Parties per Month Monthly Revenue Monthly Expenses Net Income 8 24,000.00$ 16,552.00$ 5,362.56$ 1 3,000.00 3,504.00 (362.88) 2 6,000.00 5,368.00 455.04 3 9,000.00 7,232.00 1,272.96 4 12,000.00 9,096.00 2,090.88 5 15,000.00 10,960.00 2,908.80 6 18,000.00 12,824.00 3,726.72 7 21,000.00 14,688.00 4,544.64 8 24,000.00 16,552.00 5,362.56 9 27,000.00 18,416.00 6,180.48 10 30,000.00 20,280.00 6,998.40 11 33,000.00 22,144.00 7,816.32 12 36,000.00 24,008.00 8,634.24 13 39,000.00 25,872.00 9,452.16 14 42,000.00 27,736.00 10,270.08 15 45,000.00 29,600.00 11,088.00 16 48,000.00 31,464.00 11,905.92 Monthly Net Income .