Day: 1

Revenues
Expenses
Net Income
Day: 1

Revenues $ 271,837.00
Expenses $ 90,686.00
Net Income $ 181,151.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,357.00 Depr 500.00
Beer 21,190.00 Wage 35,000.00
Liquor 27,826.00 Variable Wage 25,000.00
SubTotal 50,373.00 Expense 4 5,763.00
Station 2 Food 921.00 Expense 5 1,419.00
Beer 17,815.00 Expense 6 4,010.00
Liquor 48,751.00 Expense 7 4,936.00
SubTotal 67,487.00 Expense 8 347.00
Station 3 Food 1,058.00 Expense 9 5,376.00
Beer 21,868.00 Expense 10 4,255.00
Liquor 71,775.00 Expense 11 4,080.00
SubTotal 94,701.00 Total $ 90,686.00
Station 4 Food 616.00
Beer 14,956.00
Liquor 43,704.00
SubTotal 59,276.00
Total $ 271,837.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,275.00 Depr 500.00
Beer 21,030.00 Wage 35,000.00
Liquor 42,729.00 Variable Wage 21,000.00
SubTotal 65,034.00 Expense 4 1,355.00
Station 2 Food 702.00 Expense 5 1,083.00
Beer 29,960.00 Expense 6 4,804.00
Liquor 35,974.00 Expense 7 5,395.00
SubTotal 66,636.00 Expense 8 3,035.00
Station 3 Food 1,254.00 Expense 9 326.00
Beer 12,444.00 Expense 10 5,846.00
Liquor 43,009.00 Expense 11 2,764.00
SubTotal 56,707.00 Total $ 81,108.00
Station 4 Food 659.00
Beer 14,695.00
Liquor 74,778.00
SubTotal 90,132.00
Total $ 278,509.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,144.00 Depr 500.00
Beer 10,931.00 Wage 35,000.00
Liquor 37,793.00 Variable Wage 25,000.00
SubTotal 49,868.00 Expense 4 2,431.00
Station 2 Food 549.00 Expense 5 3,531.00
Beer 22,096.00 Expense 6 4,107.00
Liquor 26,905.00 Expense 7 1,093.00
SubTotal 49,550.00 Expense 8 249.00
Station 3 Food 1,192.00 Expense 9 4,242.00
Beer 20,821.00 Expense 10 5,493.00
Liquor 36,311.00 Expense 11 1,559.00
SubTotal 58,324.00 Total $ 83,205.00
Station 4 Food 721.00
Beer 23,300.00
Liquor 62,596.00
SubTotal 86,617.00
Total $ 244,359.00
Las Vegas Bar Receipts Expenses
Station 1 Food 947.00 Depr 500.00
Beer 14,395.00 Wage 35,000.00
Liquor 36,506.00 Variable Wage 18,000.00
SubTotal 51,848.00 Expense 4 5,980.00
Station 2 Food 1,122.00 Expense 5 1,095.00
Beer 14,563.00 Expense 6 3,958.00
Liquor 39,893.00 Expense 7 1,254.00
SubTotal 55,578.00 Expense 8 5,859.00
Station 3 Food 736.00 Expense 9 2,412.00
Beer 12,079.00 Expense 10 5,830.00
Liquor 34,853.00 Expense 11 366.00
SubTotal 47,668.00 Total $ 80,254.00
Station 4 Food 774.00
Beer 29,515.00
Liquor 37,183.00
SubTotal 67,472.00
Total $ 222,566.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,348.00 Depr 500.00
Beer 12,094.00 Wage 35,000.00
Liquor 68,024.00 Variable Wage 21,000.00
SubTotal 81,466.00 Expense 4 1,132.00
Station 2 Food 1,202.00 Expense 5 4,863.00
