Total
Gross Pay CPP EI Deductions Net Pay
Janice Currie 3,500.00 42.00 49.00 91.00
Jeff Smith 3,784.32 45.41 52.98 98.39
Dennis Chandler 8,565.51 102.79 119.92 222.70
Ken Giles 2,627.99 31.54 36.79 68.33
Katy Brown 9,069.66 108.84 126.98 235.81
Assumptions
CPP EI
1.20% 1.40%
Page 19 of 123
Creating Formulas
SUBTRACTION - MULTIPLICATION *
Subtract Subtract A16 from E10 300 $ 100.00 $ 100.00
156 5 5% 10%
15
*
/
DIVISION /
MIXED OPERATORS +
Formula: (New-Old)/Old -
100 2008 2009 % Dif
4 100 110
Multiplication
Division
Addition
Subtraction
The Caf House
2010 Annual Sales 2011 Annual Sales
PRODUCT SALES PRODUCT SALES
Coffee Coffee
Regular Blend $10,253.00 Regular Blend $11,585.89
House Special $6,528.00 House Special $7,376.64
Total Total
Tea Tea
Organic $5,243.00 Organic $5,924.59
Herbal $1,258.00 Herbal $1,421.54
Speciality $7,182.00 Speciality $8,115.66
Total Total
Bakery Bakery
Tea Biscuits $478.00 Tea Biscuits $540.14
Muffins $200.00 Muffins $226.00
Cookies $325.00 Cookies $367.25
Total Total
GRAND TOTAL GRAND TOTAL
GRAND TOTAL GRAND TOTAL
Deduction
Gross Pay (Gross Pay * Tax Rate
Tax Rate)
$1,245.07 4%
$1,259.24
$1,584.12
$1,131.61
$1,024.51
$1,081.14
$1,557.29
$1,386.97
$1,296.85
$1,431.24
$1,623.80
$1,055.25
$1,576.79
Page 24 of 123
Multiplication Table for my Little Sister
1 2 3 4 5 6 7 8 9 10 11 12
1
2
3
4
5
6
7
8
9
10
11
12
Assumptions
Start Number 1
Increment 1
Family Member Sister
Corporation Totals
Jan Feb Mar Apr Total
Pro1 0
Pro2 0
Pro3 0
Pro4 0
Pro5 0
Pro6 0
Total 0 0 0 0 0
358441460.xlsx - Payroll Table
Assumption Table
Commission Medical
WCB Federal Tax
Rate Insurance
2.00% 6.20% 1.45% 20.00%
Page 28 of 123
Wind Sport Inc.
Jan Feb Mar Apr May Jun
Boomerangs 376 293 403 538 1,027 1,174
Kites 1,029 994 1,344 1,183 2,161 2,462
Toys 172 237 313 479 577 224
Accessories 564 672 613 916 806 618
Total
EXPENSES
Advertising 750 750 750 750 750 750 800 800
Depreciation 200 200 200 200 200 200 200 200
Insurance 600 600 600 600 600 600 600 600
Miscellaneous 100 100 100 100 100 100 140 140
Office Costs 200 200 200 200 200 200 225 225
Rent & Utilities 800 800 800 800 800 800 650 650
Salaries & Benefits 11,000 11,000 11,000 11,000 11,000 11,000 12,000 12,000
Supplies 2,000 2,000 2,000 2,000 2,000 2,000 1,750 1,750
Taxes 325 325 325 325 325 325 325 325
Travel 450 450 450 450 450 450 500 500
TOTAL EXPENSE:
Page 49 of 123
Birthday Day Event Date
3/11/1984 6:00:00
Wedding Day 19-Jul-97
6/20/2017 3:47:52 Time now Birthday Day 11-Mar-84
Elapsed Time in: Day without Smoking 1-Sep-00
Years Mortgage Started 1-Jun-05
Months
Weeks
Working Days
Days Drop Down Menu
Hours
Minutes
Seconds
Percent of Day
24
1 4% am Number Time
2 8% am 0% 12:00:00 AM
3 13% am 25% 6:00:00 AM
4 17% am 33% 8:00:00 AM
5 21% am 50% 12:00:00 PM
6 25% am 75% 6:00:00 PM
7 29% am 100% 12:00:00 AM
8 33% am
9 38% am
10 42% am
11 46% am
12 50% pm
13 54% pm
14 58% pm
15 63% pm
16 67% pm
17 71% pm
18 75% pm
19 79% pm
20 83% pm
21 88% pm
22 92% pm
23 96% pm
24 100% pm
1) In the green cells create a formulas that will calculate
the correct answer.
