Estate of Winifred Hughes, Deceased, Dean McBride, Executor and Trustee - Page 6

                                        - 6 -                                         
                        1994        1995         1996      1997         1998        1999
         Gross sales--                                                                
         Used car retail sales       $94,553    $129,188     $64,350   $115,868     $68,416     $9,066
         Used car wholesale sales  1,100,376     999,448   1,318,741  1,846,700   1,100,987    107,153
         1,194,929   1,128,636   1,383,091  1,962,568   1,169,403    116,219          
         Cost of goods sold--                                                         
         Used car retail sales       $91,873    $117,059     $66,400   $108,628     $64,449    $17,305
         Used car wholesale sales  1,008,774     883,066   1,208,813  1,649,438     997,423    108,348
         Reconditioning costs          2,897       --          --         --          --          --
         1,103,544   1,000,125   1,275,213  1,758,066   1,061,872    125,653          
         Total operating income--                                                     
         Combined used car retail    $91,385    $128,511    $107,878   $204,502    $107,531    ($9,434)
         and wholesale sales                                                          
         income/(sales loss)                                                          
         Car lease income    43,699      40,122      40,747     34,553      27,099     15,447
         Capital gain income/         24,492       5,391      19,949        288      39,734       (647)
         (Capital loss)                                                               
         Dividend income                --           290        --         --             4       --
         Interest income     13,380      12,229      19,675     34,180      33,732      1,051
         Miscellaneous income            550        --          --         --          --         --
         Other income                   --          --            74       --           550        267
         Other rental income            --         6,700       6,050      6,050       4,950       --
                             173,506     193,243     194,373    279,573     213,600      6,684
         Total expenses               $240,178    $244,238    $234,899   $300,448    $214,846   $125,717
         Net profit/(net loss)        ($66,672)   ($50,995)   ($40,526)  ($20,875)    ($1,246) ($119,033)
              Advance Leasing had the following amounts of assets,2                   
         liabilities, capital, and net worth3 for 1994-99:                            
         Year Ended                                              Net                  
         Dec. 31      Assets    Liabilities     Capital      Worth                    
         1994      $447,310    $756,819    ($309,508)  ($309,508)                     
         1995       581,322      941,825     (360,503)   (360,503)                    
              1996       633,931    1,035,165     (401,234)   (401,234)               
              1997       772,194    1,194,304     (422,110)   (422,110)               
              1998       750,526    1,173,882     (423,356)   (423,356)               
              1999       657,782      800,170     (142,388)   (142,388)               







               2  As discussed in par. E, below, Advance Leasing’s                    
          financial statements for 1997 and 1998 did not refer to the 4,000           
          shares of Advance Leasing stock issued to decedent or decedent’s            
          $400,000 promissory note.                                                   
               3  Net worth equals assets minus liabilities and capital (if           
          any).                                                                       



Page:  Previous  1  2  3  4  5  6  7  8  9  10  11  12  13  14  15  16  17  18  19  Next

Last modified: May 25, 2011