MUIDS VIRTONOMICS D

Instructions: You will use this data tracking sheet to keep records for your company. As a company
forget to enter your data on the required date, it may affect your score. Some data is only availabl

Section 1: In this section you will be keeping track of data for the entire company. (# of Subdivis
should be the total for all enterprises, which is tracked by the game. Assets and Cash will also be t
Company Name
Korn the rich

Date
Q1 Midpoint
Q1 End
Q2 Midpoint
Q2 End
Q3 Midpoint
Q3 End
Q4 Midpoint
Q4 End

# of Subdivisions
KGR-Office 1(estonia)
KGR-Office 1(estonia)
KGR-Office 1(estonia)
KGR-Office 1(estonia)
KGR-Office 1(estonia)
KGR-Office 1(estonia)
KGR-Office 1(estonia)
KGR-Office 1(estonia)

Section 2: In this section you will keep track of data for each store in your company. If you have m
(Revenue, Expense, Profit, Tax, Customers and Popularity) are all available from the game.
Stores (Name)
Store 1

Store 8

Store 11

Date
Q1 Midpoint
Q1 End
Q2 Midpoint
Q2 End
Q3 Midpoint
Q3 End
Q4 Midpoint
Q4 End
Q1
Q1
Q2
Q2
Q3
Q3
Q4
Q4

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

Q1
Q1
Q2
Q2
Q3
Q3

Midpoint
End
Midpoint
End
Midpoint
End

Revenue
70359
82,315
108,386
192,845
206,713
180,693
186,900
0
127,459
196,603
237,672
198,476
103,905
99,978
0
60,350
74,088
64,731
54,190

Q4 Midpoint
Q4 End

9,605
28,034

Section 3: In this section you will keep track of all service sector subdivisions. This includes resta
the
same for
stores, except
you must also keep track
of the (price) you are charging.
Services
(Name)
Date
Revenue
Restaurants 1
Q1 Midpoint
0
Q1 End
45,000
Q2 Midpoint
Q2 End
125,000
Q3 Midpoint
225,000
Q3 End
225,000
Q4 Midpoint
225,000
Q4 End
225,000
KGR medical center

Q1
Q1
Q2
Q2
Q3
Q3
Q4
Q4

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

0
0
59200
52500
45000
45000
37500

Section 4: This section you will keep track of any business where you are producing goods. This c
one
different
good,
then you
must track the data Revenue
for each good produced. See the teacher if you h
Factories
and
Farms
Date
you to produce each unit.Q1
(Sale)
is
the
number
sold,
and (Sale Price) is the price you sell each unit
Midpoint
Q1
Q2
Q2
Q3
Q3
Q4
Q4

End
Midpoint
End
Midpoint
End
Midpoint
End

Q1
Q1
Q2
Q2
Q3
Q3
Q4
Q4

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

Q1
Q1
Q2
Q2
Q3
Q3
Q4
Q4

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

S VIRTONOMICS DATA TRACKING SHEET

ds for your company. As a company executive, it is essential that you keep accurate and complete records.
ur score. Some data is only available on the day it is issued.

the entire company. (# of Subdivisions) will record the growth of your company. (Revenue, Expense, Profit
ame. Assets and Cash will also be total for the entire company.
Revenue
70000
186051
350,675
570,855
1,053,899
1705830
1970278
2503829

Expenses
Profits
Tax
95000
-35902
27432
130032
250,830
83,989
100,305
371,981
738,560
224,809
1290053
284,898
1530875
301,901
1973064
401726

11158
28587
15,856
98,569
90,530
130879
137,502
129039

Assets
4,805,784
11,000,503
22,121,346
26,809,896
32,350,346
37,533,100
38,100,368
35,245,137

tore in your company. If you have many stores, you must copy and paste the (date) section for each store.
all available from the game.
Expense

Profit

Tax

11515
4,200
-

47686
78,115
-

20,530
19,053
21,535
22,354
22,344

69,508
135,087
145,304
121,809
127,053

0
30,780

0
75,373

58,350
21,560
15,608
36,047
35,040

108503
173,800
145,300
60,350
50,340

0
34,743

0
25,627

21,908
20,503
7,505

45,305
38,350
40,560

Customers
11158 9 per week
10 per week
18,348 9 per week
38,705 10 per week
39,874 11 per week
36,530 11 per week
37,503 10 per week
0
21,306 7
29,750 8
42,312 8
37,568 9
17,508 8
14,598 8

Popularity
1.21
1.25
1.4
1.48
1.72
1.81
1.98

per week
per week
per week
per week
per week
per week

0
4,980 8 per week
6,875 8 per week
5,878 7 per week
6,125 7 per week

0.87
0.94
0.99
1.08
0.98
0.92

1.12
1.23
1.21
1.17

3,578
8,604

5,023
16,540

1,004 7 per week

2,890 6 per week

1.11
0.93

or subdivisions. This includes restaurants, laundrymats, fitness centers, gas stations, etc. The data for this
ice) you are
charging.
Expense
Profit
Tax
Price
Customers
0
0
0
0
58,900
-13900
0
15,000
75,406
40,612
8,982
15,000
81,178
115,112
28,700
15,000
81,180
115,128
28,706
15,000
81,174
115,128
28,707
15,000
81,168
115,128
28,710
15,000
0
0
-

0
0
-

31259
28955
28457
28521
28430

0
0
-

22,353
18,837
13,235
13,185
7,256

0
0

5,588
4,708
3,308
3,294
1,814

7,400
7,500
7,500
7,500
7,500

ere you are producing goods. This can include factories and farms. If the factory and / or farm is producing m
produced.
See the teacher if Profit
you have questions.
number produced,
and (Prime Cost) is th
Expense
Tax (Output) means
Output
Prime Cost
Price) is the price you sell each unit for.

te and complete records. If you

(Revenue, Expense, Profit and Tax)

Cash
4,065,089
7,890,082
10,743,230
9,066,250
12,235,680
14,890,568
15,780,453
16,037,355

e) section for each store. The

still not exist that time

still not exist that time

ons, etc. The data for this section is

Popularity
still not exist

still not exist

still not exist

and / or farm is producing more than

ced, and (Prime
Cost) is Sale
the cost
for
Units Sold
Price