| REVENUE |
CURRENT |
YTD |
ALL CONDOS
YTD |
|
Rental
|
$368.00
|
$3,864.00
|
$52,158.27
|
|
Non-Taxable Rent Income
|
$0.00
|
$0.00
|
$0.00
|
|
Revenue Income
|
$368.00
|
$3,864.00
|
$52,158.27
|
|
Less
|
|
|
|
|
Credit Card Fee (FLAT)
|
$0.00
|
$0.00
|
$0.00
|
|
City Tax (7.00%)
|
$22.40
|
$235.20
|
$3,150.35
|
|
Hotel Tax (6.00%)
|
$19.20
|
$201.60
|
$2,700.30
|
|
Convention Center Tax (2.00%)
|
$6.40
|
$67.20
|
$900.10
|
|
Adjusted Rental Income
|
$320.00
|
$3,360.00
|
$45,369.33
|
|
|
|
EXPENSES
|
|
Service Fee (30.00%)
|
$96.00
|
$1,008.00
|
$13,610.81
|
|
Cleaning & Maintenance (2 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
|
$0.00
|
$0.00
|
$0.00
|
|
General
|
$0.00
|
$0.00
|
$0.00
|
|
Repairs
|
$0.00
|
$0.00
|
$0.00
|
|
Advertising/Accounting
|
$0.00
|
$0.00
|
$0.00
|
|
Condo Dues
|
$0.00
|
$0.00
|
$0.00
|
|
Total Expenses
|
$96.00
|
$1,008.00
|
$13,610.81
|
|
|
|
|
|
|
Net Ordinary Income (loss)
|
$224.00
|
$2,352.00
|
$31,758.52
|
|
|
|
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 |
$224.00
|
$2,352.00
|
$31,274.26
|
AMOUNT DUE TXCV |
$144.00
|
$1,512.00
|
$20,528.77
|
AMOUNT RECEIVED BY TXCV |
$144.00
|
$1,512.00
|
$20,528.77
|
BALANCE |
$0.00
|
$0.00
|
$0.00
|
|
