Name Score Score Grade

Mangesh Ambardekar 6.0 > 10.4 A

A GANGULI 9.8 > 9.5 B
A I KHAN 13.0 > 4.4 C
A L RAVAL 5.0 <=4.4. D
ABHAY R SEHGAL 10.0
ABHISHEK S MENON 2.0
ACHAL VARMA 6.0
ACHIN BHATIA 9.0
ADARSH M JAIN 4.0
ADITYA AGARWAL 6.0
AGARWAL ASEEM 8.0
AKASH CHANDRAKAR 2.0
AKSHAY JOSHI 11.0
ALFRED RICHARD 9.0
ALOK BHARDWAJ 7.0
AMIT GUPTA 7.0
AMRITASU MAJUMDAR 10.0
AMRITJOT SINGH 9.0
ANKIT JAIN 8.0
ANSHU SONI 12.0
ANSHUL SOGANI 8.0
ANUJ JAIN 11.0
ARUN PRASATH S 9.0
ARVIND SHAW 4.0
BHAWNA PAREEK 11.0
CHETHAN N V 8.5
D BHARGAVA 9.5
DEEPAK KUMAR SAINI 8.0
DIVYA GUPTA 6.0
G S MUNIAL 9.0
GAGAN AWASTHI 7.0
GAGAN SETHI 8.0
GARIMA AGRAWAL 4.0
GAUTAM SINGH 5.0
HARSHIT VASHISHTH 8.5
HETAL BACHKANIWALA 10.0
HIMANSHU V DHANAK 10.0
INDVEER SINGH TANEJA 14.0
K S YADAV 13.0
KARAN JINDAL 7.0
KARISHMA AGARWAL 8.0
KAVITA GUPTA 10.0
KS PAVAN KUMAR 11.0
MONIKA RATHORE 6.0
N CHOWDHURY 5.0
NAKUL BAJAJ 8.5
NEHA AGARWAL 7.5
NEHA GUPTA 8.0
NIDHI CHACHAN 9.0
NISHA DAGA 10.0
P MUKHERJEE 9.0
PAWAN KR MISHRA 4.0
PAYAL MANGLA 6.0
PRASHANT CHATURVEDI 10.0
PREM KUMAR 8.5
R PUGALIA 7.0
RAHUL SINGH 10.0
RANJAN BANERJEE 5.0
RUPESH AGRAWAL 8.0
S KHAITAN 3.0
S MURARI 3.0
SANJAY J 9.5
SHABRI SRIVASTAVA 6.5
SHUCHI RATHI 10.0
SIDDHARTH SANGWAN 5.0
TUSHA GOYAL 10.0
VAISHALI NAGPAL 9.5
VANDANA VARMA 11.0
VARSHA SAKLECHA 5.0
VIJAYENDRA SHETTY K 9.5
VIJIT SRIVASTAVA 6.0
VIKRAM DAGA 10.0
VINAY MANCHANDA 11.5
YAMSANI SAI SANJEEV 10.0
YLS DEEPTI 7.0
 Example of Data Analysis using Excel
Name Score Grade Bins
Mangesh Ambardek 6.0 C
A GANGULI 9.8 B 2
A I KHAN 13.0 A Max 14.0 3.2
A L RAVAL 5.0 C Min 2 4.4
ABHAY R SEHGAL 10.0 B step 1.2 5.6
ABHISHEK S MENO 2.0 D 6.8
ACHAL VARMA 6.0 C Score RGrade 8
ACHIN BHATIA 9.0 C > 10.4 A 9.2
ADARSH M JAIN 4.0 D > 9.5 B 10.4
ADITYA AGARWAL 6.0 C > 4.4 C 11.6
AGARWAL ASEEM 8.0 C <4.4. D 12.8
AKASH CHANDRAK 2.0 D 14
AKSHAY JOSHI 11.0 A
ALFRED RICHARD 9.0 C
ALOK BHARDWAJ 7.0 C
AMIT GUPTA 7.0 C
AMRITASU MAJUM 10.0 B
AMRITJOT SINGH 9.0 C
ANKIT JAIN 8.0 C Score Range Grade
ANSHU SONI 12.0 A > 10.4 A
ANSHUL SOGANI 8.0 C > 9.5 B
ANUJ JAIN 11.0 A > 4.4 C
ARUN PRASATH S 9.0 C <4.4. D
ARVIND SHAW 4.0 D TOTAL
BHAWNA PAREEK 11.0 A
CHETHAN N V 8.5 C
D BHARGAVA 9.5 B
DEEPAK KUMAR SA 8.0 C
DIVYA GUPTA 6.0 C
G S MUNIAL 9.0 C
GAGAN AWASTHI 7.0 C
GAGAN SETHI 8.0 C
GARIMA AGRAWAL 4.0 D
GAUTAM SINGH 5.0 C
HARSHIT VASHISH 8.5 C
HETAL BACHKANIW 10.0 B
HIMANSHU V DHA 10.0 B
INDVEER SINGH T 14.0 A
K S YADAV 13.0 A
KARAN JINDAL 7.0 C
KARISHMA AGARW 8.0 C
KAVITA GUPTA 10.0 B
KS PAVAN KUMAR 11.0 A
MONIKA RATHORE 6.0 C
N CHOWDHURY 5.0 C
NAKUL BAJAJ 8.5 C
NEHA AGARWAL 7.5 C
NEHA GUPTA 8.0 C
NIDHI CHACHAN 9.0 C
NISHA DAGA 10.0 B
P MUKHERJEE 9.0 C
PAWAN KR MISHRA 4.0 D
PAYAL MANGLA 6.0 C
PRASHANT CHATUR 10.0 B
PREM KUMAR 8.5 C
R PUGALIA 7.0 C
RAHUL SINGH 10.0 B
RANJAN BANERJEE 5.0 C
RUPESH AGRAWAL 8.0 C
S KHAITAN 3.0 D
S MURARI 3.0 D
SANJAY J 9.5 B
SHABRI SRIVASTA 6.5 C
SHUCHI RATHI 10.0 B
SIDDHARTH SANG 5.0 C
TUSHA GOYAL 10.0 B
VAISHALI NAGPAL 9.5 B
VANDANA VARMA 11.0 A
VARSHA SAKLECHA 5.0 C
VIJAYENDRA SHETT 9.5 B
VIJIT SRIVASTAVA 6.0 C
VIKRAM DAGA 10.0 B
VINAY MANCHAND 11.5 A
YAMSANI SAI SANJ 10.0 B
YLS DEEPTI 7.0 C
 Frequency % Freq % Cum Freq
2 2.67% 2.67%
2 2.67% 5.33%
4 5.33% 10.67%
Frequency
6 8.00% 18.67%
8 10.67% 29.33% 18

