You are on page 1of 119

Applying Fundamental Excel Skills

and Tools in Problem Solving

Functions

AVERAGE
COUNT
COUNTA
MIN
MAX
SUM

Succeeding in Business with Microsoft Excel 2013: Chapter 1

Formulas

Succeeding in Business with Microsoft Excel 2013: Chapter 1

Formulas (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 1

Calculating Totals Using


the SUM Function
Function
A predefined formula that performs calculations
Structure
Function name and open parenthesis mark
Arguments (list of inputs in a specific order,
separated by commas)
Closing parenthesis mark

Has its own syntax (specifies function name


and order of arguments)
Behaves according to its algorithm (rules
programmed into the function)
Succeeding in Business with Microsoft Excel 2013: Chapter 1

Calculating Totals Using


the SUM Function (continued)
SUM function
Adds a list of values and/or cell ranges

Excel has an AutoSum feature for


quick calculation

Succeeding in Business with Microsoft Excel 2013: Chapter 1

Calculating Totals Using


the SUM Function (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 1

Calculating Totals Using


the SUM Function (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 1

Calculating Average, Minimum,


and Maximum Values

The AVERAGE function ignores blank cells and cells with text.

Succeeding in Business with Microsoft Excel 2013: Chapter 1

Calculating the Number of Values Using


the COUNT and COUNTA Functions

The COUNT function ignores blank cells and cells with text;
the COUNTA function does not ignore text cells.
Succeeding in Business with Microsoft Excel 2013: Chapter 1

10

Analyzing Cell References When


Writing and Copying Formulas

Organize a workbook
Understand relative, absolute, and
mixed cell referencing
Write formulas with different types of
cell references
Copy formulas with different types of
cell references
Name a cell or cell range
Succeeding in Business with Microsoft Excel 2013: Chapter 1

11

Understanding Relative Cell


Referencing
Relative cell referencing
Allows use of a general formula over
and over again, but with a different set
of numbers
Can also copy formulas using the fill
handle

Succeeding in Business with Microsoft Excel 2013: Chapter 1

12

Understanding Relative Cell


Referencing (continued)

Excel automatically alters the new formula


relative to the location of the original formula.
Succeeding in Business with Microsoft Excel 2013

13

Understanding Absolute and


Mixed Cell Referencing
Absolute cell referencing
Indicates that a cell reference (both column and
row)or even a part of a cell referenceshould
remain unchanged when copying
Syntax: $ before column letter, before reference
number, or both

Mixed cell reference


A cell reference that has only one $
Common when you need to copy a formula both
down a column and across a row at the same
time
Succeeding in Business with Microsoft Excel 2013: Chapter 1

14

Understanding Absolute and Mixed


Cell Referencing (continued)

The formula entered in cell


C11 applies absolute and
mixed cell referencing.

Succeeding in Business with Microsoft Excel 2013: Chapter 1

15

Examining a Basic Worksheet


for Errors

Succeeding in Business with Microsoft Excel 2013: Chapter 1

16

Controlling the Precision of Data


Using the ROUND Function

Succeeding in Business with Microsoft Excel 2013: Chapter 2

Controlling the Precision of Data Using


the ROUND Function (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 2

18

Controlling the Precision of Data Using


the ROUND Function (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 2

19

Determining the Number of Items


That Meet Specified Criteria
COUNTIF function
Counts the number of items in a range that
meet specified criteria
=COUNTIF(range,criteria)
Range argument must be a contiguous set
of cells
Criteria argument is a test that data must
meet in order to be counted in the grouping

Succeeding in Business with Microsoft Excel 2013: Chapter 2

20

Determining the Number of Items That


Meet Specified Criteria (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 2

21

Determining the Number of Items That


Meet Specified Criteria (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 2

22

Determining the Number of Items That


Meet Specified Criteria (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 2

23

Determining the Number of Items That


Meet Specified Criteria (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 2

24

Determining a Total Value for


Items That Meet Specified Criteria
Use the SUMIF function to add all
values in a range that meet specified
criteria
=SUMIF(range,criteria,sum_range)
sum_range argument identifies the
corresponding cell range to sum if specified
criteria have been met in the range established
by the range argument

