Top 10 Excel Formulas

Get 10% OFF our course using coupon code EMAIL10

Get Our Excel for Business & Finance Course

Made by Kenji Explains / Career Principles

Note
All content is copyright material of Kenji Explains / Career Principles
This Excel model may not be reproduced or distributed by any means, including printing,
screencapturing, or any other method without the prior permission of the publisher.
Number New Employees ID Number
Ashley Mooney
Karen Campbell
Jeffrey Oliver DDS
Rachael Cox
David Patrick
Lisa Brown
Jasmine Thomas
Martin Brown
Brendan Sanchez
Tiffany Davis
Miss Emily Mccormick
Jennifer Wheeler
Barbara Little
Wanda Lopez
Melissa Anderson
Jonathan Craig
Paul Hanson
Jason Suarez
Mary Conrad
Steven George
Laurie Kelly
Jonathan Contreras
Daniel Ramirez
Craig Clarke
Jamie Galvan
Theresa Aguilar
Allen Hernandez
Adam Fisher
Pamela Adams
Caleb Schneider
April Watkins
Sarah Young
Melissa Boyd
Alyssa Olson
Scott Bates
Holly Murray
Sheryl Adams
Keith Simpson
Sylvia Eaton
Tiffany Castillo
Jeffrey Patterson
Jake Edwards
Patricia Maxwell
Rachael Kelly
Debra Ruiz
Steven Gonzalez
Kirk Potter
Jessica Williams
Daniel Ray
Dawn Garcia
Taylor Mitchell
Dana Kennedy
Frederick Bryant
Samantha Lee
Michael Rowe
Anthony King
Christian Lee
Benjamin Cline
Brittany Jenkins
Steven Lawrence
Kristin Snyder
Jacqueline Ruiz
William Roberts
Pamela Peters
Ricky Cohen
Jason Ray
Jessica Griffith
Jaime Luna
Allison Ramos
Lisa Sweeney
Samuel Velazquez
Kari Sullivan
Caitlin Alexander
Kyle Riley
Shane Michael
Leah White
Melissa Cooper
Kimberly Davila
Jason Pope
Kayla Fisher
Kyle Campos
Jason Cortez
Kristen Randall
Hannah Waller
Colin Taylor
Carlos Robbins
Debra Rodriguez
Daniel Davis
Marie Smith
Natalie Turner
Sherry Hammond
Mark Moore
Bailey Washington
Regina Murray
Juan Jordan
Michael George
Jessica Williams
Nicole Miller
Suzanne Walker
Katherine Riddle
Store ID Invoice Date Product Quantity Contact Location Calling Code Country Code
1185732 1/14/2021 Coca-Cola 1,896 +34 653 453 578 Madrid ES
1185732 1/14/2021 Diet Coke 1,580 +44 118 498 0789 London UK
1185732 1/14/2021 Sprite 1,580 +32 589 587 636 Brussels BE
1185732 1/14/2021 Fanta 1,343 +33 458 555 258 Paris FR
1185732 1/14/2021 Powerade 1,422 +33 005 877 586 Lyon FR
1185732 1/14/2021 Dasani Water 1,580 +30 697 555 2184 Athens GR
1185732 2/12/2021 Aquarius 1,422 +51 955 546 315 Lima PE
1185732 2/12/2021 Ciel 1,501 +49 163 225 887 Munich DE
1185732 2/12/2021 Bodyarmor 1,304 +49 152 100 015 Frankfurt DE
1185732 2/12/2021 Ades 1,422 +81 705 559 6480 Tokyo JP
1185732 3/10/2021 Peace Tea 1,928 +81 014 598 772 Osaka JP
1185732 3/10/2021 innocent 1,264 +41 744 112 423 Geneva CH
1185732 3/10/2021 vitaminwater 1,343 +41 642 228 897 Bern CH
1185732 3/10/2021 lemon-dou 1,501 +90 404 3259 Istanbul TR
1185732 4/11/2021 fresca 1,896 +33 655 549 659 Lille FR
 Product Arrival Date Warehouse Quantity Weekday Weeknum Time to arrival
Coca-Cola 11/18/2022 Minneapolis 12,000
Diet Coke 11/13/2022 Cheyenne 10,000
Sprite 11/2/2022 Richmond 10,000
Fanta 10/30/2023 Minneapolis 8,500
Powerade 10/25/2022 Cheyenne 9,000
Dasani Water 10/18/2022 Omaha 10,000
Appletiser 10/9/2022 Richmond 12,500
Aquarius 10/12/2022 Detroit 9,000
Ciel 9/25/2023 Omaha 9,500
Bodyarmor 9/18/2023 Anchorage 8,250
Ades 9/13/2022 Cheyenne 9,000
Minute Maid 10/17/2022 Detroit 10,550
Peace Tea 8/29/2022 Cheyenne 12,200
Simply 8/21/2022 Richmond 9,250
Smartwater 10/16/2022 Anchorage 9,500
innocent 9/4/2022 Anchorage 8,000
vitaminwater 10/16/2022 Detroit 8,500
lemon-dou 7/21/2022 Salt Lake City 9,500
fresca 10/16/2022 Albany 12,000
fuzetea 7/7/2022 Richmond 9,000
fairlife 6/30/2022 Salt Lake City 9,000
dogadan 6/28/2022 Albany 8,250
 Balance Sheet
Figures in millions Dec-20 Dec-21 Dec-22
Assets
Current assets:
Cash 5,230 6,250 5,890
Accounts receivable 265 458 365
Inventory 678 589 669
Other current assets 102 98 106
Total current assets 6,275 7,395 7,030

