| REVENUE |
CURRENT |
YTD |
ALL CONDOS
YTD |
|
Rental
|
$0.00
|
$0.00
|
$0.00
|
|
Non-Taxable Rent Income
|
$2,878.00
|
$47,705.85
|
$47,705.85
|
|
Revenue Income
|
$2,878.00
|
$47,705.85
|
$47,705.85
|
|
Less
|
|
|
|
|
Credit Card Fee (FLAT)
|
$0.00
|
$0.00
|
$0.00
|
|
City Tax (0.00%)
|
$0.00
|
$0.00
|
$0.00
|
|
Hotel Tax (0.00%)
|
$0.00
|
$0.00
|
$0.00
|
|
Convention Center Tax (0.00%)
|
$0.00
|
$0.00
|
$0.00
|
|
Adjusted Rental Income
|
$2,878.00
|
$47,641.88
|
$47,641.88
|
|
|
|
EXPENSES
|
|
Service Fee (20.00%)
|
$575.60
|
$9,528.38
|
$9,528.38
|
|
Cleaning & Maintenance (4 cleanings)
|
$0.00
|
$0.00
|
$0.00
|
|
Telephone
|
$0.00
|
$0.00
|
$0.00
|
|
Cable
|
$0.00
|
$0.00
|
$0.00
|
|
Utilities
|
$0.00
|
$0.00
|
$0.00
|
|
Furnishings/Accessories
|
$60.00
|
$379.00
|
$379.00
|
|
General
|
$0.00
|
$360.00
|
$360.00
|
|
Repairs
|
$0.00
|
$588.96
|
$588.96
|
|
Advertising/Accounting
|
$0.00
|
$0.00
|
$0.00
|
|
Condo Dues
|
$0.00
|
$0.00
|
$0.00
|
|
Total Expenses
|
$635.60
|
$10,856.34
|
$10,856.34
|
|
|
|
|
|
|
Net Ordinary Income (loss)
|
$2,242.40
|
$36,785.54
|
$36,785.54
|
|
|
|
CASH
|
|
Paid in by Owner
|
$0.00
|
$0.00
|
$0.00
|
|
Paid to Owner
|
$0.00
|
$0.00
|
$0.00
|
|
|
NET CASH COLLECTED BY OWNER |
$0.00
|
$0.00
|
$0.00
|
AMOUNT DUE OWNER |
$2,242.40
|
$36,785.54
|
$36,785.54
|
AMOUNT PAID TO OWNER |
$2,242.40
|
$36,785.54
|
$36,785.54
|
BALANCE |
$0.00
|
$0.00
|
$0.00
|
|