Succeeding in Business with Microsoft Excel 2013: Chapter 2

25

Determining a Total Value for Items That


Meet Specified Criteria (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 2

26

Using Relational Operators to


Compare Two Values

Succeeding in Business with Microsoft Excel 2013: Chapter 4

27

Using Relational Operators to


Compare Two Values
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 4

28

LOOKUP FUNCTIONS

Succeeding in Business with Microsoft


Excel 2013

29

Level 1 Objectives:
Performing Basic Lookups to Calculate
and Evaluate Data

Organize and evaluate data in


vertical and horizontal lookup tables
Understand the VLOOKUP and
HLOOKUP function rules
Retrieve data from a vertical lookup
table
Retrieve data from a horizontal
lookup table
Succeeding in Business with Microsoft Excel 2013: Chapter 5

30

Working with Lookup Tables


Lookup tables
Contain data that can be used to create
worksheets that list items, and then
perform calculations
Automate the process of looking up data
to use in calculating unit and total prices

Succeeding in Business with Microsoft Excel 2013: Chapter 5

31

Working with Lookup Tables


(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 5

32

Retrieving Data from a Vertical


Lookup Table
VLOOKUP function
The most effective and flexible way to
retrieve data organized in columns
Searches a specified part of a worksheet
for data, starting with the first column
=VLOOKUP(lookup_value,table_array,
col_index_num,range_lookup)
Must specify col_index_num

Succeeding in Business with Microsoft Excel 2013: Chapter 5

33

Retrieving Data from a Vertical


Lookup Table (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 5

34

Retrieving Data from a Vertical


Lookup Table (continued)

Results of using the VLOOKUP function


Succeeding in Business with Microsoft Excel 2013: Chapter 5

35

Retrieving Data from a Vertical


Lookup Table (continued)
Steps that Excel performs when the
VLOOKUP type is TRUE and key
data is sorted in ascending order:
1. Look for an exact match
2. Check the first value in the lookup table
3. Check the next value in the lookup
table
4. Check the last value in the lookup table

Succeeding in Business with Microsoft Excel 2013: Chapter 5

36

Retrieving Data from a Vertical


Lookup Table (continued)
If using a type FALSE, the VLOOKUP
function looks only for an exact
match of the lookup value
Values in a lookup table need not be
sorted in ascending order
The VLOOKUP function displays #N/A
in a cell if an exact match is not
found
Succeeding in Business with Microsoft Excel 2013: Chapter 5

37

Retrieving Data from a Vertical


Lookup Table (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 5

38

Retrieving Data from a


Horizontal Lookup Table
HLOOKUP function
Looks up a value by testing for a
criterion across a row
=HLOOKUP(lookup_value,table_array,
row_index_num,range_lookup)
Must specify row_index_num

Succeeding in Business with Microsoft Excel 2013: Chapter 5

39

Retrieving Data from a


Horizontal Lookup Table
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 5

40

Retrieving Data from a


Horizontal Lookup Table
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 5

41

Retrieving Data from a


Horizontal Lookup Table
(continued)

HLOOKUP type TRUE algorithm


Works in the same way as for the
VLOOKUP function, except that values
are tested across the row (instead of
down the first column)
The first row of the lookup table must be
sorted in ascending order

Succeeding in Business with Microsoft Excel 2013: Chapter 5

42

Retrieving Data from a


Horizontal Lookup Table
(continued)

Using the HLOOKUP function


Succeeding in Business with Microsoft Excel 2013: Chapter 5

43

Summary
VLOOKUP function
Use when the first column of the lookup table
contains the key data, and information you want to
retrieve is in a column to the right of the key data
column

HLOOKUP function
Similar to VLOOKUP, except that it retrieves data
stored in horizontal lookup tables
Use when the first row of the lookup table contains
the key data, and the information you want to
retrieve is in a row before the key data row
Succeeding in Business with Microsoft Excel 2013: Chapter 5

44

Performing More Complex Lookups Involving


Multiple Worksheets and Multidimensional Tables

Analyze and retrieve data from


multiple worksheets
Look up data in a one-row or onecolumn range
Use named range references in
formulas
Retrieve data from multidimensional
tables
Succeeding in Business with Microsoft Excel 2013: Chapter 5

45

Retrieving Data from Multiple


Worksheets
Use VLOOKUP and HLOOKUP
formulas
This is especially useful when lookup
tables are long

Succeeding in Business with Microsoft Excel 2013: Chapter 5

46

Retrieving Data from Multiple


Worksheets (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 5

47

Retrieving Data from Multiple


Worksheets (continued)

