The value of Profit Margin Theo = [(Table Theo Win + Slot Theo Win) * 0.61 – all Expenses] / (Table Theo Win + Slot Theo Win) (1-0.61 = 0.39 casino operation cost + tax fee ).
The value of Profit Margin Actual = (Table Actual Win + Slot Actual Win) * 0.61 – all Expenses / (Table Actual Win + Slot Actual Win) ) (1-0.61 = 0.39 casino operation cost + tax fee ).