Corporation # of Subdivisions Revenue Expense Profit

1 ii 3 Store Revenue Expense Profit Tax

week 14 $4,033 $9,890 -$5,857 $0
week 15 $3,948 $19,613 -$15,665 $0
week 16 $4,857 $19,518 -$14,661 $0
week 17 $5,254 $19,441 -$14,156 $0
week 18 $5,376 $10,419 -$5,043 $0
week 19 $4,254 $10,409 -$6,155 $0
week 20 $4,257 $9,275 -$5,018 $0
week 21 $3,519 $11,629 -$8,109 $0
week 22 $4,561 $7,940 -$3,380 $0
week 23 $4,619 $7,892 -$3,273 $0
week 24 $4,750 $7,645 -$2,895 $0
week 25 $4,722 $10,295 -$5,573 $0
week 26 $11,694 $12,202 -$661 $152
week 27 $36,061 $23,763 $10,647 $1,651
week 28 $22,961 $41,898 -$18,937 $0
week 29 $43,819 $42,229 $458 $1,132
week 30 $48,632 $71,602 -$24,473 $1,503
week 31 $62,468 $76,779 -$14,311 $0
week 32 $63,482 $49,688 $11,500 $2,294
week 33 $41,881 $63,213 -$23,344 $2,012
week 34 $50,923 $48,814 -$179 $2,287
week 35 $47,378 $54,966 $9,540 $1,953
week 36 $64,158 $55,104 $9,054 $0
week 37 $53,595 $55,104 -$3,705 $2,196
week 38 $54,108 $62,418 -$10,539 $2,229
week 39 $63,094 $57,542 $2,275 $2,276
week 40 $62,868 $64,906 -$4,803 $2,766
week 41 $72,822 $72,297 -$2,841 $3,366
week 42 $80,694 $72,297 $4,700 $3,697
week 43 $81,866 $72,287 $5,750 $3,828
week 44 $81,853 $72,281 $5,539 $3,763
week 45 $81,227 $80,211 -$2,697 $3,713
week 46 $88,823 $80,303 $4,468 $4,052
week 47 $98,176 $87,791 $5,476 $4,908
week 48 $99,144 $122,710 -$28,333 $4,767
week 49 $107,593 $103,971 -$1,608 $5,230
week 50 $118,383 $103,971 $8,544 $5,867
week 51 $118,780 $103,971 $8,841 $5,968

1
week 52 $118,912 $119,027 -$6,112 $5,997

Refill station Service Revenue Expense Profit Tax

week 14 $2,275 $10,614 -$8,339 $0
week 15 $4,543 $9,616 -$5,073 $0
week 16 $4,565 $15,423 -$10,858 $0
week 17 $8,300 $15,426 -$7,126 $0
week 18 $9,560 $17,576 -$8,016 $0
week 19 $13,710 $17,588 -$3,878 $0
week 20 $17,070 $22,882 -$5,812 $0
week 21 $23,690 $22,868 $822 $0
week 22 $23,270 $54,251 -$30,981 $0
week 23 $55,800 $54,254 -$731 $2,277
week 24 $66,900 $53,104 $11,532 $2,263
week 25 $60,650 $66,105 -$7,869 $2,414
week 26 $75,000 $345,549 -$273,406 $2,856
week 27 $87,000 $103,737 -$22,204 $5,466
week 28 $108,750 $103,737 $3,409 $1,604
week 29 $108,750 $142,371 -$35,224 $1,604
week 30 $152,250 $146,234 -$2,855 $3,161
week 31 $181,800 $149,996 $20,423 $11,381
week 32 $118,475 $153,964 -$3,992 $1,403
week 33 $128,340 $153,964 -$30,890 $5,266
week 34 $161,090 $114,365 $39,777 $6,948
week 35 $170,385 $114,365 $48,370 $7,650
week 36 $176,280 $114,366 $53,909 $8,004
week 37 $2,910 $14,369 -$111,459 $0
week 38 $1,400 $11,127 -$9,727 $0
week 39 $114,400 $7,564 $102,583 $4,253
week 40 $126,800 $104,843 $17,508 $4,449
week 41 $107,100 $108,176 -$4,450 $3,372
week 42 $125,200 $108,181 $11,388 $5,631
week 43 $128,400 $108,181 $13,670 $6,547
week 44 $127,900 $108,186 $13,448 $6,267
week 45 $127,300 $110,083 $11,387 $5,830

