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

Level Level 1

Level 2

Level 3

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

DescriptionUsage 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

Flat Tax RateBase Income $ 0 $ 25,000 $ 42,000 $ 72,000 $ 129,500 Alternate 1 0.0% 4.5% 8.0% 12.5% 28.0%Alternate 2 0.0% 5.0% 9.0% 15.0% 25.0%

State AllowanceMA $ 1,100 NH $ 400 VT $ 200

ID #1 $ 97,800 MA $ 10,235 $ 0 $ 19,584 $ 12,225 2 $ 91,900 MA 16,423 0 17,932 $ 11,488 3 $ 51,500 NH 6,384 0 3,975 $ 4,120 4 $ 371,500 VT 0 93,225 130,415 $ 104,020 5 $ 77,200 VT 9,402 0 13,816 $ 9,650 6 $ 23,300 MA 1,254 0 0 $ - 7 $ 292,100 MA 59,629 15,000 102,625 $ 81,788 8 $ 52,700 NH 0 7,200 4,155 $ 4,216 9 $ 96,400 NH 18,000 0 19,192 $ 12,050

10 $ 16,200 OH 227 0 0 $ -

Totals: $ 311,694 $ 239,557

Taxable Income

State of Residence

Actual Withhold-ing Paid

Estimated Taxes Paid

Actual Tax Owed

Flat Tax Alternate 1

Case is about a Fedral Govt who has hired Tokoma considered to be think tank for presenting the analyis to the Govt who take strategic decision and come out with the policies. Fedral govt want to check whether the existing taxation method which is based on graduation method of tax calculation (which varies with the salary amount)is ideal or alternative methods of flat tax shall be preferable. They also want to see what would be the total tax amount in case of Alternate taxations and what would be more preferable by the higher income groups.

FUNCTIONS USED-VLOOKUP- penalties and city AllowanceHLOOKUP- 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%

$ 14,670 $ 9,349 $ 1,990 $ 4,435 654.43 99.50 221.75 1100 $ 13,785 $ 1,509 $ (4,936) $ (2,638) 75.45 No Penalty No Penalty 1100 $ 4,635 $ (2,409) $ (2,264) $ (1,749) No Penalty No Penalty No Penalty 400 $ 92,875 $ 37,190 $ 10,795 $ (350) 3,719.00 1,079.50 No Penalty 200 $ 11,580 $ 4,414 $ 248 $ 2,178 220.70 7.44 108.90 200 $ - $ (1,254) $ (1,254) $ (1,254) No Penalty No Penalty No Penalty 1100 $ 73,025 $ 27,996 $ 7,159 $ (1,604) 2,799.60 501.13 No Penalty 1100 $ 4,743 $ (3,045) $ (2,984) $ (2,457) No Penalty No Penalty No Penalty 400 $ 14,460 $ 1,192 $ (5,950) $ (3,540) 59.60 No Penalty No Penalty 400 $ - $ (227) $ (227) $ (227) No Penalty No Penalty No Penalty #N/A

$ 229,773 $ 74,715 $ 2,578 $ (7,206) $ 7,529 $ 1,680 $ 331

Flat Tax Alternate 2

Actual Unpaid

TaxUnpaid Tax Alternate 1

Unpaid Tax Alternate 2

Actual Penalty Owed

Penalty Alternate 1

Penalty Alternate 2

State Allowance

Case is about a Fedral Govt who has hired Tokoma considered to be think tank for presenting the analyis to the Govt who take strategic decision and come out with the policies. Fedral govt want to check whether the existing taxation method which is based on graduation method of tax calculation (which varies with the salary amount)is ideal or alternative methods of flat tax shall be preferable. They also want to see what would be the total tax amount in case of Alternate taxations and what would be more preferable by the higher income groups.