Using VLOOKUP with multiple worksheets


Succeeding in Business with Microsoft Excel 2013: Chapter 5

48

Retrieving Data from Multiple


Worksheets (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 5

49

Looking Up Data in a One-Row


or
One-Column Range
Use the LOOKUP function
Looks up the greatest value that does
not exceed a specified value anywhere
in a table or range
Can retrieve data from a lookup table
with a vertical or horizontal orientation
Uses only a TRUE lookup type; the
column or row containing lookup values
must be in ascending order
=LOOKUP(lookup_value,lookup_vector,
result_vector)
Succeeding
in Business with Microsoft Excel 2013: Chapter 5
50

Looking Up Data in a One-Row


or
One-Column Range
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 5

51

Looking Up Data in a One-Row


or
One-Column Range
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 5

52

IF FUNCTIONS

Succeeding in Business with Microsoft


Excel 2013

53

Analyzing Data Using IF Functions and


Nested Functions

Build formulas with nested functions


Write IF functions to evaluate TRUE
and FALSE values and perform
calculations
Nest functions within an IF statement
Construct a simple nested IF function

Succeeding in Business with Microsoft Excel 2013: Chapter 4

54

Introduction to IF Functions
and Nested Functions
IF function
A Boolean logical function that returns
different values (TRUE or FALSE)
depending on how the specified
condition evaluates

Succeeding in Business with Microsoft Excel 2013: Chapter 4

55

Writing Simple IF Functions


=IF(logical_test,value_if_true,value_if_fal
se)
Nested function (permitted by the IF
function)
Contains additional formulas and/or
functions as one or more of its arguments

Provides the flexibility of choosing


between two different sets of criteria,
and up to seven different levels of
logical tests
Succeeding in Business with Microsoft Excel 2013: Chapter 4

56

Writing Simple IF Functions


(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 4

57

Writing Simple IF Functions


(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 4

58

Writing Simple IF Functions


(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 4

59

Writing IF Functions with


Nested Functions

Succeeding in Business with Microsoft Excel 2013: Chapter 4

60

Constructing
a Simple Nested IF Function

Nesting IF functions one inside the other allows


you to ask a question, then another question
depending on the outcome of the first question,
and so on.
Succeeding in Business with Microsoft Excel 2013: Chapter 4

61

Constructing a Simple Nested


IF Function (continued)
An IF function can be used to
evaluate a logical test.
However, if the logical test results in
a FALSE value, another calculation is
needed.

Succeeding in Business with Microsoft Excel 2013: Chapter 4

62

Constructing a Simple Nested


IF Function (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 4

63

Constructing a Simple Nested


IF Function (continued)
The order of logical tests:
Must match established criteria for nonmutually exclusive criteria
Can be placed in any order for mutually
exclusive criteria

Using a specific order can save a


considerable amount of work for
testing criteria between a range of
values
Succeeding in Business with Microsoft Excel 2013: Chapter 4

64

Constructing a Simple Nested


IF Function (continued)
Order of logical tests for nonmutually exclusive criteria
Order of logical tests for mutually
exclusive criteria
Order of logical tests for criteria
between a range of values

Succeeding in Business with Microsoft Excel 2013: Chapter 4

65

FINANCIAL ANALYSIS

Succeeding in Business with Microsoft


Excel 2013

66

Functions Covered in This


Chapter
CUMIPMT
CUMPRINC
DDB
FV
IPMT
IRR
NPER
NPV
PMT
PPMT
PV
RATE
Succeeding
SLNin Business with Microsoft Excel 2013: Chapter 6

67

Objectives: Calculating Values


for Simple Financial Transactions
Understand how simple interest and
compound interest are calculated
Determine the value of a loan
payment
Analyze positive and negative cash
flows
Determine the future value and the
present value of a financial
transaction
Determine the interest rate and the
Succeeding in Business with Microsoft Excel 2013: Chapter 6

68

Understanding How Interest Is


Calculated
Factors that can affect interest:
How long do you want to borrow the money?
What level of risk is the lender assuming in
lending the money?
What are the current monetary policies of
governments that affect interest rates?