Beer 25,548.00 Expense 6 469.00
Liquor 41,898.00 Expense 7 1,718.00
SubTotal 68,648.00 Expense 8 2,130.00
Station 3 Food 860.00 Expense 9 3,505.00
Beer 20,303.00 Expense 10 2,093.00
Liquor 40,866.00 Expense 11 1,915.00
SubTotal 62,029.00 Total $ 74,325.00
Station 4 Food 566.00
Beer 27,229.00
Liquor 53,093.00
SubTotal 80,888.00
Total $ 293,031.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,235.00 Depr 500.00
Beer 22,066.00 Wage 35,000.00
Liquor 25,877.00 Variable Wage 19,000.00
SubTotal 49,178.00 Expense 4 5,017.00
Station 2 Food 655.00 Expense 5 5,650.00
Beer 23,632.00 Expense 6 2,061.00
Liquor 66,201.00 Expense 7 3,640.00
SubTotal 90,488.00 Expense 8 440.00
Station 3 Food 580.00 Expense 9 4,569.00
Beer 20,559.00 Expense 10 2,724.00
Liquor 33,268.00 Expense 11 3,866.00
SubTotal 54,407.00 Total $ 82,467.00
Station 4 Food 593.00
Beer 11,004.00
Liquor 26,562.00
SubTotal 38,159.00
Total $ 232,232.00
Las Vegas Bar Receipts Expenses
Station 1 Food 875.00 Depr 500.00
Beer 25,637.00 Wage 35,000.00
Liquor 74,933.00 Variable Wage 17,000.00
SubTotal 101,445.00 Expense 4 5,595.00
Station 2 Food 661.00 Expense 5 5,125.00
Beer 18,803.00 Expense 6 4,110.00
Liquor 38,244.00 Expense 7 660.00
SubTotal 57,708.00 Expense 8 1,348.00
Station 3 Food 1,234.00 Expense 9 4,897.00
Beer 28,938.00 Expense 10 2,633.00
Liquor 49,838.00 Expense 11 240.00
SubTotal 80,010.00 Total $ 77,108.00
Station 4 Food 1,434.00
Beer 21,179.00
Liquor 56,894.00
SubTotal 79,507.00
Total $ 318,670.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,028.00 Depr 500.00
Beer 24,678.00 Wage 35,000.00
Liquor 53,865.00 Variable Wage 18,000.00
SubTotal 79,571.00 Expense 4 3,023.00
Station 2 Food 1,437.00 Expense 5 1,076.00
Beer 19,814.00 Expense 6 2,381.00
Liquor 56,643.00 Expense 7 279.00
SubTotal 77,894.00 Expense 8 4,654.00
Station 3 Food 1,299.00 Expense 9 1,295.00
Beer 28,128.00 Expense 10 2,115.00
Liquor 52,334.00 Expense 11 5,868.00
SubTotal 81,761.00 Total $ 74,191.00
Station 4 Food 1,290.00
Beer 19,829.00
Liquor 32,640.00
SubTotal 53,759.00
Total $ 292,985.00
Las Vegas Bar Receipts Expenses
Station 1 Food 741.00 Depr 500.00
Beer 20,734.00 Wage 35,000.00
Liquor 36,008.00 Variable Wage 22,000.00
SubTotal 57,483.00 Expense 4 2,941.00
Station 2 Food 697.00 Expense 5 880.00
Beer 26,256.00 Expense 6 2,623.00
Liquor 51,208.00 Expense 7 4,308.00
SubTotal 78,161.00 Expense 8 4,810.00
Station 3 Food 928.00 Expense 9 310.00
Beer 16,439.00 Expense 10 734.00
Liquor 67,270.00 Expense 11 5,894.00
SubTotal 84,637.00 Total $ 80,000.00
Station 4 Food 819.00
Beer 13,707.00
Liquor 37,069.00
SubTotal 51,595.00
Total $ 271,876.00
Las Vegas Bar Receipts Expenses
