MUIDS VIRTONOMICS DATA TRACKING SHEET

Instructions: You will use this data tracking sheet to keep records for your company. As a company executive, it is essential that you keep accurate and complete records. If
you forget to enter your data on the required date, it may affect your score. Some data is only available on the day it is issued.
Section 1: In this section you will be keeping track of data for the entire company. (# of Subdivisions) will record the growth of your company. (Revenue, Expense, Profit
and Tax) should be the total for all enterprises, which is tracked by the game. Assets and Cash will also be total for the entire company.
Company Name
Date
MM International Co., Ltd.
Q1 Midpoint
Q1 End
Q2 Midpoint
Q2 End
Q3 Midpoint
Q3 End
Q4 Midpoint
Q4 End

# of Subdivisions Revenue
Expenses
Profits
Tax
0
0
0
0
6
62107
660865
-604709
6
77021
54023
15441
9
162785
68349
72336
9
241025
83393
123807
425817
10
125265
235563
10
521446
142986
302513
10
582524
167117
362435

Assets
0
5951
7557
22100
33826
64988
78947
88703

Cash
0

9574537

7437406

12552993
14137332
14629621
15751571
18328091
18344348

11159379
11075297
11175671
11525003
12672146
14864149

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

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

Salhim Store II

Q1
Q1
Q2
Q2
Q3
Q3
Q4
Q4

Salhim Store III

Q1
Q1
Q2
Q2
Q3
Q3
Q4
Q4

Revenue

Expense

Profit

Tax

Customers Popularity
0
0
39
27.19
51
41.42
102
53.29
103
62.79
114
78.83
123
82.24
93
89.10

0
12652
41714
25718
74311
136849
173661
179364

0
27242.44
14681
15760.79
26927.91
43788
49710
49827

0
-14651.74
24743
8135.55
38143.62
74678
100562
105035

0
61.30
2290
1821.66
9239.47
18383
23388
24503

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

0
0
35307
49005
52804
107472
142165
43430

0
5987.95
15006
14957
16860.91
200264
28165
51095

0
-5987.95
15033
25846
27302.39
66658
86239
-11101

0
0
5267
5461
8640.70
20511
27761
3436

0
47
53
59
56
60
51
70

0
0
5.57
8.99
12.98
21.3
23.53
28.32

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

0
0
0
3948
11250
10261
9961
0

0
0
0
4220
4623.93
7277
5676
0

0
0
0
-272
5711.08
2138
3499
0

0
0
0
0
914.98
845
786
0

0
0
0
28
32
6
7
0

0
0
0
11.26
9.4
31.5
38.77
0

Section 3: In this section you will keep track of all service sector subdivisions. This includes restaurants, laundrymats, fitness centers, gas stations, etc. The data for this
section is the same for stores, except you must also keep track of the (price) you are charging.
Services (Name)

Date

Salhim Pancake Cafe

Q1
Q1
Q2
Q2
Q3
Q3
Q4
Q4

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

0
49455
0
60000
60000
110000
132000
140000

0
607379.87
12251
9502
10951.02
15833
23372
22997

0
-563814.92
-12251
41522
40323.03
77266
88058
95109

0
5890.05
0
8976
8725.95
16901
20570
21894

0
999
1099
2000
2000
2000
2000
2000

0
5
0
30
30
55
66
70

0
2.68
25.15
36.98
13.45
12.61
31.44
42.62

Salhim Ice-cream Parlor Q1

Q1
Q2
Q2
Q3
Q3
Q4
Q4

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

0
0
0
23994
42000
42000
46000
440000

0
0
0
7139
7128.53
13310
12786
13059

0
0
0
13755
28566.90
23467
27277
25423

0
0
0
3100
6304.57
5224
5937
5517

0
0
0
3999
2000
2000
2000
1000

0
0
0
6
21
21
23
44

0
0
0
1.15
2.17
8.68
26.75
39.89

Salhim Beer Pub

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

0
0
0
0
0
0
20000
30000

0
0
0
0
0
248512
5672
5683

0
0
0
0
0
-258512
13822
24304

0
0
0
0
0
0
506
13

0
0
0
0
0
3000
20000
15000

0
0
0
0
0
4
1
2

0
0
0
0
0
5.41
10.82
16.37

Q1
Q1
Q2
Q2
Q3
Q3
Q4
Q4

Revenue

Expense

Profit

Tax

Price

Customers

Popularity

Section 4: This section you will keep track of any business where you are producing goods. This can include factories and farms. If the factory and / or farm is producing
more than one different good, then you must track the data for each good produced. See the teacher if you have questions. (Output) means number produced, and (Prime
Cost) is the cost for you to produce each unit. (Sale) is the number sold, and (Sale Price) is the price you sell each unit for.
Factories and Farms 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
Q4
Q4

Midpoint
End
Midpoint
End
Midpoint
End
Midpoint
End

Revenue

Expense

Profit

Tax

Output

Prime Cost Units Sold

Sale Price