FUNCTIONS USED-VLOOKUP- penalties and city AllowanceHLOOKUP- Finding the Tax amount for two diff Alternative.Iferror- To display #N/A values Conditional formatting - To highlight the data

TO GO BACK TO INDEX SHEET PRESS THE

ARROW BELOW

Corporate Request Form

Date Traveler Departure City Arrival City Weekday6/20/2013 Frasier, John 1049 $ 1,875 London Boston 1555 56/25/2013 Simpson, Amanda 1016 $ 499 NY Miami 505 36/30/2013 Wexel, Thomas 1023 $ 175 San Francisco Seattle 339 1

7/3/2013 Wang, Robert 1007 $ 1,199 London NY 1650 4

Flight No.

Corporate Fare

Base Fare

Case is about a travel agency Texto Travel, which books airline tickets for its clients, and has direct tie up with airline to get discounts etc.Our client has asked us for quotes for a some trip. They have also sent us the price which they have recieved from elsewhere for each trip. We need to compute our price and compare it with the price which the client has recieved and in the end figure out if our pprice is lower or higher than theirs.

FUNCTIONS USED-VLOOKUP- Departure City, Arrival City, Base Fare, Airport FeeHLOOKUP- Discounted fareWEEKDAY- Weekday- enter the date it will give the day of week (1 to 7 1 means Sunday, 2 monday--7 Sat)INDEX- Discounts- used in 2 da tables, gives value on the intersection of row and columnROUND- Discounted Fare-To round of the value to nearest decimalSUM- Total Ticket Price- to get the final resultIF- Less than Corporate Rate- to check if the final value is less than or more than what they have.

Corporate Request Form

Discount3 AA 1555 125 1680 TRUE2 Y 253 25 278 TRUE1 AA 339 25 364 FALSE3 Z 578 40 618 TRUE

Fare Category

Discounted Fare

Airport Fee

America Travels Total Ticket Price

Less than Corp. Rate?

Case is about a travel agency Texto Travel, which books airline tickets for its clients, and has direct tie up with airline to get discounts etc.Our client has asked us for quotes for a some trip. They have also sent us the price which they have recieved from elsewhere for each trip. We need to compute our price and compare it with the price which the client has recieved and in the end figure out if our pprice is lower or higher than theirs.

FUNCTIONS USED-VLOOKUP- Departure City, Arrival City, Base Fare, Airport FeeHLOOKUP- Discounted fareWEEKDAY- Weekday- enter the date it will give the day of week (1 to 7 1 means Sunday, 2 monday--7 Sat)INDEX- Discounts- used in 2 da tables, gives value on the intersection of row and columnROUND- Discounted Fare-To round of the value to nearest decimalSUM- Total Ticket Price- to get the final resultIF- Less than Corporate Rate- to check if the final value is less than or more than what they have.

