CoverVCE I. P. & M.Excel Functions 2004Unit 4Outcome 1 FunctionsSoftware: Microsoft ExcelFunctionWorksheetsAssignmentExerciseAcknowledgement:1VlookupFee Calculator772IF(AND)Nordic Travel Services66B3IF(OR)Nordic Travel Services64IFMotopartz6A5IF, VLOOKUPGarden Wholesalers6IF, VLOOKUPTax7VLOOKUPFixtures

The data for some illustrations used in these worksheets has been obtained from the textbook: Learning Microsoft Excel 2000, by Greg Bowden, Cambridge 2000. Geoff MossEach function is hyperlinked to the appropriate worksheet. Click on the function you want to go to.Passwords: Each spreadsheet has been password protected to limit accidental erasure of formulae and data. The password used throughout is: pwVlookupIF(AND)IF(OR)IFIF, VLOOKUPIF, VLOOKUPVLOOKUP

Fee CalculatorHONEST JOHN'S REAL ESTATEVLOOKUP FunctionSelling Price20000Change data hereSet Fee:400.00VLOOKUP(B3,Data!A7:C9,2)On Price:8000.00VLOOKUP(B3,Data!A7:C9,1)Price Over:12000.00Rate Over:0.03Extra Fee:360.00Total Fee:760.00VLOOKUP(B3,Data!A7:C9,3)Lookup functionsAssignment 7Assignment 11HOME / COVER

Table or cell range; In Data WorksheetColumn number with dataThe Data worksheet contains the table for the Vlookup function.Information - see Data worksheetHOME / COVER

DataCommission RatesInformation:On properties sold by Honest John's the commission charged is as follows:PriceSet FeeRate Overq 5% on any amount up to $8000$$%q A set fee of $400, plus 3% on any amount above $80000.000.000.05q A set fee of $400, plus 2% on any amount above $50,0008000.00400.000.0350000.001660.000.02Selected cell range for Fee Calculator is A7:C9Cell Range A7:C9Fee CalculatorColumn 1Column 2Column 3

Fee Calculator

NordicNORDIC TRAVEL SERVICESStaff Bonuses, June 30, 2004YEARS OFOVERTIMEEXTRAEMPLOYEESERVICE(Hours)BONUSBONUS$$Adam Able18343400Bruce Bartram78500HOME / COVERCheryl Cantrell214414400Donald Donut13141400Ermin Earlybird261021020GiftFreddo Frog911011000BONUSBonus of $10 for each hour of overtime IF>10 years serviceIF(OR)OR> 100 hours overtimeIF(OR(B8>10,C8>100),C8*10,0)EXTRA BONUSGift from the owner to the staff member IF>9 years serviceIF(AND)AND> 100 hours overtimeIF(AND(B8>9,C8>100),"Gift","")

ConditionIf TRUEIf NOT TRUEHOME / COVER

MotoPartzMOTOPARTZItemPriceStaff Discount RateStaff Discount PriceNet PriceInformation:Seat Covers$39.990.05$2.00$37.99Staff will receive a discount of 5% if they buy goodsMonogram Carpet Mat Set$99.000.05$4.95$94.05valued at less than $100. The discount is 12% for goodsGerni High Pressure Cleaner$209.000.12$25.08$183.92valued at $100 or more.Aunger Bonnet Protector$59.990.05$3.00$56.99Clarion Speakers$85.000.05$4.25$80.75Ferodo FT Disc Pads$29.950.05$1.50$28.45Pioneer CD Tuner with MP3$299.000.12$35.88$263.12IF(B599.99,12%,5%)

ConditionIf TRUEIf NOT TRUEHOME / COVER

InvoicePasswordpw381 Eucalyptus Drive, RosewoodPh: 9876 5432Customer No.:Customer:00Trade (Y/N)Date:7-Dec-09QtyItem No.DescriptionUnit PriceAmount00.000.0000.000.0000.000.0000.000.0000.000.0000.000.0000.000.0000.000.0000.000.0000.000.0000.000.0000.000.00Information00.000.0000.000.0000.000.00HOME / COVER00.000.00Sub-Total:0.0Sales Tax:0.0TOTAL:0.0

Data Validation - numbers 1001 to 1024Nested IF functions with Vlookup Function. Will accept null value, numbers and "C" in B7.Current date: =NOW()Data Validation - Values: Y,y, N or nVlookup FunctionsIf FunctionIf Function with SUM function.If null value in B14, then null value.Cell Protection: All cells are protected, except for data cells: C7, E9 and cell range A14:B29. If students use cell protection they should insert password on the worksheet.HOME / COVERInformation

