Click on the Hyperlink on the Levels to go to the respe

Level
Level 1 Level 2 Level 3

ck on the Hyperlink on the Levels to go to the respective Result sheets

Description
Usage of Vlookup & Hlookup In addition to Level 1, Usage of weekday(), Index(), Round(), Sum() & IF function In addition to Level 1, Usage of Isblank(), Dropdown, Match(), Choose

sult sheets

unction

Flat Tax Rate

Base Income Alternate 1 Alternate 2 State MA NH VT $ 0 $ 0.0% 0.0% 25,000 $ 4.5% 5.0% 42,000 $ 8.0% 9.0% 72,000 $ 12.5% 15.0% 129,500 28.0% 25.0%

Allowance $ 1,100 $ 400 $ 200

ID # 1 2 3 4 5 6 7 8 9 10

Taxable Income $ 97,800 $ 91,900 $ 51,500 $ 371,500 $ 77,200 $ 23,300 $ 292,100 $ 52,700 $ 96,400 $ 16,200

Actual State of WithholdResidence ing Paid MA $ 10,235 MA 16,423 NH 6,384 VT 0 VT 9,402 MA 1,254 MA 59,629 NH 0 NH 18,000 OH 227 Totals:

Estimated Taxes Paid $ 0 0 0 93,225 0 0 15,000 7,200 0 0

Actual Tax Owed $ 19,584 17,932 3,975 130,415 13,816 0 102,625 4,155 19,192 0 $ 311,694

Flat Tax Alternate 1 $ 12,225 $ 11,488 $ 4,120 $ 104,020 $ 9,650 $ $ 81,788 $ 4,216 $ 12,050 $ $ 239,557

Case is about a Fedral Govt who has hired Tokoma considered to be think tank for take strategic decision and come out with the policies. Fedral govt want to check w which is based on graduation method of tax calculation (which varies with the sala methods of flat tax shall be preferable. They also want to see what would be the to taxations and what would be more preferable by the higher income groups. FUNCTIONS USEDVLOOKUP- penalties and city Allowance HLOOKUP- Finding the Tax amount for two diff Alternative. Iferror- To display #N/A values Conditional formatting - To highlight the data

Penalty
Amount Owed Penalty % $ 0 0 100 3% 1,000 5% 5,000 7% 10,000 10% 50,000 15%

TO GO BACK TO INDEX SHEET PRESS THE

Flat Tax Alternate 2 $ 14,670 $ 13,785 $ 4,635 $ 92,875 $ 11,580 $ $ 73,025 $ 4,743 $ 14,460 $ $ 229,773

Actual Unpaid Tax $ 9,349 $ 1,509 $ (2,409) $ 37,190 $ 4,414 $ (1,254) $ 27,996 $ (3,045) $ 1,192 $ (227) $ 74,715

Unpaid Tax Alternate 1 $ 1,990 $ (4,936) $ (2,264) $ 10,795 $ 248 $ (1,254) $ 7,159 $ (2,984) $ (5,950) $ (227) $ 2,578

Unpaid Tax Alternate 2 $ 4,435 $ (2,638) $ (1,749) $ (350) $ 2,178 $ (1,254) $ (1,604) $ (2,457) $ (3,540) $ (227) $

Actual Penalty Owed 654.43 75.45 No Penalty 3,719.00 220.70 No Penalty 2,799.60 No Penalty 59.60 No Penalty 7,529

Penalty Alternate 1 99.50 No Penalty No Penalty 1,079.50 7.44 No Penalty 501.13 No Penalty No Penalty No Penalty $ 1,680

Penalty Alternate 2 221.75 No Penalty No Penalty No Penalty 108.90 No Penalty No Penalty No Penalty No Penalty No Penalty $ 331

State Allowance 1100 1100 400 200 200 1100 1100 400 400 #N/A

(7,206) $

koma considered to be think tank for presenting the analyis to the Govt who e policies. Fedral govt want to check whether the existing taxation method alculation (which varies with the salary amount)is ideal or alternative also want to see what would be the total tax amount in case of Alternate e by the higher income groups.

ff Alternative.

Corporate Request Form

Date 6/20/2013 6/25/2013 6/30/2013 7/3/2013 Flight No. Traveler Frasier, John 1049 Simpson, Amanda 1016 Wexel, Thomas 1023 Wang, Robert 1007 Corporate Fare $ 1,875 $ 499 $ 175 $ 1,199 Departure City London NY San Francisco London Arrival City Boston Miami Seattle NY Base Fare Weekday 1555 5 505 3 339 1 1650 4

