home
***
CD-ROM
|
disk
|
FTP
|
other
***
search
/
Magnum One
/
Magnum One (Mid-American Digital) (Disc Manufacturing).iso
/
d10
/
pm23_1.arc
/
REPORTS.DOC
< prev
Wrap
Text File
|
1989-04-29
|
9KB
|
214 lines
PropMan Demo System
309 S. Ynez Ave.
Monterey Park, CA
Sample Building(456) - Recap 6/27/88
June 1988
BUILDING OPERATIONS
Income Disbursements
Rents 7,280 Operating expense 1,197
Apt. Allowance 0 Replacements 112
Rent Credit 0 Deposit refunds 0
L-M-R Used 0 Mortgages 2,740
Other 135
Deposit coll 380
------------- ------------
Total Collections 7,795 Total Disbursements 4,049
SOURCE AND USE OF FUNDS
Total collections 7,795
Total disbursements 4,049
3,746 Operating Income
Cash from reserves 0
Cash to reserves 570
570 To reserves
Cash from owners 0
Cash to owners 3,176
3,176 To owners
-------------- -----------
Total cash available 7,795
Total cash used 7,795
----------------------------------------------------------------------------
ACCOUNT BALANCES
Deposits Reserves Mortgages
Security 8,185 General 940 1st T.D. 537,445
Pet 1,450 Taxes 2,678 2nd T.D. 74,672
Insurance 3,900
L-M-R 4,850
PropMan Demo System
309 S. Ynez Ave.
Monterey Park, CA
Sample Building(456) 6/27/88
Income by Unit June 1988
< Amounts Due >< Amounts Paid >
Other Monthly Other Rent Balance Paid
Unit ID In/ Out Rent Due To
101
Prev Bal 135.00 135.00
1,560.00 1,560.00 6/30
102
Deposit 380.00
22 1,610.00 1,610.00 7/21
103 1,500.00 1,400.00 100.00 5/31
104 1,410.00 1,410.00 6/30
105 1,500.00 1,270.00 230.00 5/31
TOTALS
Scheduled rent 7,580.00
Rent collections 7,250.00 95.6% of scheduled rent
Apartment allowances 0.00
Rent credit 0.00
Deposit collections 380.00
Other unit collections 135.00
Delinquent rent 330.00
PropMan Demo System
309 S. Ynez Ave.
Monterey Park, CA
Sample Building(456) - June 1988 6/27/88
Income / Expense Percentage Analysis
Current Month Year to Date
Account Name(Number) Amount Prcnt Amount Prcnt
Gross scheduled rent 7,580 100.0 45,480 100.0
Income
Rents(2510) 7,250 95.6 44,870 98.7
Other(2550) 135 1.8 540 1.2
Total Income 7,385 97.4 45,410 99.8
Expenses
Water(1220) 240 3.2 1,112 2.4
Rubbish removal(1310) 80 1.1 480 1.1
Gardening(1320 110 1.5 735 1.6
Plumbing(1410) 0 0.0 1,487 3.3
Electrical(1430) 380 5.0 678 1.5
Painting(1460) 286 3.8 502 1.1
Windows/ Screens(1470) 43 0.6 189 0.4
Yard supplies(1480) 58 0.7 305 0.7
Real Estate Taxes(1610) 0 0.0 1,883 4.1
Building(1840) 0 0.0 761 1.7
Tools(1880) 0 0.0 285 0.6
Miscellaneous(1890) 112 1.5 556 1.2
Total expense 1,309 17.3 8,973 19.7
Net Income 6,076 80.2 36,437 80.1
Other activity
1st T.D.(2010,2110) 2,206 29.1 13,236 29.1
2nd T.D.(2020,2120) 534 7.0 3,204 7.0
Deposits, Net Received 380 5.8 548 1.2
Net cash flow 3,716 49.0 20,545 45.2
PropMan Demo System
309 S. Ynez Ave.
Monterey Park, CA
Prcssng Mth Tenant Reference Listing 6/27/88
June Sample Building(456)
Unit: 101
Tenant: Doe, Jane
Status: Current Deposit Balances
Date in: 9/22/82 General : 800.00
Sched rent: 1,560.00 Lease exp: 9/30/88 Pet : 250.00
Due day: 1 Pay / Quit: / / : 0.00
Paid to: 6/30/88 Date out: / / : 0.00
Close: No L-M-R : 0.00
Rent Date Phone
Rent due: 0.00 Last: 1,420.00 6/30/87 (123) 456-7890
Other due: 0.00 Next: 0.00 / /
Other Occupants
Garage: A-21, A-22 Doe, William Jr.
Locker: A-21
Car: 1987 Blue Chrysler, ABC-123
: 1984 Red Chev, DEF-456
< - - Tenant's Employer - - > < - - Spouse's Employer - - >
Name: Nice Guy,s Inc. Name:
Address: 1234 Main St. Address:
: Somewherein, CA :
: 91234 :
: :
Phone: (714) 555-6677 Phone:
Financial History
01/03/87 1,420.00 Rent Payment 09/01/87 1,560.00 Rent Payment
02/02/87 1,420.00 Rent Payment 10/05/87 1,560.00 Rent Payment
03/03/87 1,420.00 Rent Payment 11/03/87 1,560.00 Rent Payment
04/03/87 1,420.00 Rent Payment 11/03/87 250.00 Pet Deposit
05/01/87 1,420.00 Rent Payment 12/03/87 1,560.00 Rent Payment
06/03/87 1,420.00 Rent Payment 01/01/88 1,560.00 Rent Payment
07/01/87 1,560.00 Rent Payment 01/30/88 1,560.00 Rent Payment
08/03/87 1,560.00 Rent Payment 03/01/88 1,560.00 Rent Payment
08/06/87 1,560.00 Rent NSF 04/01/88 1,000.00 Rent Payment
08/06/87 50.00 Othr Assmnt 04/10/88 560.00 Rent Payment
08/17/87 1,560.00 Rent Payment 05/02/88 1,560.00 Rent Payment
08/17/87 50.00 Othr Payment 06/03/88 1,560.00 Rent Payment
PropMan Demo System
309 S. Ynez Ave.
Monterey Park, CA
Prcssng Mth Unit Reference Listing 6/27/88
June Sample Building(456)
Unit Current Tenant Scheduled Rent Last Change
101 Doe, Jane 1,560.00 06/30/87
Notes
Carpet : 6/86 Carpet tan/brown
Disposal: 3/84 Bath and kitch, yellow/brown
Dsh wshr: 3/85 Tile entry hall
Drapes : Cleaned 8/87 New bath tile in 7/86
Heater : Wall unit
Paint : New 8/87 Yard, redwood fence
Refrig : Tenant Tenant pays gardener
Roof : 2/82
Stove : Original
Wtr Htr : Original