ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
123456789101112TOTALMonthly Average
2
OCCUPANCY100%100%50%70%100%100%50%70%100%100%50%70%80%
3
INCOME
4
 Total Rent and Utilities¥490,000¥490,000¥245,000¥343,000¥490,000¥490,000¥245,000¥343,000¥490,000¥490,000¥245,000¥343,000¥4,704,000¥392,000
5
 Cleaning Fee¥0¥0¥15,000¥0¥0¥0¥15,000¥0¥0¥0¥15,000¥0¥45,000¥3,750
6
TOTAL INCOME¥490,000¥490,000¥260,000¥343,000¥490,000¥490,000¥260,000¥343,000¥490,000¥490,000¥260,000¥343,000¥4,749,000¥395,750
7
EXPENSES
8
 Cleaning Expenses¥0¥0¥8,500¥0¥0¥0¥8,500¥0¥0¥0¥8,500¥0¥25,500¥2,125
9
 Cleaning Supplies¥0¥0¥500¥0¥0¥0¥500¥0¥0¥0¥500¥0¥1,500¥125
10
 Internet¥5,000¥5,000¥5,000¥5,000¥5,000¥5,000¥5,000¥5,000¥5,000¥5,000¥5,000¥5,000¥60,000¥5,000
11
 TV¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥36,000¥3,000
12
 Electric¥7,000¥7,000¥3,500¥4,900¥7,000¥7,000¥3,500¥4,900¥7,000¥7,000¥3,500¥4,900¥67,200¥5,600
13
 Gas¥7,000¥7,000¥3,500¥4,900¥7,000¥7,000¥3,500¥4,900¥7,000¥7,000¥3,500¥4,900¥67,200¥5,600
14
 Water¥5,000¥5,000¥2,500¥3,500¥5,000¥5,000¥2,500¥3,500¥5,000¥5,000¥2,500¥3,500¥48,000¥4,000
15
 Miscellaneous Expenses¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥3,000¥36,000¥3,000
16
TOTAL EXPENSES¥30,000¥30,000¥29,500¥24,300¥30,000¥30,000¥29,500¥24,300¥30,000¥30,000¥29,500¥24,300¥341,400¥28,450
17
PROFIT¥460,000¥460,000¥230,500¥318,700¥460,000¥460,000¥230,500¥318,700¥460,000¥460,000¥230,500¥318,700¥4,407,600¥367,300
18
19
Sent To Owner¥240,000¥240,000¥240,000¥240,000¥240,000¥240,000¥240,000¥240,000¥240,000¥240,000¥240,000¥240,000¥2,880,000¥240,000
20
Kept By PBKK¥220,000¥220,000-¥9,500¥78,700¥220,000¥220,000-¥9,500¥78,700¥220,000¥220,000-¥9,500¥78,700¥1,527,600¥127,300
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100