Time In 8:00 AM
Time Out 5:30 PM
Hours worked 9:30 AM 9.5
Time In 8:00 AM
Time Out 11:30 AM
Time In 2:00 PM 1
Time Out 7:30 PM
Hours Worked
Wage $21.25
Gross Pay =CELL("col")=COLUMN()
=CELL("row")=ROW()
Complete the payroll table below.
Page 56 of 123
358441460.xlsx - Charts (2)
Page 57 of 123
Customer Orders Total Customer Luke Jeri
Amazon.com 156 790799.7 Amazon.com 19 25
Costco 148 701441 Costco 19 22
Home Depot 137 753368.3 Home Depot 17 14
Whole Foods 149 734619.1 Whole Foods 14 23
McLendon's Hardware 129 659151.9 McLendon's Hardware 14 11
Nature Company 135 709771.3 Nature Company 20 22
Sherman Williams 156 800013.2 Sherman Williams 17 14
Google 145 727986.1 Google 13 19
The Economist 144 736852.3 The Economist 16 22
Yahoo 145 723357.7 Yahoo 16 18
Solar and Wind Inc. 149 721334.1 Solar and Wind Inc. 22 22
ExcelIsVeryFun.com 148 748402.7 ExcelIsVeryFun.com 18 22
Office Depot 129 644678.8 Office Depot 15 15
Peet's Coffee 133 641579.4 Peet's Coffee 14 19
SheliadawJon Steven Chin Rhonda Troung
18 24 17 21 16 16
17 17 11 22 15 25
12 18 21 24 16 15
18 14 23 21 15 21
19 15 20 14 14 22
13 18 19 10 15 18
18 21 22 30 18 16
22 20 18 18 17 18
13 25 20 20 14 14
19 14 15 21 19 23
17 18 15 18 21 16
20 11 19 25 9 24
11 19 14 17 17 21
20 17 19 18 14 12
=COUNTIF(Subtotals!D2:D1998,"Amazon.com")
=COUNTIF(Customer,"Amazon.com")
10158884
JAN 16%
Feb 15%
Customer Orders Totals
Home Depot 137 753368.25 =COUNT(Customer)
Costco 148 701440.95 =COUNTA(Customer)
Whole Foods 149 734619.09 =COUNTBLANK(Customer)
McLendon's Hardware 129 659151.85
Nature Company 135 709771.32
Amazon.com 156 790799.7
Sherman Williams 156 800013.19
Google 145 727986.06
The Economist 144 736852.32
Yahoo 145 723357.72
Solar and Wind Inc. 149 721334.05
ExcelIsVeryFun.com 148 748402.7
Office Depot 129 644678.84
Peet's Coffee 133 641579.39
358441460.xlsx - Subtotals
Page 62 of 123
358441460.xlsx - Subtotals
Page 63 of 123
358441460.xlsx - Subtotals
January MidWest Rhonda Solar and Wind Inc. DAJ Item $2,132.93 $2,281.21
January NorthEast Jeri The Economist ZXI Item $2,033.15 $4,728.26
January NorthEast Troung Google SHF Item $1,700.54 $1,932.43
January SouthEast Chin Home Depot MEH Item $3,497.48 $9,452.66
January SouthEast Jeri Peet's Coffee SQM Item $4,448.44 $6,541.82
January SouthEast Sheliadawn Solar and Wind Inc. ENN Item $3,702.88 $8,228.62
January SouthEast Steven Amazon.com YFM Item $4,773.76 $8,091.12
January MidWest Chin Costco AZL Item $114.03 $253.39
January MidWest Rhonda ExcelIsVeryFun.com CTB Item $2,303.43 $3,387.39
January NorthEast Troung Office Depot FZY Item $331.15 $895.01
January SouthEast Steven Office Depot PGS Item $1,091.14 $2,537.53
January West Troung Costco ZVM Item $3,998.84 $8,886.30
January MidWest Chin Sherman Williams BPZ Item $3,148.53 $3,577.87
January North Jon The Economist ZJS Item $5,002.53 $6,670.04
January North Jeri Nature Company YIV Item $916.59 $1,222.12
January SouthEast Jon Whole Foods WOC Item $2,611.64 $3,840.65
January MidWest Chin Costco ARS Item $3,576.37 $4,064.06
January North Troung ExcelIsVeryFun.com VPP Item $1,915.55 $5,177.16