15 20.00% 49.33% 16
11 14.67% 64.00%
14
17 22.67% 86.67%
6 8.00% 94.67% 12

1 1.33% 96.00% 10
2 2.67% 98.67%
8
1 1.33% 100.00%
75 6

GRADE DISTRIBUTION 0
2 3.2 4.4 5.6 6.8 8 9.2 10.4 11.6 12.8 14

No of CandidatesPERCENT Cumulative
10 13.33% 13.33%
17 22.67% 36.00%
40 53.33% 89.33%
8 10.67% 100.00%
75
equency

Frequency

9.2 10.4 11.6 12.8 14

 A B C D E F
1 NPV of CASH FLOW NPV of INVESTMENT
2 Discount r 5% Discount rate
3 Present va $432.95 <-- =NPV(B2,B7:B11) Net present val
4
5 Cash
6 Year flow Year
7 1 100 0
8 2 100 1
9 3 100 2
10 4 100 3
11 5 100 4
12 5
13 IntRt
14 IRR 7.93%
15 IRR 7.931% <-- =IRR(B19:B24) LOAN TABLE
16 NPV 0.00
=-B19
17 Cash Principal
18 Year flow at beginning
19 0 -400 Year of year
20 1 100 1 400.00
21 2 100 2 331.72
22 3 100 3 258.03
23 4 100 4 178.50
24 5 100 5 92.65
25 0.00
=F20-I20
26
27
 G H I J K L M
PV of INVESTMENT
1
2 10% Discount rate
3 -20.92 <-- =G7+NPV(G2,G8:G12) Net present valu
4
5 Cash
6 flow Year
7 -400 0
8 100 1
9 100 2
10 100 3
11 100 4
12 100 5
13
14
15 Division of payment
16 between interest
17 Payment and return of principal
18 at end
19 of year Interest Principal
=G20-H20
20 100 31.72 68.28
21 100 26.31 73.69
22 100 20.46 79.54
23 100 14.16 85.84
24 100 7.35 92.65
25
=$B$15*F20
26
27
 N O P Q R
1 GOAL SEEK
2 5.00%
3 32.95 <-- =G7+NPV(G2,G8:G12)
4
5 Cash
6 flow
7 -400
8 100
9 100
10 100
11 100
12 100
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
 A B C D E F G
1
2 Cost 1000
3 IRR? 24.00%
4
5
6 LOAN TABLE Division of payment
7 between interest
8 =B2 Principal Payment and return of principal
9 at beginning at end
10 Year of year of year Interest Principal
11 1 1000.00 300 240.00 60.00 =C11-D11
12 2 940.00 200 225.60 -25.60
13 3 965.60 150 231.74 -81.74
14 4 1047.34 600 251.36 348.64
15 5 698.71 900 167.69 732.31
16 6 -33.60
17 =B11-E11 =$B$3*B11
18
19
20 Direct calculation of IRR
21
22 Year Cash flow
23 0 -1000
24 1 300
25 2 200
26 3 150
27 4 600
28 5 900
29
30 IRR 24.44% <-- =IRR(B23:B28)
 A B C D E F G H I
1 MULTIPLE INTERNAL RATES OF RETURN
2
3 Discount rate 6%
4 NPV -3.99 <-- =NPV(B3,B9:B13)+B8 DATA TABLE
5 Discount
6 Cash rate NPV
7 Year flow -3.99
8 0 -145 0%
9 1 100 3%
10 2 100 6%
11 3 100 9%
12 4 100 12%
13 5 -275 15%
14 18%
Net present value

