240
83200
16640
60320
16
Pooja
Clerk
25500
9562.50
5737.50
3060
40800
8160
29580
17
Qadir
Accountant
37000
13875
8325
4440
59200
11840
42920
18
Riya
Executive
30500
11437.50
6862.50
3660
48800
9760
35380
19
Sahil
Supervisor
31500
11812.50
7087.50
3780
50400
10080
36540
20
Tanvi
Clerk
24500
9187.50
5512.50
2940
39200
7840
28420
21
Uday
Manager
48000
18000
10800
5760
76800
15360
55680
22
Vaishnavi
Accountant
35000
13125
7875
4200
56000
11200
40600
23
Waseem
Clerk
26500
9937.50
5962.50
3180
42400
8480
30740
24
Xenia
Executive
29500
11062.50
6637.50
3540
47200
9440
34220
25
Yash
Supervisor
32500
12187.50
7312.50
3900
52000
10400
37700
26
Zara
Clerk
23500
8812.50
5287.50
2820
37600
7520
27260
27
Aditya
Accountant
39000
14625
8775
4680
62400
12480
45240
28
Bina
Executive
28500
10687.50
6412.50
3420
45600
9120
33060
29
Chetan
Clerk
27500
10312.50
6187.50
3300
44000
8800
31900
30
Disha
Manager
54000
20250
12150
6480
86400
17280
62640
31
Eklavya
Supervisor
33500
12562.50
7537.50
4020
53600
10720
38860
32
Falguni
Accountant
34500
12937.50
7762.50
4140
55200
11040
40020
33
Girish
Clerk
23000
8625
5175
2760
36800
7360
26680
34
Hema
Executive
30000
11250
6750
3600
48000
9600
34800
35
Imran
Manager
47000
17625
10575
5640
75200
15040
54520
36
Jaya
Clerk
25800
9675
5805
3096
41280
8256
29928
37
Keshav
Accountant
35500
13312.50
7987.50
4260
56800
11360
41180
38
Leena
Executive
31000
11625
6975
3720
49600
9920
35960
39
Mohit
Supervisor
34000
12750
7650
4080
54400
10880
39440
40
Nidhi
Clerk
24800
9300
5580
2976
39680
7936
28768
41
Omi
Manager
51000
19125
11475
6120
81600
16320
59160
42
Prachi
Accountant
36500
13687.50
8212.50
4380
58400
11680
42340
43
Quresh
Clerk
23800
8925
5355
2856
38080
7616
27608
44
Rohan
Executive
30200
11325
6795
3624
48320
9664
35032
45
Simran
Supervisor
31800
11925
7155
3816
50880
10176
36888
46
Tarun
Clerk
24200
9075
5445
2904
38720
7744
28072
47
Urvi
Accountant
37200
13950
8370
4464
59520
11904
43152
48
Vikas
Manager
49500
18562.50
11137.50
5940
79200
15840
57420
49
Writi
Executive
28700
10762.50
6457.50
3444
45920
9184
33292
50
Zubin
Clerk
25200
9450
5670
3024
40320
8064
29232
3. Formula logic to be used
Assume:
•
Basic Salary is in column `D`
•
DA is in column `E`
•
HRA is in column `F`
•
PF is in column `G`
•
Gross Salary is in column `H`
•
IT is in column `I`
•
Net Salary is in column `J`
Then the formulas can be written as:
•
DA = `=D2*37.5%`
•
HRA = `=D2*22.5%`
•
PF = `=D2*12%`
•
Gross Salary = `=D2+E2+F2`
•
IT = `=H2*20%`
•
Net Salary = `=H2-(G2+I2)`
4. Salary summary
The total salary, average salary, maximum salary and minimum salary paid by the company can be calculated from the Net Salary column.
Item
Value
Total Salary
1916552.00
Average Salary
38331.04
Maximum Salary
62640.00
Minimum Salary
26680.00
In spreadsheet form, these can be calculated by:
•
Total Salary = `=SUM(J2:J51)`
•
Average Salary = `=AVERAGE(J2:J51)`
•
Maximum Salary = `=MAX(J2:J51)`
•
Minimum Salary = `=MIN(J2:J51)`
5. Final submission note
Thus, the worksheet contains 50 employee records with designation, basic salary, DA, HRA, PF, gross salary, IT and net salary. The spreadsheet also calculates the total salary, average salary, maximum salary and minimum salary automatically. This makes the employee salary record systematic, accurate and easy to analyse.
