- 136 -
Appendix G
SOURCE AND APPLICATION OF FUNDS
LARRY, RONNIE, & SYLVIA JOHNSON
1988
Larry Johnson
Source of Funds:
Schedule C gross receipts $39,455
Schedule E gross receipts 123,210
Interest income 52
Sun Bank checking account 5,283
Sun Bank savings account 5,860
Callahan Property sales price 100,000
Mortgage note receivable 2,550
Credithrift mortgage ($52,300) 49,621
Constant notes (2) 200,000
Constant note due 3/20/88 25,000
Total source of funds 451,031
Application of Funds:
Schedule C expenditures $18,579
Schedule E expenditures 5,396
Sun Bank checking account 1,341
Sun Bank savings account 923
Credithrift mortgage ($83,684) payment 17,483
Credithrift mortgage ($56,346) payment 4,041
Credithrift mortgage ($56,346) payoff 56,122
Callahan Child Care purchase money mortgage 20,000
Settlement charges 13,589
Daytona Beach Shores Property purchase 300,670
Cash at closing 227,048
Constant note due 3/20/88 payment 25,000
Credithrift mortgage ($52,500) payment 37,811
Seller mortgage note payment 14,031
GMAC note payments for Suburban 2,920
Cadillac (1979) 4,662
Personal living expenses for 4 persons 434,355
Less: Housing costs 4$5,632
Vehicle acquisition costs 43,241 (8,873)
Total application of funds 545,098
Excess of applications over sources of funds 5$94,067
1The original S&A for Larry reflects $21,870. The parties
agree that $23,210 is the correct amount for this item.
Page: Previous 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 NextLast modified: May 25, 2011