Station 1 Food 579.00 Depr 500.00
Beer 26,278.00 Wage 35,000.00
Liquor 28,689.00 Variable Wage 15,000.00
SubTotal 55,546.00 Expense 4 4,930.00
Station 2 Food 625.00 Expense 5 2,831.00
Beer 14,212.00 Expense 6 5,956.00
Liquor 65,753.00 Expense 7 5,736.00
SubTotal 80,590.00 Expense 8 2,997.00
Station 3 Food 1,135.00 Expense 9 5,636.00
Beer 19,494.00 Expense 10 5,629.00
Liquor 37,508.00 Expense 11 2,754.00
SubTotal 58,137.00 Total $ 86,969.00
Station 4 Food 1,487.00
Beer 20,609.00
Liquor 70,732.00
SubTotal 92,828.00
Total $ 287,101.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,209.00 Depr 500.00
Beer 14,021.00 Wage 35,000.00
Liquor 29,120.00 Variable Wage 21,000.00
SubTotal 44,350.00 Expense 4 3,629.00
Station 2 Food 680.00 Expense 5 2,858.00
Beer 10,720.00 Expense 6 3,471.00
Liquor 41,599.00 Expense 7 4,435.00
SubTotal 52,999.00 Expense 8 3,390.00
Station 3 Food 668.00 Expense 9 1,498.00
Beer 11,615.00 Expense 10 1,909.00
Liquor 59,389.00 Expense 11 4,957.00
SubTotal 71,672.00 Total $ 82,647.00
Station 4 Food 1,187.00
Beer 16,861.00
Liquor 58,765.00
SubTotal 76,813.00
Total $ 245,834.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,304.00 Depr 500.00
Beer 29,618.00 Wage 35,000.00
Liquor 65,845.00 Variable Wage 22,000.00
SubTotal 96,767.00 Expense 4 3,736.00
Station 2 Food 840.00 Expense 5 458.00
Beer 24,000.00 Expense 6 4,255.00
Liquor 55,645.00 Expense 7 2,427.00
SubTotal 80,485.00 Expense 8 512.00
Station 3 Food 1,281.00 Expense 9 4,842.00
Beer 28,854.00 Expense 10 2,557.00
Liquor 68,531.00 Expense 11 3,080.00
SubTotal 98,666.00 Total $ 79,367.00
Station 4 Food 1,292.00
Beer 16,589.00
Liquor 60,772.00
SubTotal 78,653.00
Total $ 354,571.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,294.00 Depr 500.00
Beer 18,361.00 Wage 35,000.00
Liquor 66,526.00 Variable Wage 16,000.00
SubTotal 86,181.00 Expense 4 3,617.00
Station 2 Food 1,403.00 Expense 5 5,590.00
Beer 17,886.00 Expense 6 373.00
Liquor 34,822.00 Expense 7 2,634.00
SubTotal 54,111.00 Expense 8 2,193.00
Station 3 Food 1,325.00 Expense 9 2,076.00
Beer 28,398.00 Expense 10 2,097.00
Liquor 25,714.00 Expense 11 2,304.00
SubTotal 55,437.00 Total $ 72,384.00
Station 4 Food 1,039.00
Beer 16,908.00
Liquor 35,907.00
SubTotal 53,854.00
Total $ 249,583.00
Las Vegas Bar Receipts Expenses
Station 1 Food 970.00 Depr 500.00
Beer 16,074.00 Wage 35,000.00
Liquor 54,745.00 Variable Wage 23,000.00
SubTotal 71,789.00 Expense 4 2,480.00
Station 2 Food 1,018.00 Expense 5 1,915.00
Beer 27,335.00 Expense 6 5,394.00
Liquor 38,141.00 Expense 7 5,003.00
SubTotal 66,494.00 Expense 8 2,640.00
Station 3 Food 535.00 Expense 9 4,604.00
