$650
$200
$50
$50
$0

Board Dues Yearly»
Application Fee one time
Sentrilock Application Fee
Sentrilock Monthly Fee
Signaturely»

$200
$80
$75
$335
$50
$50
$100
$50

E&O Insurance
Education
Sign Riders (3)
Open House Signs (3)
Business Cards (1000)
Personal Website
Annual Update 
Ethics

First Year: $1,890

Yearly: $1,180

Monthly: $100

Business Operations Investments (various as needed)

 Laptop / Desktop & Printer / Tablet
 Software – G Suite / Backup / Etc.
 Smart Phone
 Office Supplies – Paper / Ink / Pens / Etc.

$250-$350/ea
$150-$225/ea
$75-$150/hr
$1/ea
$300-$500/ea
$350-$500/ea

Photography
House Measurements
Staging
Brochures
Video (in-house video production)
Pre-inspection 

$1/ea
$1/a
$1/a
Free
TBD
$25-$50/ea
Free

Goal
200
100
50
200
–
–

11 Times/Yr
10 Times/Yr
10 Times/Yr
11 Times/Yr
TBD
18/Yr
TBD

Insiders
From Your Friends
LoLo Gifts
Buzz Newsletter
Postcards
OH Print Ads
Social Media Advertising

Expected Return on Investments (ROI) = $1,000 per Household
Example: 200 Households = $200,000 GCI

Additional Investments

2-3/wk  Coffee, Lunches, Drink
2-4/mo      Networking Events