Property and Equipment 10,156 11,489 10,786

Investments 4,023 4,011 4,108
Total Assets 20,454 22,895 21,924

Liabilities
Current liabilities:
Current portion of long-term obligations 1,000 1,000 1,000
Accounts payable 355 289 346
Accrued expenses 1,102 1,279 1,330
Total Current Liabilities 2,457 2,568 2,676

Long-term obligations 10,000 9,000 8,000

Other long-term liabilities 254 265 268
Total Liabilities 12,711 11,833 10,944

Shareholders' Equity
Share Capital 7,498 10,806 10,679
Retained Earnings 245 256 301
Total Shareholders' Equity 7,743 11,062 10,980
Total Liabilities & Shareholders' Equity 20,454 22,895 21,924

Check
 Product Quantity Sold Date Year 2022 iPhone Sales
iPhone 10,589 6/13/2022 2022 2022
iPhone 3,689 6/6/2020 2020
iPhone 12,548 5/30/2022 2022
iPhone 11,259 5/23/2017 2017
iPhone 9,545 5/16/2022 2022
iPhone 2,153 5/9/2007 2007
iPhone 2,915 5/2/2021 2021
iPhone 9,232 4/25/2022 2022
iPhone 3,126 4/18/2020 2020
iPhone 4,471 4/11/2021 2021
iPhone 5,852 4/4/2022 2022
iPhone 8,487 3/28/2019 2019
iPhone 9,404 3/21/2022 2022
iPhone 7,421 3/14/2022 2022
iPhone 8,094 3/28/2019 2019
iPhone 3,805 3/28/2019 2019
iPhone 7,027 3/28/2019 2019
iPhone 1,187 2/14/2022 2022
iPhone 2,029 3/28/2019 2019
iPhone 1,944 1/31/2022 2022
iPhone 3,418 1/24/2022 2022
iPhone 6,391 1/17/2022 2022
iPhone 4,286 1/10/2022 2022
iPhone 1,789 1/3/2022 2022
iPhone 4,005 12/27/2021 2021
iPhone 6,298 12/20/2021 2021
iPhone 3,183 12/13/2021 2021
iPhone 4,187 4/18/2020 2020
iPhone 8,833 11/29/2021 2021
iPhone 7,105 11/22/2021 2021
iPhone 5,161 11/15/2021 2021
iPhone 7,835 4/18/2020 2020
iPhone 2,548 11/1/2021 2021
iPhone 1,931 4/18/2020 2020
iPhone 3,304 4/18/2020 2020
iPhone 8,632 4/18/2020 2020
iPhone 6,790 4/18/2020 2020
iPhone 7,204 4/18/2020 2020
iPhone 3,933 9/20/2021 2021
iPhone 4,401 9/13/2021 2021
iPhone 5,557 9/6/2021 2021
iPhone 2,211 8/30/2021 2021
iPhone 4,797 8/23/2021 2021
iPhone 9,041 6/13/2022 2022
iPhone 4,861 8/9/2021 2021
iPhone 7,451 6/13/2022 2022
iPhone 9,779 7/26/2021 2021
iPhone 5,125 6/13/2022 2022
iPhone 4,180 7/12/2021 2021
iPhone 9,770 7/5/2021 2021
iPhone 8,649 6/13/2022 2022