Beer 28,847.00 Expense 10 3,793.00
Liquor 70,761.00 Expense 11 5,414.00
SubTotal 100,143.00 Total $ 89,743.00
Station 4 Food 1,292.00
Beer 24,875.00
Liquor 39,934.00
SubTotal 66,101.00
Total $ 304,527.00
Las Vegas Bar Receipts Expenses
Station 1 Food 998.00 Depr 500.00
Beer 26,495.00 Wage 35,000.00
Liquor 69,426.00 Variable Wage 23,000.00
SubTotal 96,919.00 Expense 4 508.00
Station 2 Food 1,432.00 Expense 5 4,076.00
Beer 26,185.00 Expense 6 1,013.00
Liquor 70,640.00 Expense 7 4,274.00
SubTotal 98,257.00 Expense 8 2,261.00
Station 3 Food 616.00 Expense 9 1,554.00
Beer 23,207.00 Expense 10 5,582.00
Liquor 49,179.00 Expense 11 290.00
SubTotal 73,002.00 Total $ 78,058.00
Station 4 Food 1,006.00
Beer 11,077.00
Liquor 49,162.00
SubTotal 61,245.00
Total $ 329,423.00
Las Vegas Bar Receipts Expenses
Station 1 Food 775.00 Depr 500.00
Beer 13,179.00 Wage 35,000.00
Liquor 64,641.00 Variable Wage 19,000.00
SubTotal 78,595.00 Expense 4 586.00
Station 2 Food 705.00 Expense 5 1,195.00
Beer 22,001.00 Expense 6 3,038.00
Liquor 43,152.00 Expense 7 5,685.00
SubTotal 65,858.00 Expense 8 4,698.00
Station 3 Food 1,325.00 Expense 9 1,050.00
Beer 25,509.00 Expense 10 5,699.00
Liquor 35,202.00 Expense 11 3,746.00
SubTotal 62,036.00 Total $ 80,197.00
Station 4 Food 720.00
Beer 27,888.00
Liquor 69,630.00
SubTotal 98,238.00
Total $ 304,727.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,426.00 Depr 500.00
Beer 23,260.00 Wage 35,000.00
Liquor 50,973.00 Variable Wage 21,000.00
SubTotal 75,659.00 Expense 4 3,759.00
Station 2 Food 1,152.00 Expense 5 598.00
Beer 14,385.00 Expense 6 3,573.00
Liquor 36,725.00 Expense 7 2,701.00
SubTotal 52,262.00 Expense 8 1,495.00
Station 3 Food 715.00 Expense 9 3,274.00
Beer 28,528.00 Expense 10 5,157.00
Liquor 58,716.00 Expense 11 1,432.00
SubTotal 87,959.00 Total $ 78,489.00
Station 4 Food 1,363.00
Beer 29,000.00
Liquor 58,910.00
SubTotal 89,273.00
Total $ 305,153.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,109.00 Depr 500.00
Beer 23,401.00 Wage 35,000.00
Liquor 46,802.00 Variable Wage 23,000.00
SubTotal 71,312.00 Expense 4 1,509.00
Station 2 Food 1,000.00 Expense 5 672.00
Beer 29,306.00 Expense 6 715.00
Liquor 58,796.00 Expense 7 2,542.00
SubTotal 89,102.00 Expense 8 1,765.00
Station 3 Food 1,420.00 Expense 9 4,792.00
Beer 23,770.00 Expense 10 3,510.00
Liquor 41,614.00 Expense 11 3,247.00
SubTotal 66,804.00 Total $ 77,252.00
Station 4 Food 1,038.00
Beer 11,087.00
Liquor 48,378.00
SubTotal 60,503.00
Total $ 287,721.00
Las Vegas Bar Receipts Expenses
Station 1 Food 713.00 Depr 500.00
Beer 10,701.00 Wage 35,000.00
Liquor 30,681.00 Variable Wage 18,000.00
