Estate of Frank Johnson - Page 80




                                       - 163 -                                         
                                         1990                                          
          Source of Funds:                                                             
          Schedule C gross receipts                       $40,820                      
          Schedule E gross receipts                        29,780                      
          Interest income                                   2,770                      
          Sun Bank checking account                         2,018                      
          Sun Bank savings account                            473                      
          Sun Bank CD #48290                                1,500                      
          Sec First Cd #788961830                           3,500                      
          Callahan Property note receivable                 5,100                      
          Compromise agreement (40.1% of $53,021)          21,261                      
          Total source of funds                         107,222                        
          Application of Funds:                                                        
          Schedule C expenditures                         $13,176                      
          Schedule E expenditures                           4,682                      
          Sun Bank checking account                         1,043                      
          Sun Bank savings account                            568                      
          Sun Bank CD #48290                                1,500                      
          Sun Bank CD #55551 (estimated)                    4,000                      
          Glendale Federal                                  3,806                      
          Credithrift mortgage ($83,684) payment           18,500                      
          Constant notes payments                          15,600                      
          Credithrift mortgage ($52,500) payment            9,600                      
          Note payments for van                             3,600                      
          Investment--Johnson Limo (1988 Cadillac Limo)     8,831                      
          Lincoln Limo (1985)                              14,414                      
          Personal living expenses for 4 persons           23,993                      
          Total application of funds                    123,313                        
          Excess of applications over sources of funds    $16,091                      




















Page:  Previous  152  153  154  155  156  157  158  159  160  161  162  163  164  165  166  167  168  169  170  171  Next

Last modified: May 25, 2011