| Advertising revenues to local media | $3,500 |
| Business profits and owner compensation | $24,750 |
| Employee payroll | $16,250 |
| Fees to local attorneys and other professionals | $1,250 |
| Household income generated elsewhere in the community | $18,900 |
| Loan demand to local banks for the building | $51,000 |
| Loan demand to local banks for the business | $15,000 |
| Local deposits in local banks | $5,100 |
| Payments to local utility companies | $5,550 |
| Property management fees | $750 |
| Property tax revenue to the local government | $1,500 |
| Rents to the property owner | $15,000 |
| Sales | $250,000 |
| Sales tax revenue to state and local government | $12,500 |