Case is about a travel agency Texto Travel, which books airline tickets for its clients, and has direct tie up with ai discounts etc. Our client has asked us for quotes for a some trip. They have also sent us the price which they have recieved fro elsewhere for each trip. We need to compute our price and compare it with the price which the client has reciev the end figure out if our pprice is lower or higher than theirs. FUNCTIONS USEDVLOOKUP- Departure City, Arrival City, Base Fare, Airport Fee HLOOKUP- Discounted fare WEEKDAY- Weekday- enter the date it will give the day of week (1 to 7 1 means Sunday, 2 monday INDEX- Discounts- used in 2 da tables, gives value on the intersection of row and column ROUND- Discounted Fare-To round of the value to nearest decimal SUM- Total Ticket Price- to get the final result IF- Less than Corporate Rate- to check if the final value is less than or more than what they have.

equest Form
Fare Category 3 2 1 3 America Discounted Airport Travels Total Less than Fare Fee Ticket Price Corp. Rate? Discount AA 1555 125 1680 TRUE Y 253 25 278 TRUE AA 339 25 364 FALSE Z 578 40 618 TRUE

, and has direct tie up with airline to get

TO GO BACK TO INDEX SHEET PRESS THE

which they have recieved from ce which the client has recieved and in

nday, 2 monday--7 Sat)

hat they have.

Flight No. 1000 1001 1002 1003 1004 1005 1006 1007 1008 1009 1010 1011 1012 1013 1014 1015 1016 1017 1018 1019 1020 1021 1022 1023 1024 1025 1026 1027 1028 1029 1030 1031 1032 1033 1034 1035 1036 1037 1038 1039 1040 1041 1042 1043 1044 1045 1046 1047 1048 1049 1050 1051 1052 1053 1054 1055 1056 1057

Departure City NY NY NY NY NY NY New York London San Francisco London NY NY NY San Francisco NY NY NY NY NY NY NY NY NY San Francisco San Francisco New York NY San Francisco NY NY Chicago NY NY San Francisco San Francisco NY San Francisco NY NY NY London NY NY NY London NY San Francisco NY San Francisco London San Francisco San Francisco NY New York San Francisco San Francisco San Francisco San Francisco

Arrival City Denver Seattle Seattle Atlanta Atlanta Atlanta Detroit NY Detroit NY LA Seattle DC Seattle Boston Boston Miami Boston Kansas City Boston Boston DC Boston Seattle Kansas City Dallas Miami Atlanta Denver LA Seattle DC LA Denver Denver LA Miami DC Chicago Chicago NY Chicago Chicago Chicago Miami Chicago Boston DC DC Boston DC NY Indianapolis Dallas Chicago Chicago Dallas Indianapolis

Base Fare 585 929 939 939 939 839 516 1650 770 860 812 739 270 275 410 419 505 295 762 379 286 289 259 339 955 755 485 793 739 1270 710 203 859 364 445 559 723 302 809 669 1260 659 469 829 1319 682 1275 310 929 1555 1174 815 765 559 925 919 513 915

1058 1059 1060 1061 1062 1063 1064 1065 1066 1067 1068 1069 1070 1071 1072 1073 1074 1075 1076 1077 1078 1079 1080

London San Francisco London New York NY London NY Chicago New York San Francisco NY San Francisco London New York New York New York San Francisco San Francisco San Francisco London San Francisco London Chicago

Chicago LA Chicago Detroit Miami Atlanta Cleveland DC Houston Cleveland Miami NY DC Houston Columbus Columbus NY Houston LA Houston Columbus LA NY

1639 340 1290 533 739 1420 459 379 682 1135 672 1210 1015 889 755 319 670 549 310 1820 949 2300 509

Fare Category

Ticket Price Airport Fees 1 $ $ 15.00 1 200.00 25.00 2 350.00 35.00 2 500.00 40.00 2 700.00 50.00 3 900.00 60.00 3 1,100.00 100.00 3 1,400.00 125.00

Discount Category Fare Category Weekday 1 2 1 AA AA 2 Y Y 3 Y Y 4 Y Z 5 Z Y 6 X X 7 Y Y

3 X Y Z Z AA X Z

Fare Discount Category Discount

AA

Discount X 0%

Y 25% 50%

Z 65%

CKG Auto Car Model Information Model # 1 2 3 4 5 6 7 8 9 Car Model Pony Pony Wagon Nexus Nexus XL Apollo Pandora Sport Supra-V Nexus ScoutAbout Zetter Description Compact sedan Compact hatchback Mid-size sedan Mid-size luxury sedan SUV Compact sports car Mid-size sports car Full-size van Mid-size truck Maintenance Cost Base Weight Class 1st Year 2nd Year 3rd Year 4 1 $ 225 $ 275 $ 425 4, 6 1 225 275 425 4, 6 2 225 275 425 6, 8 2 0 0 0 6, 8, turbo 3 0 375 525 6, 8, turbo 1 275 325 450 8, turbo 2 275 325 450 8, turbo 3 0 0 450 8, turbo 3 325 375 450 Engine

Oil Change Information: Number of Miles per Oil 5000 Change: $ 29 Cost per Oil Change