January North Sheliadawn Google MUA Item $2,050.25 $3,727.72
January NorthEast Jon McLendon's Hardware IUJ Item $4,856.30 $5,193.90
January NorthEast Luke Nature Company LTK Item $4,695.75 $6,905.51
January West Troung Costco KMH Item $1,917.90 $5,183.51
January North Steven Sherman Williams RVI Item $510.95 $681.27
January NorthEast Steven Solar and Wind Inc. SMX Item $4,035.88 $6,958.42
January North Chin Amazon.com TSR Item $185.38 $272.62
January MidWest Steven Home Depot SXT Item $7,371.44 $9,828.59
January NorthEast Troung McLendon's Hardware LJN Item $5,831.52 $9,883.93
January North Rhonda Solar and Wind Inc. XFU Item $969.04 $2,253.57
January SouthEast Jon The Economist CSI Item $5,142.91 $6,857.21
January NorthEast Rhonda Nature Company DBT Item $5,989.48 $6,806.23
January SouthEast Chin Whole Foods WYF Item $1,615.26 $2,375.38
January NorthEast Rhonda Nature Company WPR Item $3,331.05 $4,898.60
January West Jon Peet's Coffee ZPP Item $347.12 $394.45
January North Chin Amazon.com RSL Item $2,791.45 $4,731.27
January NorthEast Jon Google ZDE Item $429.22 $572.29
January West Luke Google ETU Item $4,341.18 $7,357.93
Page 64 of 123
358441460.xlsx - Subtotals
Page 65 of 123
358441460.xlsx - Subtotals
Page 66 of 123
358441460.xlsx - Subtotals
Page 67 of 123
358441460.xlsx - Subtotals
February MidWest Jeri Solar and Wind Inc. HGT Item $3,639.02 $4,852.02
February SouthEast Jeri McLendon's Hardware PJS Item $1,100.89 $1,467.85
February SouthEast Troung Yahoo OWA Item $6,955.61 $7,439.15
February North Luke Amazon.com JGN Item $1,698.67 $4,590.99
February SouthEast Jeri Amazon.com QFM Item $1,401.47 $2,375.37
February West Troung Home Depot QOX Item $5,433.78 $7,245.04
February SouthEast Steven Yahoo CHU Item $8,318.62 $8,896.92
February NorthEast Chin ExcelIsVeryFun.com BAR Item $5,537.94 $9,386.34
February NorthEast Troung Home Depot BSV Item $5,085.13 $8,618.86
February NorthEast Sheliadawn Sherman Williams JZO Item $6,575.61 $8,767.48
February MidWest Troung Solar and Wind Inc. YNQ Item $1,982.48 $2,252.82
February NorthEast Chin Solar and Wind Inc. YHW Item $2,235.23 $2,540.03
February SouthEast Jon The Economist XHR Item $4,271.12 $7,364.00
February SouthEast Steven Home Depot DRK Item $2,266.80 $5,271.62
February MidWest Rhonda Peet's Coffee AOB Item $3,002.01 $4,414.72
February NorthEast Jeri Solar and Wind Inc. JLY Item $729.14 $1,695.67
February NorthEast Jon Solar and Wind Inc. LVN Item $2,045.51 $3,466.97
February North Sheliadawn Whole Foods QHL Item $2,036.94 $3,703.52
February NorthEast Jon Solar and Wind Inc. UCC Item $2,549.88 $5,666.41
February North Rhonda The Economist VRS Item $3,065.08 $8,283.99
February MidWest Chin Whole Foods FKD Item $2,924.24 $6,800.55
February MidWest Jon Costco QKE Item $2,891.06 $3,285.29
February SouthEast Jon Costco IQG Item $116.92 $171.94
February NorthEast Chin Peet's Coffee TRK Item $3,523.01 $9,521.65
February SouthEast Jeri Yahoo UJQ Item $4,808.46 $8,290.45
February West Rhonda Yahoo AOJ Item $3,261.69 $3,488.44
February West Sheliadawn Home Depot GRK Item $131.88 $306.69
