Profit and Loss
Profit
| Currency | USD | |
| US Dolar | $2,618.30 | |
| Total: | $2,618.30 | |
Incomes
| USD | ||
| Rent | $31,875.00 | |
| Security Deposit | $1,200.00 | |
| Sub Total: | $33,075.00 | |
| Total: | $33,075.00 | |
Expenses
| USD | ||
| Insurance | - $2,263.87 | |
| Labor: Contractor | - $1,000.00 | |
| Loan: Interest | - $6,471.46 | |
| Materials | - $462.40 | |
| Payment Processing Fees | - $28.99 | |
| Professional Services | - $2,250.00 | |
| Property Taxes | - $8,516.82 | |
| Tools | - $79.96 | |
| Utilities | - $9,383.20 | |
| Sub Total: | -$30,456.70 | |
| Total: | -$30,456.70 | |
Capital Income
| US Dolar (USD) | |
| Capital Investment: Transfer | $7,226.49 |
| Total (USD): | $7,226.49 |
Capital Expenses
| US Dolar (USD) | |
| Capital: Depreciating Asset | $625.20 |
| Capital: Loan Principal | $6,956.06 |
| Capital: Reimbursement | $-600.00 |
| Total (USD): | $6,981.26 |