iPhone 4,976 6/21/2021 2021
Date Month Category Description Amount Figures in USD
01-Jan January Rent Apartment split with friend 1,120 Income:
01-Jan January Utilities Higher month than usual 140 Base Salary
01-Jan January Transport Metro card 55 Bonus
08-Jan January Groceries Walmart shopping 449 Side Hustle
11-Jan January Leisure Hotel in NYC 245 Total Income
12-Jan January Leisure Dinner with friends 168
12-Jan January Leisure Drake concert 149 Expenses:
14-Jan January Other Bought new clothes 249 Rent
31-Jan January Bonus Commissions from each sale 458 Utilities
31-Jan January Base Salary 9-5 job 3,000 Transport
31-Jan January Side Hustle Startup idea $ 184 Groceries
01-Feb February Rent Apartment split with friend 1,120 Leisure
01-Feb February Utilities Average month 105 Other
01-Feb February Transport Metro card 55 Total Expenses
08-Feb February Groceries Walmart shopping 305
11-Feb February Leisure Drinks out 28
12-Feb February Leisure Date night 99
12-Feb February Leisure Tennis x2 67
14-Feb February Other Snacks 18
28-Feb February Bonus Commissions from each sale 305
28-Feb February Base Salary 9-5 job 3,000
28-Feb February Side Hustle Startup idea $ 228
01-Mar March Rent Apartment split with friend 1,120
01-Mar March Utilities Average month 110
01-Mar March Transport Metro card 55
08-Mar March Groceries Walmart shopping 208
11-Mar March Leisure Lunch out x4 188
12-Mar March Leisure Dinner with friends x2 168
12-Mar March Leisure Exercise 49
14-Mar March Other Bought new clothes 199
28-Mar March Bonus Commissions from each sale 598
28-Mar March Base Salary 9-5 job 3,000
28-Mar March Side Hustle Startup idea $ 59
01-Apr April Rent Apartment split with friend 1,120
01-Apr April Utilities Higher month than usual 140
01-Apr April Transport Metro card 55
08-Apr April Groceries Walmart shopping 449
11-Apr April Leisure Travel back home 245
12-Apr April Leisure Dinner with friends 168
12-Apr April Leisure Disco & drinks 49
14-Apr April Other Bought new clothes 249
28-Apr April Bonus Commissions from each sale 669
28-Apr April Base Salary 9-5 job 3,000
28-Apr April Side Hustle Startup idea $ 258
April