February MidWest Troung Office Depot BQW Item $7,872.32 $8,945.82
February SouthEast Troung The Economist GXP Item $5,712.86 $9,849.76
February West Luke Costco QVL Item $3,422.95 $3,889.72
February MidWest Steven Google JVF Item $924.27 $2,498.04
February NorthEast Troung The Economist NUQ Item $5,808.62 $8,542.09
February MidWest Luke Amazon.com KMR Item $655.19 $1,191.25
February SouthEast Jeri Amazon.com SPG Item $4,460.79 $8,110.53
February West Jeri Home Depot CPS Item $1,636.94 $4,424.15
February NorthEast Troung Whole Foods QIX Item $1,958.97 $3,377.53
Page 68 of 123
358441460.xlsx - Subtotals
Page 69 of 123
358441460.xlsx - Subtotals
Page 70 of 123
358441460.xlsx - Subtotals
Page 71 of 123
358441460.xlsx - Subtotals
March North Troung Solar and Wind Inc. ATJ Item $2,597.27 $4,478.05
March North Luke ExcelIsVeryFun.com UKX Item $1,499.63 $2,205.34
March West Steven Nature Company HNS Item $2,181.61 $5,896.23
March West Luke Sherman Williams FNS Item $4,562.56 $8,295.57
March MidWest Sheliadawn Peet's Coffee QRF Item $1,126.15 $2,618.96
March MidWest Steven Whole Foods ABB Item $3,604.66 $6,553.92
March NorthEast Chin McLendon's Hardware DJY Item $3,411.82 $3,649.00
March SouthEast Chin McLendon's Hardware ZGF Item $706.10 $1,908.37
March NorthEast Steven Nature Company AHM Item $5,525.39 $9,526.53
March North Steven Whole Foods INI Item $2,282.18 $3,356.15
March NorthEast Chin Amazon.com KEI Item $3,491.87 $8,120.63
March NorthEast Luke ExcelIsVeryFun.com KMV Item $5,708.71 $8,395.16
March NorthEast Troung ExcelIsVeryFun.com ARY Item $3,489.72 $9,431.67
March SouthEast Steven ExcelIsVeryFun.com XRP Item $1,377.08 $3,721.83
March North Chin Sherman Williams QDF Item $1,115.88 $1,268.05
March SouthEast Jeri The Economist BSX Item $6,239.95 $9,176.40
March MidWest Rhonda Amazon.com ABM Item $335.06 $609.20
March SouthEast Chin Office Depot ICN Item $605.97 $1,101.77
March West Rhonda Office Depot MZV Item $4,363.18 $7,395.22
March NorthEast Sheliadawn The Economist RYS Item $4,446.21 $4,755.30
March NorthEast Chin Costco YWP Item $558.25 $1,298.25
March MidWest Luke Yahoo WOW Item $1,445.64 $3,907.13
March NorthEast Jon Google AAY Item $6,938.77 $7,421.14
March SouthEast Sheliadawn Google QIE Item $1,759.90 $4,092.78
March NorthEast Rhonda Peet's Coffee WOU Item $2,600.96 $2,781.78
March West Jon Solar and Wind Inc. HGQ Item $249.38 $366.74
March NorthEast Rhonda Google ELH Item $1,911.28 $2,548.37
March SouthEast Sheliadawn Whole Foods NEE Item $4,351.80 $7,375.94
March North Jon Yahoo QZK Item $3,705.64 $6,389.03
March SouthEast Troung Yahoo HXL Item $877.49 $1,595.43
March West Sheliadawn Costco BQX Item $3,280.31 $5,559.84
March NorthEast Luke McLendon's Hardware BFH Item $260.96 $579.92
March NorthEast Sheliadawn McLendon's Hardware IYR Item $4,189.14 $9,742.19
March West Troung Nature Company JGD Item $5,079.61 $9,235.66
March SouthEast Chin Peet's Coffee MXO Item $2,729.76 $7,377.74
March NorthEast Rhonda Office Depot OOC Item $4,231.23 $7,295.22
Page 72 of 123
358441460.xlsx - Subtotals
Page 73 of 123
358441460.xlsx - Subtotals
Page 74 of 123