SubTotal 42,095.00 Expense 4 530.00
Station 2 Food 1,149.00 Expense 5 2,876.00
Beer 10,744.00 Expense 6 2,393.00
Liquor 60,279.00 Expense 7 1,560.00
SubTotal 72,172.00 Expense 8 3,451.00
Station 3 Food 1,427.00 Expense 9 160.00
Beer 23,708.00 Expense 10 1,922.00
Liquor 49,201.00 Expense 11 2,881.00
SubTotal 74,336.00 Total $ 69,273.00
Station 4 Food 855.00
Beer 28,408.00
Liquor 61,578.00
SubTotal 90,841.00
Total $ 279,444.00
Las Vegas Bar Receipts Expenses
Station 1 Food 622.00 Depr 500.00
Beer 25,049.00 Wage 35,000.00
Liquor 71,926.00 Variable Wage 20,000.00
SubTotal 97,597.00 Expense 4 954.00
Station 2 Food 653.00 Expense 5 703.00
Beer 29,925.00 Expense 6 4,265.00
Liquor 28,667.00 Expense 7 3,303.00
SubTotal 59,245.00 Expense 8 4,294.00
Station 3 Food 1,347.00 Expense 9 566.00
Beer 28,545.00 Expense 10 3,666.00
Liquor 73,903.00 Expense 11 2,727.00
SubTotal 103,795.00 Total $ 75,978.00
Station 4 Food 689.00
Beer 19,731.00
Liquor 39,298.00
SubTotal 59,718.00
Total $ 320,355.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,403.00 Depr 500.00
Beer 10,387.00 Wage 35,000.00
Liquor 34,299.00 Variable Wage 24,000.00
SubTotal 46,089.00 Expense 4 3,733.00
Station 2 Food 626.00 Expense 5 4,460.00
Beer 15,637.00 Expense 6 3,158.00
Liquor 43,115.00 Expense 7 1,412.00
SubTotal 59,378.00 Expense 8 1,714.00
Station 3 Food 987.00 Expense 9 1,857.00
Beer 17,548.00 Expense 10 4,661.00
Liquor 41,305.00 Expense 11 4,680.00
SubTotal 59,840.00 Total $ 85,175.00
Station 4 Food 875.00
Beer 22,116.00
Liquor 52,863.00
SubTotal 75,854.00
Total $ 241,161.00
Las Vegas Bar Receipts Expenses
Station 1 Food 800.00 Depr 500.00
Beer 21,092.00 Wage 35,000.00
Liquor 61,114.00 Variable Wage 15,000.00
SubTotal 83,006.00 Expense 4 3,088.00
Station 2 Food 772.00 Expense 5 2,963.00
Beer 24,305.00 Expense 6 3,066.00
Liquor 51,354.00 Expense 7 710.00
SubTotal 76,431.00 Expense 8 580.00
Station 3 Food 555.00 Expense 9 5,686.00
Beer 25,616.00 Expense 10 476.00
Liquor 30,058.00 Expense 11 3,837.00
SubTotal 56,229.00 Total $ 70,906.00
Station 4 Food 624.00
Beer 28,286.00
Liquor 74,820.00
SubTotal 103,730.00
Total $ 319,396.00
Las Vegas Bar Receipts Expenses
Station 1 Food 630.00 Depr 500.00
Beer 24,068.00 Wage 35,000.00
Liquor 49,757.00 Variable Wage 22,000.00
SubTotal 74,455.00 Expense 4 1,618.00
Station 2 Food 1,469.00 Expense 5 5,255.00
Beer 20,823.00 Expense 6 328.00
Liquor 38,986.00 Expense 7 3,295.00
SubTotal 61,278.00 Expense 8 5,459.00
Station 3 Food 753.00 Expense 9 1,090.00
Beer 18,905.00 Expense 10 1,572.00
Liquor 56,669.00 Expense 11 1,949.00
SubTotal 76,327.00 Total $ 78,066.00
Station 4 Food 1,174.00