--

--
Coca-Cola Inventory Tracker
Product Arrival Date Warehouse Quantity Cost Inventory Value Quantities
Coca-Cola 6/20/2022 Minneapolis 12,000 $0.50 $6,000 Minute Maid
Diet Coke 6/13/2020 Cheyenne 10,000 $0.50 $5,000 Innocent
Sprite 6/6/2022 Richmond 10,000 $0.40 $4,000 Fanta
Fanta 5/30/2021 Minneapolis 8,500 $0.45 $3,825 Powerade
Dasani Water 5/16/2022 Omaha 10,000 $0.50 $5,000
Appletiser 5/9/2021 Richmond 12,500 $0.50 $6,250
Aquarius 5/2/2022 Detroit 9,000 $0.50 $4,500
Ciel 4/25/2020 Omaha 9,500 $0.40 $3,800
Bodyarmor 4/18/2021 Anchorage 8,250 $0.45 $3,713
Ades 4/11/2022 Cheyenne 9,000 $0.60 $5,400
Minute Maid 5/16/2022 Detroit 10,550 $0.50 $5,275
Peace Tea 3/28/2022 Cheyenne 12,200 $0.50 $6,100
Simply 3/21/2022 Richmond 9,250 $0.50 $4,625
Smartwater 5/16/2022 Anchorage 9,500 $0.40 $3,800
Innocent 4/4/2019 Anchorage 8,000 $0.45 $3,600
Vitaminwater 5/16/2022 Detroit 8,500 $0.60 $5,100
Lemon-dou 2/21/2022 Salt Lake City 9,500 $0.50 $4,750
Fresca 5/16/2022 Albany 12,000 $0.50 $6,000
Fuzetea 2/7/2022 Richmond 9,000 $0.50 $4,500
Fairlife 1/31/2022 Salt Lake City 9,000 $0.40 $3,600
Dogadan 1/24/2022 Albany 8,250 $0.45 $3,713
Quantities
Coca-Cola Inventory Tracker
Product Arrival Date Warehouse Quantity Cost Inventory Value Quantity
Coca-Cola 6/20/2022 Minneapolis 12,000 $0.50 $6,000 Minute Maid
Diet Coke 6/13/2020 Cheyenne 10,000 $0.50 $5,000 Innocent
Sprite 6/6/2022 Richmond 10,000 $0.40 $4,000 Fanta
Fanta 5/30/2021 Minneapolis 8,500 $0.45 $3,825 Powerade
Dasani Water 5/16/2022 Omaha 10,000 $0.50 $5,000
Appletiser 5/9/2021 Richmond 12,500 $0.50 $6,250
Aquarius 5/2/2022 Detroit 9,000 $0.50 $4,500
Ciel 4/25/2020 Omaha 9,500 $0.40 $3,800
Bodyarmor 4/18/2021 Anchorage 8,250 $0.45 $3,713
Ades 4/11/2022 Cheyenne 9,000 $0.60 $5,400
Minute Maid 5/16/2022 Detroit 10,550 $0.50 $5,275
Peace Tea 3/28/2022 Cheyenne 12,200 $0.50 $6,100
Simply 3/21/2022 Richmond 9,250 $0.50 $4,625
Smartwater 5/16/2022 Anchorage 9,500 $0.40 $3,800
Innocent 4/4/2019 Anchorage 8,000 $0.45 $3,600
Vitaminwater 5/16/2022 Detroit 8,500 $0.60 $5,100
Lemon-dou 2/21/2022 Salt Lake City 9,500 $0.50 $4,750
Fresca 5/16/2022 Albany 12,000 $0.50 $6,000
Fuzetea 2/7/2022 Richmond 9,000 $0.50 $4,500
Fairlife 1/31/2022 Salt Lake City 9,000 $0.40 $3,600
Dogadan 1/24/2022 Albany 8,250 $0.45 $3,713
Quantity
Coca-Cola Inventory Tracker
Product Arrival Date Warehouse Quantity Cost Inventory Value Product Arrival Date
Coca-Cola 6/20/2022 Minneapolis 12,000 $0.50 $6,000 4/11/2022
Diet Coke 6/13/2020 Cheyenne 10,000 $0.50 $5,000 5/2/2022
Sprite 6/6/2022 Richmond 10,000 $0.40 $4,000 5/16/2022
Fanta 5/30/2021 Minneapolis 8,500 $0.45 $3,825 6/6/2022
Dasani Water 5/16/2022 Omaha 10,000 $0.50 $5,000 6/13/2020