358441460.xlsx - Subtotals
Page 75 of 123
358441460.xlsx - Subtotals
Page 76 of 123
358441460.xlsx - Subtotals
Page 77 of 123
358441460.xlsx - Subtotals
April NorthEast Chin Solar and Wind Inc. EVO Item $1,101.85 $1,469.13
April West Troung The Economist QLC Item $1,136.67 $2,525.94
April SouthEast Steven ExcelIsVeryFun.com BLF Item $1,942.18 $2,589.57
April MidWest Rhonda Google OPN Item $73.77 $134.13
April MidWest Troung Home Depot ICQ Item $3,027.87 $4,452.75
April North Luke Nature Company IBH Item $2,387.45 $2,553.42
April West Jeri Whole Foods ATZ Item $8,079.50 $8,641.18
April MidWest Jeri McLendon's Hardware NBV Item $6,469.43 $6,919.18
April NorthEast Sheliadawn Office Depot QKB Item $3,493.05 $8,123.38
April West Steven Whole Foods URX Item $2,659.68 $4,507.94
April SouthEast Luke Yahoo VPC Item $3,689.25 $6,252.96
April NorthEast Chin Home Depot GKA Item $2,259.79 $3,830.15
April NorthEast Luke Solar and Wind Inc. SYA Item $2,646.46 $6,154.56
April North Chin Google WPF Item $2,401.73 $6,491.17
April North Troung Sherman Williams BVD Item $2,624.65 $4,448.56
April NorthEast Luke Solar and Wind Inc. HJD Item $5,032.56 $5,382.42
April NorthEast Rhonda Sherman Williams CUK Item $1,908.77 $4,241.70
April NorthEast Steven Amazon.com IYC Item $6,397.68 $6,842.44
April MidWest Luke Costco SLL Item $8,792.47 $9,991.44
April MidWest Jeri Solar and Wind Inc. KBV Item $3,714.32 $3,972.53
April NorthEast Jon Nature Company KVA Item $1,070.95 $1,815.17
April MidWest Chin Sherman Williams HRL Item $1,961.48 $2,615.31
April West Chin Solar and Wind Inc. QCL Item $5,554.45 $6,311.88
April NorthEast Chin Yahoo QMS Item $4,973.40 $9,042.55
April NorthEast Jeri Yahoo KDX Item $1,231.80 $2,737.33
April West Luke Nature Company ZGL Item $3,135.61 $8,474.62
April MidWest Steven Peet's Coffee FEP Item $1,451.01 $3,921.64
April West Sheliadawn Peet's Coffee EWX Item $5,043.59 $9,170.17
April SouthEast Luke Whole Foods MFZ Item $714.63 $1,588.07
April North Sheliadawn McLendon's Hardware AYM Item $4,686.96 $8,521.74
April West Jon Yahoo SHA Item $1,934.53 $2,198.33
April NorthEast Steven Amazon.com PZY Item $1,664.50 $2,869.83
April NorthEast Chin Home Depot UJN Item $3,150.28 $8,514.27
April NorthEast Rhonda McLendon's Hardware PTC Item $2,178.09 $3,691.67
April NorthEast Chin Nature Company ASS Item $913.30 $1,574.66
April West Chin Solar and Wind Inc. VPY Item $712.93 $1,296.23
Page 78 of 123
358441460.xlsx - Subtotals
Page 79 of 123
358441460.xlsx - Subtotals
Page 80 of 123
358441460.xlsx - Subtotals
Page 81 of 123
358441460.xlsx - Subtotals
Page 82 of 123
358441460.xlsx - Subtotals
Page 83 of 123
358441460.xlsx - Subtotals
Page 84 of 123
358441460.xlsx - Subtotals
Page 85 of 123
358441460.xlsx - Subtotals
Page 86 of 123
358441460.xlsx - Subtotals
Page 87 of 123
358441460.xlsx - Subtotals
Page 88 of 123
358441460.xlsx - Subtotals
Page 89 of 123
358441460.xlsx - Subtotals
Page 90 of 123
358441460.xlsx - Subtotals
Page 91 of 123
358441460.xlsx - Subtotals
Page 92 of 123
358441460.xlsx - Subtotals
Page 93 of 123
358441460.xlsx - Subtotals
Page 94 of 123
