The answer
Opening owner balance plus rent and other owner receipts minus paid operating expenses and management fees, minus reserve funds withheld plus reserve funds released, equals modeled funds available before owner payout. Owner distributions are then subtracted to calculate the closing owner balance.
General education and tool guidance. Verify applicable law, lease terms, program rules and your own records before acting; this answer does not approve a notice, deduction, rent or financial outcome.