Appletiser 5/9/2021 Richmond 12,500 $0.50 $6,250 8/15/2022
Aquarius 5/2/2022 Detroit 9,000 $0.50 $4,500
Ciel 4/25/2020 Omaha 9,500 $0.40 $3,800
Bodyarmor 4/18/2021 Anchorage 8,250 $0.45 $3,713
Ades 4/11/2022 Cheyenne 9,000 $0.60 $5,400
Minute Maid 5/16/2022 Detroit 10,550 $0.50 $5,275
Peace Tea 3/28/2022 Cheyenne 12,200 $0.50 $6,100
Simply 3/21/2022 Richmond 9,250 $0.50 $4,625
Smartwater 5/16/2022 Anchorage 9,500 $0.40 $3,800
innocent 4/4/2019 Anchorage 8,000 $0.45 $3,600
vitaminwater 5/16/2022 Detroit 8,500 $0.60 $5,100
lemon-dou 2/21/2022 Salt Lake City 9,500 $0.50 $4,750
fresca 5/16/2022 Albany 12,000 $0.50 $6,000
fuzetea 2/7/2022 Richmond 9,000 $0.50 $4,500
fairlife 1/31/2022 Salt Lake City 9,000 $0.40 $3,600
dogadan 1/24/2022 Albany 8,250 $0.45 $3,713
Product Arrival Date
Coca-Cola Revenue by State
State 2018 2019 2020 2021 Summary
New York 73,648 79,824 65,832 64,353 State
Texas 33,880 19,097 23,775 60,231 Year
California 76,206 75,566 49,680 52,378 Revenue
Illinois 17,030 75,167 19,639 40,971
Pennsylvania 30,528 13,715 96,111 16,960
Nevada 94,002 42,897 59,521 33,067
Colorado 36,048 10,255 35,188 34,399
Washington 99,382 95,342 77,377 55,819
Florida 10,339 52,969 82,617 22,183
Minnesota 36,466 98,301 93,345 70,592
Montana 45,465 67,042 66,188 54,735
Tennessee 43,205 88,480 59,455 68,573
Nebraska 15,151 55,560 23,642 55,134
Alabama 85,685 77,013 90,997 50,601
Maine 89,344 13,945 93,557 80,631
Alaska 79,460 81,151 28,874 25,626
Hawaii 55,209 59,903 73,306 12,260
Wyoming 81,549 49,417 90,737 86,872
Virginia 46,140 72,939 30,639 91,371
Michigan 38,412 88,060 71,224 17,246
Missouri 82,838 50,007 47,969 78,379
Utah 37,709 69,108 64,115 58,078
Oregon 83,024 66,356 80,907 51,563
Louisiana 54,166 62,830 31,712 87,736
Idaho 38,848 13,132 35,130 36,209
Arizona 92,356 89,929 69,255 59,191
New Mexico 83,549 25,800 98,116 86,919
Georgia 31,697 51,278 84,697 68,087
South Carolina 11,444 19,950 34,839 38,399
North Carolina 31,504 85,496 66,634 65,386
Ohio 87,797 13,547 48,961 52,533
Kentucky 36,378 97,201 65,719 61,138
Mississippi 57,628 57,192 73,601 52,062
Arkansas 94,770 11,231 27,363 68,453
Oklahoma 35,041 56,452 48,233 23,669
Kansas 76,015 80,656 86,032 49,227
South Dakota 47,108 62,815 70,781 45,804
North Dakota 93,657 58,895 63,969 55,695
Iowa 68,900 12,358 56,474 89,035
Wisconsin 85,377 28,741 89,632 64,353
Indiana 68,703 73,651 87,513 19,258
West Virginia 82,332 33,619 43,677 11,342
Maryland 54,996 89,000 50,135 76,569
Delaware 23,226 88,876 62,791 20,827
New Jersey 49,249 35,563 58,105 55,112
Connecticut 60,912 13,432 34,190 30,453
Rhode Island 21,106 35,412 34,231 21,717
Massachusetts 81,851 74,584 86,090 20,432
Vermont 25,007 86,106 83,943 33,642
New Hampshire 61,239 41,297 51,972 95,325