2
week 46 $101,900 $325,286 -$227,669 $4,283
week 47 $232,400 $82,129 $136,295 $13,976
week 48 $55,560 $86,829 -$35,685 $4,416
week 49 $55,040 $28,827 $21,930 $4,283
week 50 $55,040 $29,985 $16,926 $8,128
week 51 $57,400 $29,985 $18,737 $8,678
week 52 $56,760 $32,303 $15,834 $8,623

Clothing factory Revenue Expense Profit Tax

week 32 $0 $367,166 -$367,166 $0
week 33 $0 $9,355 -$9,355 $0
week 34 $0 $10,496 -$10,496 $0
week 35 $1,562 $5,224 -$3,760 $98
week 36 $1,562 $5,205 -$3,743 $100
week 37 $1,562 $5,303 -$3,840 $99
week 38 $1,562 $5,149 -$3,686 $98
week 39 $1,562 $1,441 $23 $98
week 40 $1,562 $1,564 -$102 $100
week 41 $1,420 $1,629 -$308 $99
week 42 $0 $1,643 -$1,643 $0
week 43 $0 $1,472 -$1,472 $0
week 44 $0 $1,414 -$1,414 $0
week 45 $6,400 $1,460 $4,542 $398
week 46 $1,600 $1,733 -$223 $100
week 47 $0 $7,285 -$7,285 $0
week 48 $3,400 $2,585 $604 $211
week 49 $0 $1,545 -$1,545 $0
week 50 $0 $1,589 -$1,589 $0
week 51 $0 $1,511 -$1,511 $0
week 52 $0 $1,491 -$1,491 $0

3
Refill station 2 Service Revenue Expense Profit Tax
week 25 $0 $257,238 -$257,238 $0
week 26 $3,960 $59,170 -$55,210 $0
week 27 $19,800 $73,030 -$53,230 $0
week 28 $39,600 $108,610 -$69,010 $0
week 29 $99,000 $140,260 -$41,260 $0
week 30 $148,500 $141,875 $3,988 $2,637
week 31 $230,950 $148,190 $54,256 $28,504
week 32 $238,400 $139,812 $68,121 $30,467
week 33 $245,850 $140,447 $71,471 $33,932
week 34 $253,300 $72,185 $145,002 $36,133
week 35 $83,300 $151,734 -$71,991 $3,557
week 36 $263,250 $152,677 $74,890 $35,684
week 37 $265,700 $152,684 $76,851 $36,165
week 38 $265,700 $156,945 $72,592 $36,163
week 39 $275,650 $157,889 $79,777 $37,983
week 40 $278,100 $161,045 $78,590 $38,465
week 41 $285,550 $376,354 -$130,643 $39,839
week 42 $293,000 $163,009 $88,394 $41,598
week 43 $293,000 $163,016 $88,389 $41,595
week 44 $293,000 $163,023 $88,384 $41,953
week 45 $293,000 $169,267 $82,142 $41,591
week 46 $307,900 $168,436 $95,198 $44,266
week 47 $305,400 $173,360 $88,093 43947
week 48 $317,800 $173,360 $98,219 $46,221
week 49 $317,800 $178,699 $92,881 $46,221
week 50 $330,250 $178,669 $103,055 $48,496
week 51 $330,250 $178,669 $103,055 $48,496
week 52 $330,250 $65,983 $215,770 $48,496

4
Fitness center Revenue Expense Profit Tax
week 48 $180 $4,459 -$4,279 $0
week 49 $1500 $2184 -$684 $0
week 50 $2100 $1824 $187 $88
week 51 $2100 $1824 $187 $88
week 52 $2100 $1824 $187 $88

