Estate of Frank Johnson - Page 58




                                       - 143 -                                         
          S & A for Larry but not included in Appendix 5 (Larry 1990).  See            
          Appendix L for our total adjustments to the source and                       
          application of funds analysis for Larry for 1983 through 1990.               
                                    Ronnie Johnson                                     
          Source of Funds:                                                             
          Schedule C gross receipts                       $36,580                      
          Interest income                                     310                      
          Barnett Bank checking account                       631                      
          Barnett Bank saving account                       8,097                      
          Trade in for Ford Truck (1986)                    8,659                      
          Loan from FMCC for Bronco (1990)                 10,806                      
          Credit Life Insurance financing for Bronco         1570                      
          Total source of funds                          65,653                        
          Application of Funds:                                                        
          Schedule C deductions                            19,915                      
          Barnett Bank checking account                       698                      
          Barnett Bank savings                              6,192                      
          Port Orange Property seller mortgage             16,119                      
          Ferrari GTS 328 (1987) payments                  11,004                      
          Note payments on boat                             1,512                      
          Triumph (1979)                                    1,200                      
          Bronco (1990)                                   224,035                      
          Payments on FMCC note                               776                      
          Investment-Johnson Limo                           8,831                      
          Lincoln Limo (1985)                              14,414                      
          Personal living expenses                        328,836                      
          Less: Housing costs              3$4,930                                     
          Vehicle acquisition costs    32,026       (6,956)                            
          Total application of funds                    126,576                        
          Excess of application over source of funds       4$60,923                    
               1This item was not included on the original S&A for Ronnie.             
               2The original S&A for Ronnie reflects $23,465 for this item.            
          The parties agree that $24,035 is the correct amount for this                
          item.                                                                        
               3Petitioners do not agree with the amounts reflected for                
          these items.                                                                 
               4Appendix A reflects $60,223.  The $700 difference reflects             
          a $700 reduction of Schedule C business expenses reflected in the            
          original S&A for Ronnie but not reflected in Appendix 5 (Ronnie              
          1990).  We assume the $700 represents depreciation.  We have                 
          found supra that Ronnie’s application of funds analysis for 1990             
          should be reduced by $700 to account for depreciation.  See                  






Page:  Previous  133  134  135  136  137  138  139  140  141  142  143  144  145  146  147  148  149  150  151  152  Next

Last modified: May 25, 2011