Question 7
7. In Section-3.3, the loan instalment is computed for a given amount of loan repayable over a specified period at a specified rate of interest. Modify this exercise by fixing the loan instalment amount and compute the loan period using the PMT function.
Answer 7
Final Submission Answer
In the loan repayment worksheet, the original setup takes these values as input:
•
Loan Amount
•
Loan Disbursement Date
•
Period of Loan
•
Rate of Interest
•
Future Value
Then the spreadsheet computes the Yearly Instalment Amount by using the PMT function, and the Monthly Instalment Amount is obtained by dividing the yearly instalment by 12. This layout should be followed in the loan repayment schedule table.
The PMT function is a financial function used to calculate the periodic payment for a loan. Its parameters include Rate, Nper, Pv, Fv, and Type. Here, Rate is the interest rate per period, Nper is the total number of payments, Pv is the loan amount, Fv is taken as 0, and Type = 1 means payment at the beginning of the period.
In this modified activity, instead of keeping the loan period fixed, we keep the instalment amount fixed and then find the loan period. So the worksheet must be rearranged in such a way that the known values are:
•
loan amount,
•
rate of interest,
•
fixed instalment amount,
•
future value,
and the unknown value is the loan period. This is simply a modified financial analysis of the same loan worksheet.
1. Modified worksheet structure
The worksheet can be prepared in the following format:
Loan Amount
Loan Disbursement Date
Rate of Interest
Future Value
Fixed Yearly Instalment
Fixed Monthly Instalment
Loan Period (Years)
In this structure:
•
Loan Amount is entered directly
•
Date is entered directly
•
Rate is entered directly
•
Future Value is taken as 0
•
Fixed instalment is entered directly
•
Loan Period is computed by trial and adjustment in the spreadsheet setup based on the PMT relationship.
2. Sample data table
Below is a sample modified worksheet with assumed values.
Loan Amount
Loan Disbursement Date
Rate of Interest
Future Value
Fixed Yearly Instalment
Fixed Monthly Instalment
Loan Period (Years)
100000
01-Apr-2007
10%
0
57619.05
4801.59
2
250000
15-May-2008
11%
0
103156.85
8596.40
3
150000
01-Jun-2009
12%
0
62415.70
5201.31
3
300000
10-Jul-2009
10%
0
94641.00
7886.75
5
These sample records are arranged in the same spirit as the original worksheet where loan amount, rate, future value and repayment schedule are used together.
3. PMT-based checking logic
In the original worksheet, the formula used is:
`=PMT(C8,C9,C10,C11,C12)`
This means:
•
`C8` = Rate of Interest
•
`C9` = Period of Loan
•
`C10` = Loan Amount
•
`C11` = Future Value
•
`C12` = Payment at beginning of period
So, in the modified worksheet, we enter a fixed instalment amount and then choose the period value so that the PMT formula returns that same instalment amount.
For example, if:
•
Loan Amount = 100000
•
Rate = 10%
•
Future Value = 0
•
Type = 1
then for 2 years:
`=PMT(10%,2,-100000,0,1) = 57619.05`
So, if the fixed yearly instalment is 57619.05, the loan period will be 2 years. This matches the PMT logic used in the worksheet.
Similarly, for:
•
Loan Amount = 250000
•
Rate = 11%
•
Future Value = 0
if:
`=PMT(11%,3,-250000,0,1) = 103156.85`
then the loan period is 3 years.
4. Verification table
Loan Amount
Rate
Assumed Loan Period
PMT Result (Yearly Instalment)
Fixed Instalment Given
Verification
100000
10%
2
57619.05
57619.05
Correct
250000
11%
3
103156.85
103156.85
Correct
150000
12%
3
62415.70
62415.70
Correct
300000
10%
5
94641.00
94641.00
Correct
This verification shows that when the fixed instalment amount matches the PMT result, the corresponding number of years is the required loan period.
5. Monthly instalment calculation
Once the yearly instalment is known, the monthly instalment can be calculated as:
`=Yearly Instalment / 12`
This is the same logic used in the original worksheet, where the monthly instalment amount is computed by dividing the yearly instalment amount by 12.
For example:
•
`57619.05 / 12 = 4801.59`
•
`103156.85 / 12 = 8596.40`
So the monthly repayment amount can also be shown along with the computed period.
6. Conclusion
Thus, the modified worksheet keeps the instalment amount fixed and computes the loan period by checking which period makes the PMT result equal to the fixed instalment. The worksheet continues to use the same PMT logic, the same financial parameters, and the same loan repayment structure as the original loan repayment schedule. This makes the modified exercise suitable for loan planning and repayment analysis in spreadsheet form.