Cost Centers:

Rent: $100 (monthly)

Phone: $85
Gas: $128
Internet: $20
Utilities: $200
Electricity: $50
Insurance: $100
Supplies: $120
Computer: $500
Advertisement: $50

255 days per year X 8 hour days = 2,040 hours

$7.96/hr

Yearly:
$1,200
$1,020
$1,536
$240
$2,400
$600
$1,200
$1,440
$6,000
$600
Yearly costs: $16,236