Author:

Note: Do not edit this sheet. If your name does not appear in cell B6, please download a new copy of the file from the SAM website.
 Shelly Cashman Excel 2016 | Module 5: SAM Project 1a

11th Gear Bike Rental

WORKING WITH MULTIPLE WORKSHEETS AND WORKBOOKS

Muhammad Haikal bin Mayusoh

ot edit this sheet. If your name does not appear in cell B6, please download a new copy of the file from the SAM website.
 11th Gear Bike Rentals
Santa Monica

2019 Monthly Rentals

Rental Type January February March April May June
Cruiser 133 277 142 128 141 517
Street 340 320 201 485 196 280
Tricycle 28 43 86 203 85 47
Tandem 119 61 265 92 251 51
Youth 185 352 302 172 155 155
Kid's Trailer 26 29 63 75 108 52

2019 Monthly Revenue

Rental Type January February March April May June
Cruiser $ 2,793 $ 5,817 $ 2,982 $ 2,688 $ 2,961 $ 10,857
Street 7,140 6,720 4,221 10,185 4,116 5,880
Tricycle 644 989 1,978 4,669 1,955 1,081
Tandem 5,236 2,684 11,660 4,048 11,044 2,244
Youth 2,405 4,576 3,926 2,236 2,015 2,015
Kid's Trailer 520 580 1,260 1,500 2,160 1,040
Total $ 18,738 $ 21,366 $ 26,027 $ 25,326 $ 24,251 $ 23,117
Gear Bike Rentals
Santa Monica

019 Monthly Rentals

July August September October November December Total
216 340 438 147 249 92 2820
73 100 164 508 75 280 3022
165 63 22 113 29 166 1050
126 91 173 168 79 80 1556
189 40 85 306 192 220 2353
74 87 121 41 63 22 761

019 Monthly Revenue

July August September October November December Total
$ 4,536 $ 7,140 $ 9,198 $ 3,087 $ 5,229 $ 1,932 $ 59,220
1,533 2,100 3,444 10,668 1,575 5,880 63,462
3,795 1,449 506 2,599 667 3,818 24,150
5,544 4,004 7,612 7,392 3,476 3,520 68,464
2,457 520 1,105 3,978 2,496 2,860 30,589
1,480 1,740 2,420 820 1,260 440 15,220
$ 19,345 $ 16,953 $ 24,285 $ 28,544 $ 14,703 $ 18,450 $ 261,105
 11th Gear Bike Rentals
Venice Beach

2019 Monthly Rentals

Rental Type January February March April May June
Cruiser 446 152 565 306 271 459
Street 133 207 425 160 250 220
Tricycle 70 35 33 146 184 142
Tandem 178 109 153 106 162 92
Youth 76 53 58 88 204 179
Kid's Trailer 80 169 43 128 186 173

2019 Monthly Revenue

Rental Type January February March April May June
Cruiser $ 9,366 $ 3,192 $ 11,865 $ 6,426 $ 5,691 $ 9,639
Street 2,793 4,347 8,925 3,360 5,250 4,620
Tricycle 1,610 805 759 3,358 4,232 3,266
Tandem 7,832 4,796 6,732 4,664 7,128 4,048
Youth 988 689 754 1,144 2,652 2,327
Kid's Trailer 1,600 3,380 860 2,560 3,720 3,460
Total $ 24,189 $ 17,209 $ 29,895 $ 21,512 $ 28,673 $ 27,360
Gear Bike Rentals
Venice Beach

019 Monthly Rentals

July August September October November December Total
368 179 296 369 252 261 3924
253 423 105 89 184 498 2947
140 48 94 86 35 69 1082
172 191 134 246 94 127 1764
359 144 61 151 113 71 1557
160 194 53 161 141 47 1535

019 Monthly Revenue

July August September October November December Total
$ 7,728 $ 3,759 $ 6,216 $ 7,749 $ 5,292 $ 5,481 $ 82,404
5,313 8,883 2,205 1,869 3,864 10,458 61,887
3,220 1,104 2,162 1,978 805 1,587 24,886
7,568 8,404 5,896 10,824 4,136 5,588 77,616
4,667 1,872 793 1,963 1,469 923 20,241
3,200 3,880 1,060 3,220 2,820 940 30,700
$ 31,696 $ 27,902 $ 18,332 $ 27,603 $ 18,386 $ 24,977 $ 297,734
 11th Gear Bike Rentals
Marina Del Ray

2019 Monthly Rentals

Rental Type January February March April May June
Cruiser 268 447 200 284 218 107
Street 367 263 396 263 348 71
Tricycle 58 70 56 146 61 168
Tandem 97 93 171 100 108 244
Youth 174 383 168 150 447 263
Kid's Trailer 138 90 51 146 59 63

