2003
  Yearly Monthly
Labor $390,000 $32,500
Payroll Tax $156,000 $13,000
Office Supplies $2,000
Vehicle $17,500
Telephone $7,200 $600
Facilities Rent $30,000 $2,500
Depreciation $92,820 $7,735
General Insurance
Building Main $32,400 $2,700
C & C $18,000 $1,500
Accounting $4,200 $350
Interest $10,200 $850
Corporate Tax $24,000 $2,000
   
$782,320 $65,735