Beer 26,043.00
Liquor 58,484.00
SubTotal 85,701.00
Total $ 297,761.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,373.00 Depr 500.00
Beer 20,964.00 Wage 35,000.00
Liquor 27,354.00 Variable Wage 21,000.00
SubTotal 49,691.00 Expense 4 807.00
Station 2 Food 1,235.00 Expense 5 2,298.00
Beer 21,505.00 Expense 6 1,663.00
Liquor 50,867.00 Expense 7 5,284.00
SubTotal 73,607.00 Expense 8 5,545.00
Station 3 Food 732.00 Expense 9 3,782.00
Beer 18,077.00 Expense 10 2,942.00
Liquor 27,466.00 Expense 11 4,301.00
SubTotal 46,275.00 Total $ 83,122.00
Station 4 Food 521.00
Beer 28,773.00
Liquor 51,910.00
SubTotal 81,204.00
Total $ 250,777.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,339.00 Depr 500.00
Beer 15,675.00 Wage 35,000.00
Liquor 68,891.00 Variable Wage 24,000.00
SubTotal 85,905.00 Expense 4 1,767.00
Station 2 Food 602.00 Expense 5 2,614.00
Beer 24,743.00 Expense 6 3,008.00
Liquor 39,849.00 Expense 7 321.00
SubTotal 65,194.00 Expense 8 894.00
Station 3 Food 960.00 Expense 9 808.00
Beer 16,926.00 Expense 10 5,724.00
Liquor 55,797.00 Expense 11 5,520.00
SubTotal 73,683.00 Total $ 80,156.00
Station 4 Food 1,038.00
Beer 10,770.00
Liquor 25,822.00
SubTotal 37,630.00
Total $ 262,412.00
Las Vegas Bar Receipts Expenses
Station 1 Food 736.00 Depr 500.00
Beer 12,327.00 Wage 35,000.00
Liquor 37,320.00 Variable Wage 20,000.00
SubTotal 50,383.00 Expense 4 5,095.00
Station 2 Food 706.00 Expense 5 1,631.00
Beer 20,095.00 Expense 6 2,798.00
Liquor 41,553.00 Expense 7 5,413.00
SubTotal 62,354.00 Expense 8 4,720.00
Station 3 Food 544.00 Expense 9 5,648.00
Beer 29,639.00 Expense 10 114.00
Liquor 59,685.00 Expense 11 3,639.00
SubTotal 89,868.00 Total $ 84,558.00
Station 4 Food 789.00
Beer 17,821.00
Liquor 56,835.00
SubTotal 75,445.00
Total $ 278,050.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,400.00 Depr 500.00
Beer 18,775.00 Wage 35,000.00
Liquor 57,271.00 Variable Wage 19,000.00
SubTotal 77,446.00 Expense 4 2,088.00
Station 2 Food 1,291.00 Expense 5 1,760.00
Beer 12,420.00 Expense 6 5,646.00
Liquor 65,322.00 Expense 7 356.00
SubTotal 79,033.00 Expense 8 4,160.00
Station 3 Food 515.00 Expense 9 1,083.00
Beer 19,763.00 Expense 10 5,722.00
Liquor 41,686.00 Expense 11 1,387.00
SubTotal 61,964.00 Total $ 76,702.00
Station 4 Food 605.00
Beer 15,723.00
Liquor 53,020.00
SubTotal 69,348.00
Total $ 287,791.00
Las Vegas Bar Receipts Expenses
Station 1 Food 1,029.00 Depr 500.00
Beer 24,940.00 Wage 35,000.00
Liquor 66,537.00 Variable Wage 20,000.00
SubTotal 92,506.00 Expense 4 1,879.00
Station 2 Food 582.00 Expense 5 4,884.00
Beer 17,000.00 Expense 6 2,607.00
Liquor 47,238.00 Expense 7 4,728.00
