| REVENUE |
CURRENT |
YTD |
ALL CONDOS
YTD |
|
Rental
|
$0.00
|
$0.00
|
$0.00
|
|
Non-Taxable Rent Income
|
$1,200.00
|
$14,904.47
|
$14,904.47
|
|
Revenue Income
|
$1,200.00
|
$14,904.47
|
$14,904.47
|
|
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
|
$1,200.00
|
$14,904.47
|
$14,904.47
|
|
|
|
EXPENSES
|
|
Service Fee (30.00%)
|
$360.00
|
$4,471.33
|
$4,471.33
|
|
Cleaning & Maintenance (1 cleaning)
|
$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
|
$0.00
|
$0.00
|
$0.00
|
|
General
|
$0.00
|
$0.00
|
$0.00
|
|
Repairs
|
$0.00
|
$464.38
|
$464.38
|
|
Advertising/Accounting
|
$0.00
|
$0.00
|
$0.00
|
|
Condo Dues
|
$0.00
|
$0.00
|
$0.00
|
|
Total Expenses
|
$360.00
|
$4,935.71
|
$4,935.71
|
|
|
|
|
|
|
Net Ordinary Income (loss)
|
$840.00
|
$9,968.76
|
$9,968.76
|
|
|
|
CASH
|
|
Paid in by Owner
|
$0.00
|
$44.62
|
$44.62
|
|
Paid to Owner
|
$296.07
|
$2,034.40
|
$2,034.40
|
|
|
NET CASH COLLECTED BY OWNER |
$0.00
|
$3,700.22
|
$3,700.22
|
AMOUNT DUE OWNER |
$543.93
|
$6,363.70
|
$6,363.70
|
AMOUNT PAID TO OWNER |
$543.93
|
$6,363.70
|
$6,363.70
|
BALANCE |
$0.00
|
$0.00
|
$0.00
|
|