Inventory381 Eucalyptus Drive, Rosewood1001Saxon Axe$17.49Passwordpw1002Gardenmaster Axe$19.851003Saxon Block Splitter$19.651004Gardenmaster Block Splitter$22.951005Fiskars Telescopic Spade$55.651006Gardenmaster Shovel$23.991007Leaf and Grass Rake$3.201008Cyclone Hedge Shears$32.99Information:1009Hortex Loppers$22.501010Felco 5 Secateurs$49.851Customer's name and address will be entered by inserting1011Gardena 15mm Secateurs$22.89customer number in cell B7.1012Cyclone Handy Pruner$12.992Product description and unit price will be entered by1013Garden-Rite Large Bypass Secateurs$13.45inserting product number in cells B14:B29.1014Hachet$5.453Data validation in cells B14:B29 for range of product numbers1015Nylex Premier Reinforced Garden Hose$19.99and in cell E9 for Y, v, N or n responses.1016GardenMate 2 Hour Tap Timer$16.754IF function in cells E14:E30 responds to cells B14:B29.1017Daytek Home Handy Barrow$87.905IF function in cell E31 responds to cell E9.1018Kelso Master Builder Wheelbarrow$185.006Cell protection of all cells not requiring datab entry.1019Westmix Wheelbarrow$89.901020Tumbleweed Compost Bin$54.60Return to Invoice1021Sherlock Compost Bin$58.991022Gardenwise Worm Farm$99.001023Pope Duo Watering Set$9.991024Ozito 20m Hose Reel$99.00

Cell Protection: All cells are protected. If students use cell protection they should insert password on the worksheet.Return to Invoice

Customers381 Eucalyptus Drive, RosewoodNumberCustomerAddress1001Ashwood Garden Centre1156 High Street Road, Ashwood 31471002Burwood Garden Supplies65 Burwood Road, Burwood 31251003Curio Clever Gardens75 Mountain Highway, Bayswater 31531004Danish PlantyzaPlenty365 Main Road, Lower Plenty 30931005Eltham Gardens1004 Main Street, Etham 30951006Flemington Saleyards Garden Supplies65 Epsom Road, Flemington 30311007Grand Gardens465 Boronia Road, Wantirna 3152Return to Invoice1008Healthy Garden Products12 The Mall, Wantirna 31521009Interesting Garden Gnomes76 Main Street, Croydon 31361010Japanese Gardens88 Dublin Road, Ringwood East 3135Passwordpw1011Klean Garden Specialists87 Main Street, Lilydale 31401012Mossy Garden Supplies54 Hull Road, Croydon, 31361013Naturally Garden Supplies123 Yarra Road, Croydon North 31361014Orange Tree Gardens324 Mountain Highway, The Basin 31541015Passion with Gardens34 Kelletts Road, Rowville 31781016Quality Garden Products & Supplies765 Burwood Highway, Ferntree Gully 31561017Rustic Gardens75 Stud Road, Bayswater 31521018Seaside Garden Designs54 Dorset Road, Boronia 31551019Tropical Garden Themes125 Stud Road, Knoxfield 31801020Universal Gardens11 High Street Road, Wantirna 31521021Enter value between 1001 and 1002

Cell Protection: All cells are protected. If students use cell protection they should insert password on the worksheet.An entry like this can act for data validation where numeric and non-numeric values are accepted in the data field, B7, in the Invoice worksheet.Return to Invoice

TaxTAX SCHEDULE - USING VLOOKUPAnnual Income:0.0IF(B16"",B16*52,B18)Tax Rates 2000-2001Converts weekly income to annualIncomeBase TaxRateIf no weekly income, uses annual Income000.00Tax Payable:0.0600000.172000023600.3050000113800.4260000155800.47Vlookup Function:VLOOKUP(G3,A6:C10,2)+(G3-VLOOKUP(G3,A6:C10,1))*VLOOKUP(G3,A6:C10,3)Enter your Income Below:1 Find Base amount of tax as shown in column 2 of table range A6:C10.Weekly:2 Find difference between Annual Income and lower income in column 1.3 Multiply difference by relevant rate in column 3.Annual:

Password: pwHome / CoverTax Information Sheet

Tax InfoTax Information1. No income tax is payable on incomes up to the $6000 threshold2. On Income greater than $6000 but less than $20,000 the rate of taxation is 17% on any income in excess of $60003. On Income greater than $20,000 but less than $50,000, a base tax amount of $2360 is payable, PLUS 30% of income in excess of $20,0004. On Income greater than $50,000 but less than $60,000, a base tax amount of $11380 is payable, PLUS 42% of income in excess of $50,0005. On Income greater than $60,000, a base tax amount of $15580 is payable, PLUS 47% of income in excess of $60,000

Home / CoverReturn to Tax Worksheet

FixturesSports FixtureVLOOKUP FunctionMatchVenueFunction looks up table range in the Teams1v2RedsvBluesHeathmontspreadsheet for the teams and the venue.10v3RosellasvAll BlacksBoroniaVenue is location of the first-named team.9v4LionsvRoostersCroydon North8v5TigersvCrowsWantirna7v6KangaroosvWallabiesParkwood10v1RosellasvRedsBoronia9v2LionsvBluesCroydon North8v3TigersvAll BlacksWantirna7v4KangaroosvRoostersParkwood6v5WallabiesvCrowsWarrandyte9v10LionsvRosellasCroydon North8v1TigersvRedsWantirna7v2KangaroosvBluesParkwood6v3WallabiesvAll BlacksWarrandyte5v4CrowsvRoostersCroydon Hills

Go to Teams data WorksheetHome / CoverPassword: pw

TeamsTEAMSLOCATION1RedsHeathmont2BluesRingwood3All BlacksRingwood East4RoostersCroydon5CrowsCroydon Hills6WallabiesWarrandyte7KangaroosParkwood8TigersWantirna9LionsCroydon North10RosellasBoronia

Return to Fixtures