Scribd
Upload
9 views

ASSIGMENT9

Uploaded by

uid26879
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
9 views

ASSIGMENT9

Uploaded by

uid26879
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 5

ASSIGMENT-9

❖ PROBLEM STATEMENT:

➢ Create a worksheet containing the following record of Employees: Id, Name, Basic, HRA, DA,
MA, Gross pay Insert Name and Basic for an employee and then calculate the following by
typing formula in the formula bar:

i. HRA = 8% of Basic, DA = 15% of Basic, MA = 5% of Basic.

ii. Gross Pay = Basic + HRA + DA + MA.

iii. P Tax = 150 if Gross Pay <= 50,000, and 250 otherwise.

iv. Net Monthly Pay = Gross Pay – P Tax.

v. Yearly CTC = 12 * Net Monthly Pay.

vi. Income Tax as per the following slab:

Now create scenarios with the following values of Basic Pay:

• Rs. 15,000

• Rs. 30,000
• Rs. 45,000

• Rs. 75,000

• Rs. 90,000

• Rs. 1,20,000

Prepare scenario summary and scenario pivot table report of the above. The report should contain Basic
Pay. Yearly CTC and Income Tax.

❖ SOLUTIONS:

➢ The required worksheet containing the record of employees:

ID 1875544
Krishnendu
Name
Mali
Basic 15000
HRA 1200
DA 2250
MA 750
Gross Pay 19200
P Tax 150
Net Monthly
19050
Pay
Yearly CTC 228600
Income Tax 0

i. The worksheet containing HRA, DA, MA of an employee:

ID 1875544
Krishnendu
Name
Mali
Basic 15000
HRA 1200
DA 2250
MA 750

• To calculate HRA(B4): =BASIC(B3)*8/100

• To calculate DA(B5): =BASIC(B3)*15/100


• To calculate MA(B6): =BASIC(B3)*5/100

ii. The worksheet containing Gross Pay of an employee:

ID 1875544
Krishnendu
Name
Mali
Basic 15000
HRA 1200
DA 2250
MA 750
Gross Pay 19200

• To calculate GROSS PAY(B7): =BASIC(B3)+HRA(B4)+DA(B5)+MA(B6)

iii. The worksheet containing P Tax of an employee:

ID 1875544
Krishnendu
Name
Mali
Basic 15000
HRA 1200
DA 2250
MA 750
Gross Pay 19200
P Tax 150

• Formula of P TAX(B8): =IF(B7<=50000,150,250)

iv. The worksheet containing Net Monthly Pay of an employee:

ID 1875544
Krishnendu
Name
Mali
Basic 15000
HRA 1200
DA 2250
MA 750
Gross Pay 19200
P Tax 150
Net Monthly
19050
Pay
• To calculate NET MONTHLY PAY(B9): =GROSS PAY(B7)-P TAX(B8)

v. The worksheet containing Yearly CTC of an employee:

ID 1875544
Krishnendu
Name
Mali
Basic 15000
HRA 1200
DA 2250
MA 750
Gross Pay 19200
P Tax 150
Net Monthly
19050
Pay
Yearly CTC 228600

• To calculate YEARLY CTC(B10): =12*NET MONTHLY PAY(B9)

vi. The worksheet containing Income Tax of an employee:

ID 1875544
Krishnendu
Name
Mali
Basic 15000
HRA 1200
DA 2250
MA 750
Gross Pay 19200
P Tax 150
Net Monthly
19050
Pay
Yearly CTC 228600
Income Tax 0

• Formula of INCOME TAX: =IF(B10<=300000,0,IF(B10<=600000,(B10-


300000)*5/100,IF(B10<=900000,15000+(B10- 600000)*10/100,IF(B10<=1200000,45000+(B10-
900000)*15/100,IF(B10<=1500000,90000+(B10-1200000)*20/100,150000+(B10- 1500000)*30/100)))))

vii. o The required scenario pivot table is given below:


o The required scenario summary is given below:

• To create scenario pivot table and scenario Summary on the basis of Basic Pay, Yearly CTC and Income
Tax: Go to Data tab → Click What-If Analysis → Select Scenario Manager → Click Add in the Scenario
Manager pop-up window → Name your new scenario → Enter data into the spreadsheet → Go to
summary on Scenario Manager → Select Scenario Pivot Table, Scenario Summary and click ok.

You might also like