TO GO BACK TO INDEX SHEET PRESS THE

ARROW BELOW

Flight No. Departure City Arrival City Base Fare

1000 NY Denver 585

1001 NY Seattle 929

1002 NY Seattle 939

1003 NY Atlanta 939

1004 NY Atlanta 939

1005 NY Atlanta 839

1006 New York Detroit 516

1007 London NY 1650

1008 San Francisco Detroit 770

1009 London NY 860

1010 NY LA 812

1011 NY Seattle 739

1012 NY DC 270

1013 San Francisco Seattle 275

1014 NY Boston 410

1015 NY Boston 419

1016 NY Miami 505

1017 NY Boston 295

1018 NY Kansas City 762

1019 NY Boston 379

1020 NY Boston 286

1021 NY DC 289

1022 NY Boston 259

1023 San Francisco Seattle 339

1024 San Francisco Kansas City 955

1025 New York Dallas 755

1026 NY Miami 485

1027 San Francisco Atlanta 793

1028 NY Denver 739

1029 NY LA 1270

1030 Chicago Seattle 710

1031 NY DC 203

1032 NY LA 859

1033 San Francisco Denver 364

1034 San Francisco Denver 445

1035 NY LA 559

1036 San Francisco Miami 723

1037 NY DC 302

1038 NY Chicago 809

1039 NY Chicago 669

1040 London NY 1260

1041 NY Chicago 659

1042 NY Chicago 469

1043 NY Chicago 829

1044 London Miami 1319

1045 NY Chicago 682

1046 San Francisco Boston 1275

1047 NY DC 310

1048 San Francisco DC 929

1049 London Boston 1555

1050 San Francisco DC 1174

1051 San Francisco NY 815

1052 NY Indianapolis 765

1053 New York Dallas 559

1054 San Francisco Chicago 925

1055 San Francisco Chicago 919

1056 San Francisco Dallas 513

1057 San Francisco Indianapolis 915

1058 London Chicago 1639

1059 San Francisco LA 340

1060 London Chicago 1290

1061 New York Detroit 533

1062 NY Miami 739

1063 London Atlanta 1420

1064 NY Cleveland 459

1065 Chicago DC 379

1066 New York Houston 682

1067 San Francisco Cleveland 1135

1068 NY Miami 672

1069 San Francisco NY 1210

1070 London DC 1015

1071 New York Houston 889

1072 New York Columbus 755

1073 New York Columbus 319

1074 San Francisco NY 670

1075 San Francisco Houston 549

1076 San Francisco LA 310

1077 London Houston 1820

1078 San Francisco Columbus 949

1079 London LA 2300

1080 Chicago NY 509

Fare Category Ticket Price Airport Fees1 $ - $ 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 CategoryFare Category

Weekday 1 2 31 AA AA X2 Y Y Y3 Y Y Z4 Y Z Z5 Z Y AA6 X X X7 Y Y Z

DiscountFare Discount Category AA X Y ZDiscount 0% 25% 50% 65%

CKG Auto Car Model InformationMaintenance Cost Base

Model # Car Model Description Engine Weight Class 1st Year 2nd Year 3rd Year1 Pony Compact sedan 4 1 $ 225 $ 275 $ 425 2 Pony Wagon Compact hatchback 4, 6 1 225 275 425 3 Nexus Mid-size sedan 4, 6 2 225 275 425 4 Nexus XL Mid-size luxury sedan 6, 8 2 0 0 0 5 Apollo SUV 6, 8, turbo 3 0 375 525 6 Pandora Sport Compact sports car 6, 8, turbo 1 275 325 450 7 Supra-V Nexus Mid-size sports car 8, turbo 2 275 325 450 8 ScoutAbout Full-size van 8, turbo 3 0 0 450 9 Zetter Mid-size truck 8, turbo 3 325 375 450

Oil Change Information:

5000Cost per Oil Change $ 29

Model # Engine1 42 4 63 4 64 6 85 6 8 turbo6 6 8 turbo7 8 turbo8 8 turbo9 8 turbo

Number of Miles per Oil Change:

Highway Driving: Miles per GallonEngine

Weight Class 4 6 8 turbo1 37 31 29 272 33 28 25 243 NA 24 22 21

Mixed Driving: Miles per GallonEngine

Weight Class 4 6 8 turbo1 33 27 24 232 29 24 20 193 NA 21 18 17

City Driving: Miles per GallonEngine

Weight Class 4 6 8 turbo1 30 24 20 182 25 21 18 173 NA 18 16 15

Name Abbreviation Region Region#ALABAMA AL SE 2 Region ListingALASKA AK W 5 SE 2ARIZONA AZ SW 4 W 5ARKANSAS AR SE 2 SW 4CALIFORNIA CA W 5 NE 1COLORADO CO W 5 MW 3CONNECTICUT CT NE 1DELAWARE DE NE 1