Ways interest is accounted for:


Simple interest
Compound interest
Succeeding in Business with Microsoft Excel 2013: Chapter 6

69

Understanding How Interest Is


Calculated (continued)
Simple interest
Paid solely on the amount of the original
principal value
Simple interest = Principal * Interest
rate per time period * Number of time
periods

Succeeding in Business with Microsoft Excel 2013: Chapter 6

70

Understanding How Interest Is


Calculated (continued)
Compound interest
Adding interest earned each period to
the principal for purposes of computing
interest for the next period
Has greater total value than simple
interest
Used by most financial institutions

Succeeding in Business with Microsoft Excel 2013: Chapter 6

71

Reviewing Alternative
Financing Options
Excels financial functions perform
calculations to help determine the
most feasible financing option
PMT
RATE
NPER
PV
FV
Succeeding in Business with Microsoft Excel 2013: Chapter 6

72

Using the PMT Function to


Determine a Loan Payment
PMT function
Finds the value of the payment per
period, assuming there are constant
payments and a constant interest rate
for the duration of the loan
=PMT(rate,nper,pv,[fv],[type])

Succeeding in Business with Microsoft Excel 2013: Chapter 6

73

Using the PMT Function to


Determine a Loan Payment
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

74

Using the PMT Function to


Determine a Loan Payment
(continued)
Arguments of the PMT Function
rate

Interest rate per compounding period

nper

Number of compounding periods

pv

Present value

fv

Future value (compounded amount)

type

Designates when payments are made


Type 0: end of period
Type 1: beginning of period

Succeeding in Business with Microsoft Excel 2013: Chapter 6

75

Using the PMT Function to


Determine a Loan Payment
(continued)

Financial functions apply the interest


rate per period and the payment per
period to the principal value over a
specified number of periods

Succeeding in Business with Microsoft Excel 2013: Chapter 6

76

Using the PMT Function to


Determine a Loan Payment
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

77

Using the PMT Function to


Determine a Loan Payment
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

Using the RATE, NPER, PV,


and FV Functions

Succeeding in Business with Microsoft Excel 2013: Chapter 6

79

Using the RATE, NPER, PV,


and FV Functions (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

Using the RATE, NPER, PV,


and FV Functions (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

81

Using the RATE, NPER, PV,


and FV Functions (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

82

Using the RATE, NPER, PV,


and FV Functions (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

83

Using the RATE, NPER, PV,


and FV Functions (continued)
Writing Formulas for Other Loan Options
Down payment

Adjust the present value (pv) to

reflect the exact value of the loan

Balloon payment
Mortgage fees

Specify the negative future value (fv)


Adjust the pv of the loan by
subtracting the fees from the loan
amount
Recalculate the interest rate using
the same payments and loan
periods, with the new pv amount

Succeeding in Business with Microsoft Excel 2013: Chapter 6

84

Level 1 Summary
Using basic Excel functions to
calculate the elements of a loan
(PMT, RATE, NPER, PV, FV)
Understanding how these functions
affect positive and negative cash
flows of a financial institution

Succeeding in Business with Microsoft Excel 2013: Chapter 6

85

Creating a Projected Cash Flow


Estimate and Amortization Schedule

Set up an amortization table to


evaluate a loan
Create a sequence of numbers
automatically
Calculate principal and interest
payments
Calculate cumulative principal and
interest payments
Set up named ranges for a list
Calculate depreciation and taxes
Succeeding in Business with Microsoft Excel 2013: Chapter 6

86

Designing a Worksheet to
Estimate Cash Flow
Cash flow
The amount of money coming into or
out of a company each year
A combination of revenues and
expenses with the effects of required
capital investment and financing

Succeeding in Business with Microsoft Excel 2013: Chapter 6

87

Designing a Worksheet to
Estimate Cash Flow
(continued)
Depreciation

The process by which a company


spreads the expense of an asset over its
useful life

Succeeding in Business with Microsoft Excel 2013: Chapter 6

Designing a Worksheet to
Estimate Cash Flow
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

89

Designing a Worksheet to
Estimate Cash Flow
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

90

Setting Up an Amortization
Schedule
Amortization schedule
A standard method of detailing a loan
transaction
For each specific loan period, it lists the
remaining principal and the value of the
payment apportioned to interest
expense and to paying down the
principal

Succeeding in Business with Microsoft Excel 2013: Chapter 6

Setting Up an Amortization
Schedule (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

92

Setting Up an Amortization
Schedule (continued)
IPMT function
Calculates the value of the interest
payment for a specified period
=IPMT(rate,per,nper,pv,[fv],[type])

PPMT function
Calculates the value of the principal
payment for a specified period
=PPMT(rate,per,nper,pv,[fv],[type])

Succeeding in Business with Microsoft Excel 2013: Chapter 6

93

Setting Up an Amortization
Schedule (continued)
Arguments of the PPMT and IPMT Functions
rate Interest rate per period
per
nper

