Estate of Frank Johnson - Page 75




                                       - 159 -                                         
                                         1986                                          
          Source of Funds:                                                             
          Schedule C gross receipts                       $33,800                      
          Schedule E income (rental)                        1,161                      
          Interest income                                     428                      
          First Union Bank savings accounts                 1,495                      
          First Union CDs                                   6,856                      
          First Union IRA-Larry                             3,000                      
          First Union IRA-Nancy                               582                      
          Trade in for Ferrari (1982)                      38,300                      
          Gifts from Frank                                 25,000                      
          Credithrift mortgage ($83,684)                   74,995                      
          Credithrift mortgage ($56,346)                   45,078                      
          Ford truck (1974)                                   600                      
          Total source of funds                         231,295                        
          Application of Funds:                                                        
          Schedule C expenditures                         $23,904                      
          Schedule E expenditures                             290                      
          First Union savings account                       1,684                      
          First Union IRA-Larry                             3,000                      
          First Union IRA-Nancy                               582                      
          Callahan Property payments                          994                      
          Sun Bank checking account                         2,598                      
          Sun Bank savings account                            211                      
          Sanford rental property                         149,500                      
          Deposit on Sanford property                      10,000                      
          Closing on Sanford property                      19,427                      
          Credithrift mortgage ($83,684) payment            6,000                      
          Credithrift mortgage ($56,346) payment            4,041                      
          Lamborghini purchase                             52,735                      
          GMAC note payments for Suburban                   3,504                      
          Personal living expenses for 4 persons           18,532                      
          Total application of funds                    297,002                        
          Excess of applications over sources of funds    $65,707                      















Page:  Previous  149  150  151  152  153  154  155  156  157  158  159  160  161  162  163  164  165  166  167  168  Next

Last modified: May 25, 2011