Model # 1 2 3 4 5 6 7 8 9

Engine 4 4 4 6 6 6 8 8 8 6 6 8 8 8 turbo turbo turbo

turbo turbo

Highway Driving: Miles per Gallon Weight Class 1 2 3 4 37 33 NA Engine 6 31 28 24 8 turbo 29 25 22

27 24 21

Mixed Driving: Miles per Gallon Weight Class 1 2 3 4 33 29 NA Engine 6 27 24 21 8 turbo 24 20 18

23 19 17

City Driving: Miles per Gallon Weight Class 1 2 3 4 30 25 NA Engine 6 24 21 18 8 turbo 20 18 16

18 17 15

Name ALABAMA ALASKA ARIZONA ARKANSAS CALIFORNIA COLORADO CONNECTICUT DELAWARE DISTRICT OF COLUMBIA FLORIDA GEORGIA HAWAII IDAHO ILLINOIS INDIANA IOWA KANSAS KENTUCKY LOUISIANA MAINE MARYLAND MASSACHUSETTS MICHIGAN MINNESOTA MISSISSIPPI MISSOURI MONTANA NEBRASKA NEVADA NEW HAMPSHIRE NEW JERSEY NEW MEXICO NEW YORK NORTH CAROLINA NORTH DAKOTA OHIO OKLAHOMA OREGON PENNSYLVANIA RHODE ISLAND SOUTH CAROLINA SOUTH DAKOTA

Abbreviation AL AK AZ AR CA CO CT DE DC FL GA HI ID IL IN IA KS KY LA ME MD MA MI MN MS MO MT NE NV NH NJ NM NY NC ND OH OK OR PA RI SC SD

Region Region# SE 2 W 5 SW 4 SE 2 W 5 W 5 NE 1 NE 1 NE SE SE W W MW MW MW MW SE SE NE NE NE MW MW SE MW W MW W NE NE SW NE SE MW MW SW W NE NE SE MW 1 2 2 5 5 3 3 3 3 2 2 1 1 1 3 3 2 3 5 3 5 1 1 4 1 2 3 3 4 5 1 1 2 3

Region Listing SE W SW NE MW

2 5 4 1 3

TENNESSEE TEXAS UTAH VERMONT VIRGINIA WASHINGTON WEST VIRGINIA WISCONSIN WYOMING

TN TX UT VT VA WA WV WI WY

SE SW W NE SE W SE MW W

2 4 5 1 2 5 2 3 5

Region

Average Gas Prices Average price per gallon 1 $3.00 2 2.89 3 2.97 4 3.25 5 3.29

Insurance Estimate Calculator Deduction for Addition Addition for Excellent for Poor City Driver Driver Residence $ 350 $ 550 $ 375 325 475 375 300 450 375 300 450 375 350 625 375 Rural City Suburban Excellent Poor Average (1) 1 (1) 1 Addition/D Deduction eduction for Rural for Residence suburban $ 400 $ 220 200 100 500 Addition/d eduction for average $ -

Region

Base Cost 1 $ 2,100 2 1,570 3 1,290 4 1,070 5 2,350

Expected number of driving miles per year Type of Driving State of Residence Residential Status Customer Input Driving Safety Record Gas Price Adjustment percentage: (Calulate this by dividing the current gas price in your neighborhood by 3.0)

Vehicle Input

Vehicle model number Engine:Number of cylinders

Operating cost

Car Make Car Description Estimated annual cost of gas Estimated annual insurance Estimated average annual maintenance cost Estimated total cost

Case is about a Vehicle dealer, who wants to find out which model of teh car would suit to the c different driving habits and also find out the estimated expenses on the car based on the total r insurance etc. The Form should also tell which model & cylinder type would be idea for the par FUNCTIONS USEDVLOOKUP & Hlookup - To decide the Make & models, Gas price, Insurance etc. INDEX- Type of drive Match - To match type of drive with the Mileage Average- For finding the Average of the mileagae and other parameters SUM- Totalling the values ISBLANK - to check the type of entry.

25000 Mixed ALASKA Suburban Average

TO GO BACK TO INDEX SHEET PRESS THE

1.096666667

Option 1 1 4

Option 2 4 6

Option 3

Option 4 5 8 turbo

Option 1 Pony Compact sedan $2,492 $2,350 $453 $5,296

Option 2 Nexus XL Mid-size luxury sedan $3,427 $2,350 $145 $5,922

Option 3 Apollo SUV $4,569 $2,350 $445 $7,364

Option 4 Supra-V Nexus Mid-size sports car $4,329 $2,350 $495 $7,174

ut which model of teh car would suit to the customer based on the ted expenses on the car based on the total run, maint espenses el & cylinder type would be idea for the particular customer.

ls, Gas price, Insurance etc.

nd other parameters

Option 5 3 4

Option 5 Nexus Mid-size sedan $2,836 $2,350 $453 $5,640