Dishwasher Factory Revenue Expense Profit Tax

week 48 $368,000 $2,596,557 ### $77,510
week 49 $1,320,000 $22,686 ### $278,038
week 50 $1,256,000 $212,599 $780,948 $262,454
week 51 $1,296,000 $212,956 $812,231 $270,813
week 52 $1,616,000 $288,511 ### $305,674

Store German Revenue Expense Profit Tax

week 48 $0 $100,024 -$100,024 $0
week 49 $5,950 $963,456 -$957,506 $0
week 50 $6,850 $931,121 -$294,271 $0
week 51 $10,550 $930,221 -$919,671 $0
week 52 $10,550 $185,134 $174,584 $0

Store cuba Revenue Expense Profit Tax

week 49 $0 $46,037 -$46,037 $0
week 50 $0 $47,863 -$47,863 $0
week 51 $3,000 $46,883 -$44,035 $152
week 52 $0 $12,105 -$12,105 $0

5
6
Tax Expansion

Customers Popularity Expansion

150 3.41
157 3.75
170 4.1
189 4.38
191 4.69
180 4.99
183 5.27
190 5.27
203 5.27
209 5.27
150 5.27
147 5.52
209 5.88
203 6.25
172 6.62
202 6.98
179 7.35
147 7.71
173 8.07
192 8.43
192 8.78
151 9.14
192 9.48
149 9.82
180 10.14
150 10.46
152 10.76
153 11.12
153 11.34
174 11.62
148 11.88
174 12.14
150 12.19
172 12.53
197 12.87
205 13.21
180 13.6
171 13.87

7
 174 14.21

Price Customers Popularity Expansion

62 7.41
62 7.54
62 8.46
63 9.1
63 9.84
63 10.55
61 11.23
64 11.9
64 12.54
64 13.15
65 13.75
65 14.33
65 15.18
65 16.02
66 16.86
66 17.68
66 18.5
66 19.31
67 20.12
67 20.91
67 21.7
68 22.47
68 23.23
68 23.95
68 24.65
69 25.33
69 25.97
69 26.5
69 27.19
69 27.77
70 28.32
70 28.85

8
 70 28.93
70 29.64
70 30.33
71 31.02
71 32.32
71 32.38
71 33.05

Quantity Quality Prime Cost Sale Sale Price Expansion

$0 0 $0
$0 0 $0
11 3.92 $139.54 0 $142
11 3.92 $141.87 11 $142
11 3.92 $141 11 $142
11 3.92 $140 11 $142
11 4 139.16 11 $142
11 4 $141.37 11 $142
10 4 $155.00 11 $142
10 4 $157.03 10 $160
10 4 $157.02 0 $160
10 4 $157.53 0 $160
10 4 $515.80 0 $160
10 4 $156.14 150 $160
9 3 $191.30 150 $160
11 4 $143.12 0 $200
11 4 $143.74 11 $170
11 4 $144.57 0 $170
10 4 $149.31 0 $170
10 4 $161.47 0 $170
10 4 $159.46 0 $170

9
Price Customers Popularity Expansion
60 0
60 0.86
61 1.72
61 2.57
61 3.41
61 4.25
62 5.08
62 5.26
62 5.45
62 5.64
62 5.82
62 6
62 6.18
62 6.35
62 6.52
62 6.68
62 6.87
62 6.98
62 7.13
62 7.27
62 7.41
62 7.44
62 7.62
63 7.8
63 7.98
63 8.16
63 8.34
63 8.52

10
Price Customers Popularity
$6 30 0
$50 30 0.00
$70 30 0.00
$70 30 0.00
$70 30 0.00

Quantity Quality Prime Cost Sale Sale Price Expansion

630 3.51 $340 20 $8,000
26 4.26 $1,491 165 $8,000
32 6.54 $4,993 190 $8,000
32 6.54 $4,993 190 $8,000
28 6.47 $5,118 204 $8,000

Customers Popularity Expansion

55 0.00
68 1.13
62 2.18
59 3.35
66 4.44

Customers Popularity Expansion

50 0.00
25 0.00
38 0.00
42 0.00

11
12