DC

NE 1FLORIDA FL SE 2GEORGIA GA SE 2HAWAII HI W 5IDAHO ID W 5ILLINOIS IL MW 3INDIANA IN MW 3IOWA IA MW 3KANSAS KS MW 3KENTUCKY KY SE 2LOUISIANA LA SE 2MAINE ME NE 1MARYLAND MD NE 1MASSACHUSETTS MA NE 1MICHIGAN MI MW 3MINNESOTA MN MW 3MISSISSIPPI MS SE 2MISSOURI MO MW 3MONTANA MT W 5NEBRASKA NE MW 3NEVADA NV W 5NEW HAMPSHIRE NH NE 1NEW JERSEY NJ NE 1NEW MEXICO NM SW 4NEW YORK NY NE 1NORTH CAROLINA NC SE 2NORTH DAKOTA ND MW 3OHIO OH MW 3OKLAHOMA OK SW 4OREGON OR W 5PENNSYLVANIA PA NE 1RHODE ISLAND RI NE 1SOUTH CAROLINA SC SE 2SOUTH DAKOTA SD MW 3TENNESSEE TN SE 2TEXAS TX SW 4

DISTRICT OF COLUMBIA

UTAH UT W 5VERMONT VT NE 1VIRGINIA VA SE 2WASHINGTON WA W 5WEST VIRGINIA WV SE 2WISCONSIN WI MW 3WYOMING WY W 5

Average Gas PricesRegion Average price per gallon

1 $3.00 2 2.89 3 2.97 4 3.25 5 3.29

Insurance Estimate Calculator

Region Base Cost1 $ 2,100 $ 350 $ 550 $ 375 $ 400 $ - $ - 2 1,570 325 475 375 220 - - 3 1,290 300 450 375 200 - - 4 1,070 300 450 375 100 - - 5 2,350 350 625 375 500 - -

Rural (1)City 1 Suburban - Excellent (1)Poor 1 Average -

Deduction for Excellent Driver

Addition for Poor Driver

Addition for City Residence

Deduction for Rural Residence

Addition/Deduction for suburban

Addition/deduction for average

Customer Input

Expected number of driving miles per yearType of DrivingState of ResidenceResidential StatusDriving Safety Record

Vehicle InputVehicle model numberEngine:Number of cylinders

Operating cost

Car Make Car DescriptionEstimated annual cost of gasEstimated annual insuranceEstimated average annual maintenance costEstimated total cost

Gas Price Adjustment percentage: (Calulate this by dividing the current gas price in your neighborhood by 3.0)

Case is about a Vehicle dealer, who wants to find out which model of teh car would suit to the customer based on the different driving habits and also find out the estimated expenses on the car based on the total run, maint espenses insurance etc. The Form should also tell which model & cylinder type would be idea for the particular customer.

FUNCTIONS USED-VLOOKUP & Hlookup - To decide the Make & models, Gas price, Insurance etc. INDEX- Type of driveMatch - To match type of drive with the MileageAverage- For finding the Average of the mileagae and other parametersSUM- Totalling the valuesISBLANK - to check the type of entry.

25000Mixed

ALASKASuburban

Average

1.09666666666667

Option 1 Option 2 Option 3 Option 41 4 5 74 6 8 turbo

Option 1 Option 2 Option 3 Option 4

Pony Nexus XL Apollo Supra-V NexusCompact sedan Mid-size luxury sedan SUV Mid-size sports car

$2,492 $3,427 $4,569 $4,329$2,350 $2,350 $2,350 $2,350

$453 $145 $445 $495$5,296 $5,922 $7,364 $7,174

Case is about a Vehicle dealer, who wants to find out which model of teh car would suit to the customer based on the different driving habits and also find out the estimated expenses on the car based on the total run, maint espenses insurance etc. The Form should also tell which model & cylinder type would be idea for the particular customer.

FUNCTIONS USED-VLOOKUP & Hlookup - To decide the Make & models, Gas price, Insurance etc. INDEX- Type of driveMatch - To match type of drive with the MileageAverage- For finding the Average of the mileagae and other parametersSUM- Totalling the valuesISBLANK - to check the type of entry.

TO GO BACK TO INDEX SHEET PRESS THE

ARROW BELOW

Option 534

Option 5

NexusMid-size sedan

$2,836$2,350

$453$5,640