UnitIV_HomeworkTemplate.xlsx
Sheet1
| Revenue Source | Annual Total | Monthly Average | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec |
| Online Reservations | | | $ 45,208 | $ 40,000 | $ 15,000 | $ 65,000 | $ 25,000 | $ 39,000 | $ 85,000 | $ 85,000 | $ 74,000 | $ 34,000 | $ 14,500 | $ 26,000 |
| Telephone Reservations | | | $ 6,717 | $ 2,200 | $ 20,000 | $ 4,900 | $ 3,100 | $ 1,500 | $ 12,100 | $ 6,100 | $ 3,000 | $ 2,300 | $ 10,600 | $ 7,600 |
| Sales calls | | | $ 7,271 | $ 5,600 | $ 7,500 | $ 5,800 | $ 4,000 | $ 1,800 | $ 2,300 | $ 8,800 | $ 6,200 | $ 4,850 | $ 26,000 | $ 4,900 |
| Activity companies | | | $ 80,449 | $ 10,500 | $ 65,000 | $ 49,000 | $ 55,000 | $ 155,000 | $ 105,889 | $ 100,000 | $ 69,000 | $ 63,000 | $ 68,000 | $ 163,000 |
| Grand total: |
Sheet2
| Revenue Source | Jan |
| Online Reservations | $ 45,208 |
| Telephone Reservations | $ 6,717 |
| Sales calls | $ 7,271 |
| Activity companies | $ 80,449 |
Sheet3
| Description | Date Paid | Category | Amount |
| Nassau Store | 11/8/14 | Retail | $ 4,974.53 |
| Atlantis Resort | 11/5/14 | Hotels | $ 78.34 |
| Atlantis Resort | 11/8/14 | Hotels | $ 35.99 |
| Atlantis Resort | 12/20/14 | Hotels | $ 25.12 |
| Bahama Activities | 10/31/14 | Activities | $ 451.15 |
| Tiamo Resort | 11/5/14 | Hotels | $ 11.68 |
| Tiamo Resort | 11/16/14 | Hotels | $ 160.00 |
| Tiamo Resort | 12/7/14 | Hotels | $ 46.00 |
| Tiamo Resort | 12/10/14 | Hotels | $ 15.00 |
| Fun in the Sun Tours | 11/5/14 | Activities | $ 99.75 |
| Bahama Adventure Tours | 10/22/14 | Activities | $ 2,200.00 |
| Bahama Water Park | 10/26/14 | Activities | $ 13,300.00 |
| Island Seas Resort | 11/5/14 | Hotels | $ 9,133.00 |
| Island Seas Resort | 12/21/14 | Hotels | $ 52.75 |
| Nassau Ocean Adventures | 11/27/14 | Activities | $ 230.00 |
| Coco Cay Store | 12/8/14 | Retail | $ 445.33 |
| Lucaya Store | 12/9/14 | Retail | $ 175.00 |
| Ocean Tours Bahama | 12/2/14 | Activities | $ 590.00 |
| Nassau Adventures | 12/3/14 | Activities | $ 130.00 |
| Musha Cay Resort | 12/10/14 | Hotels | $ 45.97 |
| Paradise Fun Company | 11/29/14 | Activities | $ 750.25 |
| Alice Town Store | 12/30/14 | Retail | $ 1,452.67 |
| Nassau Fun Activities | 10/26/14 | Activities | $ 884.75 |
| Bay Street Store | 12/30/14 | Retail | $ 396.88 |