Monthly Expenses

Rent
Utilities
Advertising
Website
Printing
Office Supplies
Gas
Miscellaneous
 Frangol Real Estate Budg
Monthly Estimates
Income January February March April May June July
Commission $ 12,000.00 $ 12,000.00 $ 14,000.00 $ 14,000.00 $ 16,000.00 $ 18,500.00 $ 20,000.00
Interest 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Total $ 12,100.00 $ 12,100.00 $ 14,100.00 $ 14,100.00 $ 16,100.00 $ 18,600.00 $ 20,100.00

Expenses January February March April May June July

Rent $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00
Utilities 325.00 325.00 325.00 325.00 325.00 325.00 325.00
Advertising 400.00 400.00 400.00 400.00 400.00 400.00 400.00
Website - - - - - - 500.00
Printing 200.00 200.00 200.00 200.00 200.00 200.00 200.00
Office Supplies 200.00 - - 200.00 - - 200.00
Gas 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Miscellaneous 250.00 250.00 250.00 250.00 250.00 250.00 250.00
Total $ 2,975.00 $ 2,775.00 $ 2,775.00 $ 2,975.00 $ 2,775.00 $ 2,775.00 $ 3,475.00

Net $ 9,125.00 $ 9,325.00 $ 11,325.00 $ 11,125.00 $ 13,325.00 $ 15,825.00 $ 16,625.00

al Estate Budget
ly Estimates
August September October November December Total
$ 18,500.00 $ 18,500.00 $ 14,000.00 $ 14,000.00 $ 16,500.00 $ 188,000.00
100.00 100.00 100.00 100.00 100.00 1,200.00
$ 18,600.00 $ 18,600.00 $ 14,100.00 $ 14,100.00 $ 16,600.00 $ 189,200.00

August September October November DecemberTotal

$ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 18,000.00
325.00 325.00 325.00 325.00 325.00 3,900.00
400.00 400.00 400.00 400.00 400.00 4,800.00
- - - - - 500.00
200.00 200.00 200.00 200.00 200.00 2,400.00
- - 200.00 - - 800.00
100.00 100.00 100.00 100.00 100.00 1,200.00
250.00 250.00 250.00 250.00 250.00 3,000.00
$ 2,775.00 $ 2,775.00 $ 2,975.00 $ 2,775.00 $ 2,775.00 $ 34,600.00

$ 15,825.00 $ 15,825.00 $ 11,125.00 $ 11,325.00 $ 13,825.00 $ 154,600.00