Income	June	July	Aug*	Sep	Oct	Nov	Dec*	Jan	Feb	Mrt*	Apr	May*	Total
	Income G					980	980	1225	980	980	1225	980	1225	8575
	Income H	1400	1400	1750	1400									5950
	Total	1400	1400	1750	1400	980	980	1225	980	980	1225	980	1225	14525
	Expenditures
	Mortgage	600	600	600	600	600	600	600	600	600	600	600	600	7200
	Wealth tax												200	200
	Insurance												250	250
	Real Estate tax												300	300
	Sewage contribution												100	100
	Fiscal representation												150	150
	Community fees	100	100	100	100	100	100	100	100	100	100	100	100	1200
	Electricity	100		100		100		100		100		100		600
	Water	30		30		30		30		30		30		180
	15% fee rentalagent	210	210	260	210	150	150	185	150	150	185	150	185	2195
	Total	1040	910	1090	910	980	850	1015	850	980	885	980	1885	12375
	Netto Cash Flow	360	490	660	490	0	130	210	130	0	340	0	-660	2150