The Barker’s Industry

Business Name Total Net Revenue Administration Garbage&Sewage Maintenance

B’s Lounge 300,000 16500 3750 16520
B’s Salon 435,900 20577 5448.75 20597
B’s Spa 650,560 27016.8 8132 27036.8
Blue Beats Bar n Grill 699000 28470 8737.5 28490
Gift Shop 124,780 11243.4 1559.75 11263.4
Girly’s Cosmetics 995000 37350 12437.5 37370
Red’s Fish Hut 700,900 28527 8761.25 28547
Red’s Massage Parlor 956,800 36204 11960 36224
Red’s Taxi Service 543,212 23796.36 6790.15 23816.36
Restaurant 812,567 31877.01 10157.0875 31897.01
Tony’s Cigar House 334,100 17523 4176.25 17543
Tony’s Pizza 298,100 16443 3726.25 16463
Tony’s Spirits 555000 24150 6937.5 24170
Twin Palms Casino 978500 36855 12231.25 36875
Total 8,384,419 356,533 104805.2375 356,813
Highest
Lowest
Average
Security Energy Insurance Net Income Proftable Recalculate Net Income
8550 15000 10500 232,930 Proftable 229,180
12423.15 21795 15256.5 345,251 Proftable 339,803
18540.96 32528 22769.6 522,668 Proftable 514,536
19921.5 34950 24465 562,704 Proftable 553,966
3556.23 6239 4367.3 88,111 Proftable 86,551
28357.5 49750 34825 807,348 Proftable 794,910
19975.65 35045 24531.5 564,274 Proftable 555,513
27268.8 47840 33488 775,775 Proftable 763,815
15481.542 27160.6 19012.42 433,945 Proftable 427,155
23158.1595 40628.35 28439.845 656,567 Proftable 646,410
9521.85 16705 11693.5 261,114 Proftable 256,937
8495.85 14905 10433.5 231,360 Proftable 227,633
15817.5 27750 19425 443,688 Proftable 436,750
27887.25 48925 34247.5 793,710 Proftable 781,479
238,956 419,221 293,455 6,719,442
49750 34825 807347.5
6239 4367.3 88110.67
29944.353571 20961.048 479960.16453571
 16.25%
Total Expenses Tax To Be Paid Tax Payable
70,820 37,242 38433.45
96,097 55,218 56966.47275
136,024 83,612 86240.1936
145,034 90,019 92846.0775
38,229 14,065 14538.26055
200,090 129,173 133212.3375
145,387 90,271 93105.18525
192,985 124,120 128002.908
116,057 69,413 71600.87847
166,157 105,042 108333.493208
77,163 41,752 43083.75225
70,467 36,990 38174.34225
118,250 70,972 73208.4375
197,021 126,990 130962.19125
 Net Revenue,Net Income,Security Comparisions
Main
1,200,000
1,000,000 40000
800,000 35000
30000
600,000
25000
400,000
20000
200,000 15000
0 10000
e on pa ill p s t r e t e a ts o
ung a l ’s S Gr S ho etic h Hu arlo rvic uran ous Pizz piri asin 5000
o s S n ft m i s P S e a H s S C
sL B’
B ar Gi s
Co d’s
F ge axi st ar y’ ’s s 0
B’ sB s sa T Re Cig T on ony alm e n a l
a t
rly
’
R e a s
’s y’s
T P ng lo Sp ril
Be Gi M ed on
in ou S a ’ s n
G Sh
e d’s R T Tw L ’ s B r i ft
l u e s B Ba G
B R B’
a ts y’
Be G irl
Total Net Revenue Security Net Income ue
Bl

Administration,Security And Insurance Compar-

isions
40000
30000
20000
10000
0
ge on Spa ill op tics t
Hu arlo rvic
r e nt use a ts o
un S al s Gr Sh e h ura o Pizz piri a sin
o ’ n s P e H S
sL B’
s B r Gi
ft sm Fi e i S es t
a
ar y’s ’s sC
B’ s Ba s Co d’s s ag Tax R C ig on ony alm
’ s T
at rly Re Ma ’s ’s T P
Be Gi ’s R ed ony w
in
ue d T T
Bl Re

Administration Security Insurance

 Maintenance Overveiw
40000
35000
30000
25000
20000
15000
10000
5000
0
e n a l cs ut r t se izza irits
ng lo Sp ril op lo ice ran sin
o
ou S a ’ s n
G Sh eti sh H Par e rv u Hou P S p a
s ft m Fi a s C
sL B’
B ar Gi s
Co d’s ge axi
S st ar y’ ’s s
B’ sB ’s s sa T Re Cig T on ony a lm
t e ’s T P
Be
a rly R a
ed y’s in
e Gi ’s
M
R T on T w
u d
Bl Re