15 21%
16 Two IRRs 24%
17 27%
18 12.00 30%
19 33%
10.00
20 36%
21 8.00 39%
22 6.00
23
4.00
24
25 2.00
26 0.00
27 0% 5% 10% 15% Discount
20% 25%rate 30% 35% 40% 45%
28
29
30
31 Identifying the two IRRs
32 First IRR 8.78% <-- =IRR(B8:B13,0)
33 Second IRR 26.65% <-- =IRR(B8:B13,0.3)
34
35
Table header
36 Data table: Effect of
=NPV(F65,D67:D74)+D66
37 discount rate on NPV.
38 Year Cash flow 1000.00
NPV of Bond Cash Flow
39 0 -800 0% 1000.00
40 1 100 2% 786.04
1200
41 2 100 4% 603.96
1000
42 3 100 6% 448.39
NPV

800
43 4 100 8% 314.93 600
44 5 100 10% 200.00 400
45 6 100 12% 100.65 200
7 100 14% 14.45 0
46
-200 0% 5% 10% 15%
47 8 1100 16% -60.62 -400
48 18% -126.21
Discount rate
49 IRR 14.36% 20% -183.72
 600
400
200
0
-200 0% 5% 10% 15%
-400
Discount rate
A B C D E F G H I
50
51 =IRR(D66:D74)
52
 J K L
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
Table header
36
=NPV(F65,D67:D74)+D66
37
38
NPV of Bond Cash Flows
39
40
1200
41
1000
42
NPV

800
600 43
400 44
200 45
0 46
-200 0% 5% 10% 15% 20% 25%
-400
47
48
Discount rate
49
 600
400
200
0
-200 0% 5% 10% 15% 20% 25%
-400
Discount rate
J K L
50
51
52
 UN-19J

A B C D E F G H I J K
1 CF1 234
2 Growth rate 10%
3 Discount rate 15% =C6*(1+$B$2) =D6*(1+
4 $B$2)
5 Year 0 1 2 3 4 5 6 7
6 Cash flow -1150.00 234.00 257.40 283.14 311.45 342.60 376.86 414.55
7
8 NPV 101.46 <-- =+B6+NPV(B3,C6:I6)
9 IRR 17.60% <-- =IRR(B6:I6,0)
10
11 =B8 =B9
12
13 NPV IRR
14 101.4557 0.176025
15 0
16 Sensitivity Analysis Growth 5%
17 rate 10%
18 15%
19
20 =B8
21 Two Dimensional Data Table Discount rate
22 How does NPV changes with 101.46 7% 10% 12%
23 changing GROWTH rates and Changing Growth 0
24 DISCOUNT rates rate 5%
25 10%
26 15%
 Effecient Frontier

A B C D E F G H
1 CALCULATING THE MEAN AND SIGMA OF A PORTFOLIO
2
3 Proportion of A 0.5
4
5 Month R At RBt Rpt
6 1 -3.58% -0.33% -1.96% <-- =C6*$B$3+(1-$B$3)*D6
7 2 -3.16% 4.43% 0.63%
8 3 5.74% -3.54% 1.10%
9 4 7.28% 11.71% 9.50%
10 5 -0.45% 4.57% 2.06%
11 6 5.51% 0.00% 2.75%
12 7 3.09% 16.42% 9.76%
13 8 2.97% 4.29% 3.63%
14 9 5.33% 2.07% 3.70%
15 10 14.43% 16.03% 15.23%
16 11 2.40% -0.64% 0.88%
17 12 -0.68% -13.38% -7.03%
18 Mean 3.24% 3.47% 3.35% <-- =AVERAGE(E6:E17)
19 Variance 0.23% 0.65% 0.31% <-- =VARP(E6:E17)
20 St. dev. 4.78% 8.03% 5.60% <-- =STDEVP(E6:E17)
21 Covariance 0.0019056
22
23 Proportion Sigma Mean
24 5.60% 3.35% <-- Table headers: =SQRT(E19) and =E18 respectively
25 0
26 0.075
27 0.15 see Chapter 26. Eficient Front
28 0.225
29 0.3
4.00%
30 0.375
3.50%
31 0.45
Mean