SubTotal 64,820.00 Expense 8 4,237.00
Station 3 Food 962.00 Expense 9 5,317.00
Beer 26,211.00 Expense 10 5,498.00
Liquor 52,914.00 Expense 11 4,209.00
SubTotal 80,087.00 Total $ 88,859.00
Station 4 Food 981.00
Beer 13,250.00
Liquor 55,005.00
SubTotal 69,236.00
Total $ 306,649.00
Las Vegas Bar Receipts Expenses
Station 1 Food 585.00 Depr 500.00
Beer 20,902.00 Wage 35,000.00
Liquor 67,968.00 Variable Wage 24,000.00
SubTotal 89,455.00 Expense 4 261.00
Station 2 Food 592.00 Expense 5 784.00
Beer 10,797.00 Expense 6 2,907.00
Liquor 41,757.00 Expense 7 1,403.00
SubTotal 53,146.00 Expense 8 5,243.00
Station 3 Food 993.00 Expense 9 1,261.00
Beer 17,700.00 Expense 10 5,603.00
Liquor 62,726.00 Expense 11 5,680.00
SubTotal 81,419.00 Total $ 82,642.00
Station 4 Food 1,332.00
Beer 15,844.00
Liquor 39,223.00
SubTotal 56,399.00
Total $ 280,419.00
Las Vegas Bar Receipts Expenses
Station 1 Food 737.00 Depr 500.00
Beer 25,233.00 Wage 35,000.00
Liquor 59,339.00 Variable Wage 16,000.00
SubTotal 85,309.00 Expense 4 641.00
Station 2 Food 980.00 Expense 5 2,141.00
Beer 10,275.00 Expense 6 1,679.00
Liquor 38,930.00 Expense 7 3,908.00
SubTotal 50,185.00 Expense 8 593.00
Station 3 Food 585.00 Expense 9 3,767.00
Beer 23,765.00 Expense 10 2,760.00
Liquor 58,891.00 Expense 11 3,744.00
SubTotal 83,241.00 Total $ 70,733.00
Station 4 Food 593.00
Beer 18,277.00
Liquor 41,372.00
SubTotal 60,242.00
Total $ 278,977.00
Las Vegas Bar Receipts Expenses
Station 1 Food 865.00 Depr 500.00
Beer 26,189.00 Wage 35,000.00
Liquor 32,580.00 Variable Wage 24,000.00
SubTotal 59,634.00 Expense 4 5,952.00
Station 2 Food 1,156.00 Expense 5 3,669.00
Beer 29,289.00 Expense 6 222.00
Liquor 32,361.00 Expense 7 1,853.00
SubTotal 62,806.00 Expense 8 1,971.00
Station 3 Food 1,034.00 Expense 9 4,136.00
Beer 23,263.00 Expense 10 3,517.00
Liquor 66,221.00 Expense 11 5,143.00
SubTotal 90,518.00 Total $ 85,963.00
Station 4 Food 1,196.00
Beer 10,201.00
Liquor 67,962.00
SubTotal 79,359.00
Total $ 292,317.00
Sheet Name: Jan B 13 List of Sheet Names
Jan B 13
Feb D 13
Revenues Mar Q 13
Expenses
Net Income
Sheet Name: Jan B 13 List of Sheet Names
Jan B 13
Feb D 13
Revenues $ 11,774.00 Mar Q 13
Expenses $ 1,367.00
Net Income $ 10,407.00
Revenue List Expenses
152 40
544 141
1875 81
137 29
236 298
1322 221
622 397
1373 160
277 $ 1,367.00
1458
362
1990
1090
336
$ 11,774.00
Revenue List Expenses
1529 204
1880 172
810 73
1642 317
938 122
1027 227
1392 347
882 193
1073 $ 1,655.00
1358
1671
1946
1333
1489
$ 18,970.00
Revenue List Expenses
102 268
740 206
174 246
1289 399
1055 71
600 105
1706 203
1704 284
1880 $ 1,782.00
1687
1929
404
826
150
$ 14,246.00