Period for which the interest or principal amount will


be calculated
Total number of periods in the financial transaction

pv

Value at the beginning of the financial transaction

fv

Value at the end of the financial transaction

type

Payment type of 0 or 1 (made at the beginning or


end of each period, respectively)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

94

Setting Up an Amortization
Schedule (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

95

Setting Up an Amortization
Schedule (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

96

Setting Up an Amortization
Schedule (continued)
CUMIPMT function
Automatically calculates the interest values
between a start period and an end period
=CUMIPMT(rate,nper,pv,start_period,
end_period,type)

CUMPRINC function
Automatically calculates the principal values
between a start period and an end period
=CUMPRINC(rate,nper,pv,start_period,
end_period,type)
Succeeding in Business with Microsoft Excel 2013: Chapter 6

97

Setting Up an Amortization
Schedule (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

98

Setting Up an Amortization
Schedule (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

99

Setting Up an Amortization
Schedule (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

100

Calculating Depreciation Using


the SLN Function
Straight line depreciation method
Approximation of the actual depreciation
allowed by the tax code
Allocates the value of an asset evenly
throughout the life of the asset

=SLN(cost,salvage,life)
Cost: The initial cost of the asset
Salvage: The value at the end of depreciation
Life: The number of periods over which the
asset is depreciated
Succeeding in Business with Microsoft Excel 2013: Chapter 6

101

Calculating Depreciation Using


the SLN Function (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

102

Calculating Depreciation Using


the SLN Function (continued)
Alternative Depreciation Options Provided in Excel
Function

Definition

Syntax

Double-declining Computes depreciation at an


balance
accelerated rate

=DDB(cost,salvage,life,
period,[factor])

Sum of the years Depreciation is apportioned based


digits
on the declining fractional amount
of the assets life

=SYD(cost,salvage,life,
per)

Fixed-declining
balance

=DB(cost,salvage,life,
Returns the depreciation of an
period,[month])
asset for a specified period using
the fixed-declining balance method

Variable-declining
balance

Returns the depreciation of an


asset for a specified period using
the double-declining balance
method

Succeeding in Business with Microsoft Excel 2013: Chapter 6

=VDB(cost,salvage,life,
start_period,end_period,
factor,no_switch)

103

Calculating Taxes

Succeeding in Business with Microsoft Excel 2013: Chapter 6

104

Calculating Taxes (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

105

Evaluating the Financial Viability


of Alternative Project Options
Set up a worksheet to analyze
profitability
Calculate the net present value
Calculate the internal rate of return
Calculate the return on investment
Determine the payback period

Succeeding in Business with Microsoft Excel 2013: Chapter 6

106

Setting Up a Worksheet to
Analyze Profitability

Succeeding in Business with Microsoft Excel 2013: Chapter 6

107

Setting Up a Worksheet to
Analyze Profitability
(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

108

Calculating Net Present Value


Net present value (NPV)
Uses expected cash flows and applies a
minimum rate of return (hurdle rate) to
discount these cash flows into current
(present) value dollars
Enables you to see the current worth of
projected cash flows
=NPV(rate,value1,[value2],)
Has several requirements
Succeeding in Business with Microsoft Excel 2013: Chapter 6

109

Calculating Net Present Value


(continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

110

Calculating the Internal Rate of


Return
Internal rate of return (IRR)
Considers the cash flows and discounts
them back to the present value
Calculates the rate at which the
discounted cash flows in and out are
equal
=IRR(values,[guess])

Succeeding in Business with Microsoft Excel 2013: Chapter 6

111

Calculating the Internal Rate


of Return (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

112

Calculating the Internal Rate


of Return (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

113

Calculating the Return on


Investment
Return on investment (ROI)
The sum of the cash flows, excluding
initial investment, divided by the
investment value

Succeeding in Business with Microsoft Excel 2013: Chapter 6

114

Calculating the Return on


Investment (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

115

Determining the Payback


Period
Payback period
The time it will take to earn sufficient
profits so the loan can be paid back

Payback year
The year in which the cumulative total
cash flow is greater than or equal to $0

Succeeding in Business with Microsoft Excel 2013: Chapter 6

116

Determining the Payback


Period (continued)

Succeeding in Business with Microsoft Excel 2013: Chapter 6

117

Evaluating the Results of the


Analysis

Succeeding in Business with Microsoft Excel 2013: Chapter 6

118

Summary
Exploring the profitability of a
financial venture by:
Calculating the NPV
Calculating the IRR
Determining the ROI
Determining the payback period

Succeeding in Business with Microsoft Excel 2013: Chapter 6

119

You might also like