ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Total Monthly Expenses$11,640.00
3
4
5
6
7
8
9
Expense (Monthly)CategoryCost
10
Monthly RentBase Rent$3,375.00
11
InternetInternet$100.00
12
ElectricityElectricity$300.00
13
Water/Sewer/TrashWater/Sewer/Trash$300.00
14
SuppliesSupplies$300.00
15
Loan Repayment Loan Repayment$2,250.00
16
Space Management + CleaningStaff$4,700.00
17
Website + Digital MarketingMarketing $180.00
18
SoftwareOperations$135.00
19
20
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