32 0.525 3.00%
33 0.6 2.50%
34 0.675 2.00%
35 0.75 1.50%
36 0.825 1.00%
37 0.9 0.50%
38 0.975
0.00%
39 1.05
5.00% 6.00% 7.00% 8.00%
40 1.125
41 1.2 Sigm
42 1.275
43 1.35
44 1.425
45 1.5
46 1.575

Page 18
 Effecient Frontier

I J K L M N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17 Another Way
18 3.35% #NAME?
19 0.31% #NAME?
20 5.60% #NAME?
21
22
23
24
25
26
27 Eficient Frontier
28
29
30
31
32
33
34
35
36
37
38
39
6.00% 7.00% 8.00% 9.00% 10.00% 11.00% 12.00%
40
41 Sigma
42
43
44
45
46

Page 19
 A B C D E F G H
1 FLAT PAYMENT SCHEDULES
2
3 Loan principal 10,000
4 Interest rate 7%
5 Loan term 6 <-- Number of years over which loan is repaid
6 Annual payment 2,097.96 <-- To be made at end of each year
7
8 Principal Payment Split payment into:
9 Year at begin. at end of Return of =$B$4*C11
10 of year year Interest principal
11 1 10,000.00 2,097.96 700.00 1,397.96
12 2 8,602.04 2,097.96 602.14 1,495.82 =D11-E11
13 3 7,106.23 2,097.96 497.44 1,600.52
=C11-F11
14 4 5,505.70 2,097.96 385.40 1,712.56
15 5 3,793.15 2,097.96 265.52 1,832.44
16 6 1,960.71 2,097.96 137.25 1,960.71
 A B C D E F G
1 FUTURE VALUE WITH ANNUAL DEPOSITS
2
3 Interest 10%
4
5 Year Account Deposit at Interest Total in
6 balance beginning earned account
7 beg. year of year during year end of year
8 0 0.00 1,000 100.00 1,100.00 <-- =D8+C8+B8
9 1 1,100.00 1,000 210.00 2,310.00
10 2 2,310.00 1,000 331.00 3,641.00 =$B$3*(C8+B8)
11 3 3,641.00 1,000 464.10 5,105.10
12 4 5,105.10 1,000 610.51 6,715.61
13 5 6,715.61 1,000 771.56 8,487.17
14 6 8,487.17 1,000 948.72 10,435.89
15 7 10,435.89 1,000 1,143.59 12,579.48
16 8 12,579.48 1,000 1,357.95 14,937.42
17 9 14,937.42 1,000 1,593.74 17,531.17
18 10 17,531.17
19 =E8
20
21 Future value $17,531.17 <-- =FV(B3,A18,-1000,,1)
 A B C D E F
1 A RETIREMENT PROBLEM
2
3 Interest 8%
4 Annual deposit 29,387
5 Annual retirement withdrawal 30,000
6
7 Year Account Deposit at Interest Total in
8 balance beginning earned account
9 beg. year of year during year end of year
10 0 0.00 29,387 2,350.92 31,737.48
11 1 31,737.48 29,387 4,889.92 66,013.95
12 2 66,013.95 29,387 7,632.04 103,032.54
13 3 103,032.54 29,387 10,593.53 143,012.62
14 4 143,012.62 29,387 13,791.93 186,191.10
15 5 186,191.10 -30,000 12,495.29 168,686.39
16 6 168,686.39 -30,000 11,094.91 149,781.30
17 7 149,781.30 -30,000 9,582.50 129,363.81
18 8 129,363.81 -30,000 7,949.10 107,312.91
19 9 107,312.91 -30,000 6,185.03 83,497.94
20 10 83,497.94 -30,000 4,279.84 57,777.78
21 11 57,777.78 -30,000 2,222.22 30,000.00
22 12 30,000.00 -30,000 0.00 0.00
23
24 Numerator 126,718.54 <-- =1/(1+B3)^4*PV(B3,8,-30000)
25 Denominator 4.31 <-- =PV(B3,5,-1,,1)
26 Annual deposit 29,386.55 <-- =B24/B25
 G H I J K L M N O P
1
2 Problem : You retire in FIVE years, and want to save X amount so that after retirement
3 You can withdraw 30000 each year from the account. How much should you save in
4 The first five years.
5
6 =$B$3*(D10+C10) =8*30,000/5
7 =48,000
8
9
10 <-- =E10+D10+C10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
 Q
1
that after retirement
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