2019 Monthly Revenue

Rental Type January February March April May June
Cruiser $ 5,628 $ 9,387 $ 4,200 $ 5,964 $ 4,578 $ 2,247
Street 7,707 5,523 8,316 5,523 7,308 1,491
Tricycle 1,334 1,610 1,288 3,358 1,403 3,864
Tandem 4,268 4,092 7,524 4,400 4,752 10,736
Youth 2,262 4,979 2,184 1,950 5,811 3,419
Kid's Trailer 2,760 1,800 1,020 2,920 1,180 1,260
Total $ 23,959 $ 27,391 $ 24,532 $ 24,115 $ 25,032 $ 23,017
Gear Bike Rentals
Marina Del Ray

019 Monthly Rentals

July August September October November December Total
124 196 230 377 216 121 2788
316 85 199 408 515 467 3698
66 15 159 71 72 98 1040
102 48 85 216 164 34 1462
130 174 65 58 287 46 2345
136 108 40 86 93 66 1076

019 Monthly Revenue

July August September October November December Total
$ 2,604 $ 4,116 $ 4,830 $ 7,917 $ 4,536 $ 2,541 $ 58,548
6,636 1,785 4,179 8,568 10,815 9,807 77,658
1,518 345 3,657 1,633 1,656 2,254 23,920
4,488 2,112 3,740 9,504 7,216 1,496 64,328
1,690 2,262 845 754 3,731 598 30,485
2,720 2,160 800 1,720 1,860 1,320 21,520
$ 19,656 $ 12,780 $ 18,051 $ 30,096 $ 29,814 $ 18,016 $ 276,459
 11th Gear Bike Rentals

2019 Monthly Rentals

Rental Type January February March April May June
Cruiser
Street
Tricycle
Tandem
Youth
Kid's Trailer

2019 Monthly Revenue

Rental Type January February March April May June
Cruiser
Street
Tricycle
Tandem
Youth
Kid's Trailer
Total $ - $ - $ - $ - $ - $ -
Gear Bike Rentals

019 Monthly Rentals

July August September October November December Total

019 Monthly Revenue

July August September October November December Total
$ -
-
-
-
-
-
$ - $ - $ - $ - $ - $ - $ -
 For Internal Distribution

11th Gear Bike Rentals

All Locations
Date Generated 8/8/2021

2019 Monthly Rentals

Rental Type January February March April May June July August September October November December Total
Cruiser 847 876 907 718 630 1083 708 715 964 893 717 474 9532
Street 840 790 1022 908 794 571 642 608 468 1005 774 1245 9667
Tricycle 156 148 175 495 330 357 371 126 275 270 136 333 3172
Tandem 394 263 589 298 521 387 400 330 392 630 337 241 4782
Youth 435 788 528 410 806 597 678 358 211 515 592 337 6255
Kid's Trailer 244 288 157 349 353 288 370 389 214 288 297 135 3372

2019 Monthly Revenue

Rental Type January February March April May June July August September October November December Total
Cruiser $ 17,787 $ 18,396 $ 19,047 $ 15,078 $ 13,230 $ 22,743 $ 14,868 $ 15,015 $ 20,244 $ 18,753 $ 15,057 $ 9,954 $ 200,172
Street 17,640 16,590 21,462 19,068 16,674 11,991 13,482 12,768 9,828 21,105 16,254 26,145 $ 203,007
Tricycle 3,588 3,404 4,025 11,385 7,590 8,211 8,533 2,898 6,325 6,210 3,128 7,659 $ 72,956
Tandem 17,336 11,572 25,916 13,112 22,924 17,028 17,600 14,520 17,248 27,720 14,828 10,604 $ 210,408
Youth 5,655 10,244 6,864 5,330 10,478 7,761 8,814 4,654 2,743 6,695 7,696 4,381 $ 81,315
Kid's Trailer 4,880 5,760 3,140 6,980 7,060 5,760 7,400 7,780 4,280 5,760 5,940 2,700 $ 67,440
Total $ 66,886 $ 65,966 $ 80,454 $ 70,953 $ 77,956 $ 73,494 $ 70,697 $ 57,635 $ 60,668 $ 86,243 $ 62,903 $ 61,443 $ 835,298

2019 Total Revenue

Kid's Trailer
8.1%
Youth Cruiser
9.7% 24.0%

Tandem
25.2%

Street
24.3%

Tricycle
8.7%

08/08/2021 All Locations

 11th Gear Bike Rentals
Location Max Daily Rentals Damaged Helments (%)
Santa Monica 412 13%
Venice Beach 471 14%
Marina Del Rey 440 16%
ar Bike Rentals
Total Helmets Required (%) Helmets Per Location
113% 465
114% 535
116% 511