REAL PROPERTY & BEAUTY SALON BUSINESS

INCOME & EXPENSE STATEMENT

114-116 MAIN ST. PENN YAN, NY 14527

 

EXPENSES PER YEAR

PROPERTY TAXES: $3,754.75

BLDG. INSURANCE: $743.25

SALON INSURANCE: $250

UTILITIES: $2,943

SALON SUPPLIES (Paper towels, toilet paper, dish soap, hand soap, garbage bags): $1000

SALON PHONE: $958.22

SALON & APT TRASH $278.64

ANNUAL BLDG. INSP.: $39.95

TOTAL EXPENSES: $9,964.89

INCOME PER YEAR

116 BOOTH RENTALS $14,820 (3 PER WEEK @ $95 PER BOOTH )

114 STORE FRONT: $7,200

APARTMENT #1: $6,000

OFFICE SUITE #2: $4,800

TOTAL INCOME: $32,820

 

 

NET INCOME: $22,855.11