358441460.xlsx - Subtotals
Page 95 of 123
358441460.xlsx - Subtotals
Page 96 of 123
358441460.xlsx - Subtotals
Page 97 of 123
358441460.xlsx - Subtotals
Page 98 of 123
358441460.xlsx - Subtotals
Page 99 of 123
358441460.xlsx - Subtotals
September North Troung Solar and Wind Inc. GMO Item $5,590.28 $7,453.70
September NorthEast Luke The Economist JTV Item $1,731.35 $2,985.09
September MidWest Jeri Peet's Coffee WXR Item $2,648.42 $3,894.74
September MidWest Rhonda Sherman Williams DCC Item $1,013.12 $1,151.27
September NorthEast Troung Sherman Williams SGF Item $5,666.44 $9,769.73
September MidWest Jeri Yahoo UNF Item $1,000.48 $1,333.97
September NorthEast Sheliadawn Amazon.com HHN Item $6,424.83 $9,448.28
September SouthEast Chin Home Depot HGF Item $3,030.52 $5,225.03
September NorthEast Jeri Amazon.com AIZ Item $627.94 $923.44
September MidWest Luke ExcelIsVeryFun.com BFX Item $472.38 $1,049.73
September North Steven Google XXH Item $610.90 $898.38
September North Chin McLendon's Hardware XCZ Item $947.32 $1,013.18
September Average $5,104.58
October West Sheliadawn Amazon.com XVA Item $4,539.49 $8,253.62
October West Jon The Economist APM Item $6,615.39 $8,820.52
October SouthEast Sheliadawn Whole Foods EWJ Item $3,017.95 $5,203.36
October MidWest Jeri Costco CLS Item $6,662.83 $7,126.02
October West Steven Costco EVM Item $2,578.51 $2,930.13
October MidWest Sheliadawn Peet's Coffee RRN Item $7,266.91 $7,772.10
October SouthEast Rhonda Costco DSW Item $2,774.78 $6,452.97
October North Steven Home Depot KXK Item $975.03 $2,267.52
October NorthEast Sheliadawn Peet's Coffee NRZ Item $387.57 $656.90
October SouthEast Rhonda Sherman Williams TZG Item $939.96 $2,185.96
October SouthEast Rhonda Yahoo RHG Item $2,067.76 $5,588.55
October North Luke Office Depot VLI Item $4,398.06 $6,467.74
October NorthEast Rhonda Sherman Williams WWU Item $3,946.73 $5,262.30
October NorthEast Chin Home Depot PFM Item $851.53 $1,135.37
October MidWest Troung The Economist JPT Item $2,580.17 $6,000.40
October West Rhonda Costco DFI Item $1,547.15 $3,438.11
October NorthEast Rhonda Peet's Coffee LVG Item $3,671.58 $6,330.31
October NorthEast Rhonda Home Depot NSZ Item $3,454.68 $9,336.97
October MidWest Luke Nature Company AMV Item $4,574.79 $6,727.63
October NorthEast Sheliadawn Solar and Wind Inc. SNB Item $5,417.68 $9,340.83
October SouthEast Chin Solar and Wind Inc. FFF Item $2,251.43 $2,558.44
October North Troung Yahoo HVG Item $4,572.01 $7,882.77
October NorthEast Troung Yahoo XLN Item $1,155.08 $3,121.84
Bonus Amount If
Hurdle Equaled or
Passed $500
Logic Function can be:
IF function
You can deliver: Words, Numbers, or Formulas to a cell or formula
Deliver 1 of 2 Numbers to cell
Sales 5,500.00
Sales Hurdle 5,000.00
Bonus if Hurdle met 100.00
Bonus if Hurdle not met -
Bonus Amount
4,071
928
Debit Credit
Numbers Numbers
Bonus Amount $500.00 $58 $58
Bonus Hurdle $50,000.00 $30 $30
$43 $43
Your Sales $65,000.00 $21 $21
Do You Get Bonus?
Your Bonus In Balance?
$152 $152
Product Price Product Price
Product1 $19.00
Product2 $18.00
Product3 $17.00
Product4 $15.00
Product5 $24.00