Question
9. Preparing a budget A cash-flow budget uses the same format as a cash-flow statement. It is prepared on a monthly basis and it reflects
9. Preparing a budget
A cash-flow budget uses the same format as a cash-flow statement. It is prepared on a monthly basis and it reflects budgeted income and expenses.
In addition to the cash-flow statement, Dan and Lucy made a list of budget assumptions, listed for you here:
Dans income will increase by 5%, effective January 1. His bonus is generally 10% of his income in the previous year, and he receives it in January. | |
Lucys raise will be 3%, effective January 1. | |
Interest and dividend income will conservatively be the same in 2017 as it was in 2016 and will be received on a monthly basis. | |
Mortgage payments will be the same in 2017 as they were in 2016. | |
Federal income taxes are estimated at 20%, state income taxes at 6%, and social security taxes at 7.65% of wages, including Dans bonus. | |
Property insurance and property taxes are paid every six months, in June and December. The amount is expected to be the same in 2017 as it was in 2016. | |
Lucy will contribute $60 per week for the employee portion of their medical insurance. | |
Auto insurance is paid at the end of each calendar quarter and should not be more than it was in 2016. | |
Dan and Lucy would like to purchase a new car in the next few years and will put $500 a month away specifically for that purpose. | |
Dan and Lucy dont expect the amount of variable expenses to change in 2017 except that they would like to double their charitable contributions. | |
Gift purchases are made mostly around the holidays, so Dan and Lucy are planning to pay half of the gift expense in December and half in January when the credit card bill comes in. | |
Water and sewer is billed quarterly, in January, April, July, and October. The cost of heat should be spread over six months from November to April. | |
All other variable expenses can be spread evenly every month at 2016 amounts. |
Use the information from their cash-flow statement (listed in the first column of the following annual budget) and their budget assumptions to fill in the missing amounts for the first six months of Dan and Lucys monthly budget for 2017. (Note: Be sure to fill in every blank space with a value. Round each answer to the nearest dollar.)
Annual Budget | Cash-Flow Statement | 2017 | ||
---|---|---|---|---|
Name: Dan and Lucy McDermott | ||||
2016 | Jan. | Feb. | Mar. | |
INCOME | ||||
Dans salary | 57,000 | 4,988 | 4,988 | 4,988 |
Lucys salary | 51,300 | 4,403 | 4,403 | 4,403 |
Dans Bonus | 5,000 | 0 | 0 | 0 |
Interest and dividends | 150 | 13 | 13 | 13 |
Total Income | $113,450 | $9,404 | $9,404 | |
EXPENDITURES | ||||
Fixed Expenses | ||||
Mortgage | 14,112 | 1,176 | 1,176 | 1,176 |
Dans federal income taxes | 12,400 | 998 | 998 | |
Dans state income taxes | 3,720 | 299 | 299 | |
Dans social security taxes | 4,743 | 382 | 382 | |
Lucys federal income taxes | 10,260 | 881 | 881 | 881 |
Lucys state income taxes | 3,078 | 264 | 264 | 264 |
Lucys social security taxes | 3,924 | 337 | 337 | 337 |
Property taxes | 4,500 | 0 | 0 | 0 |
Property insurance | 1,200 | 0 | 0 | 0 |
Medical insurance | 2,400 | 240 | 240 | 240 |
Automobile insurance and registration | 700 | 0 | 0 | |
Savings for auto purchase | 500 | 500 | 500 | |
Total Fixed Expenses | $61,037 | $5,077 | ||
Variable Expenses | ||||
Food | 1,356 | 113 | 113 | 113 |
Entertainment | 3,000 | 250 | 250 | 250 |
Dining out | 4,700 | 392 | 392 | 392 |
Electric | 350 | 29 | 29 | 29 |
Water and sewer | 800 | 0 | 0 | |
Heat | 1,250 | 208 | 208 | 208 |
Cable TV | 3,000 | 250 | 250250 | 250 |
Telephone | 600 | 50 | 50 | 50 |
Cell phone | 900 | 75 | 75 | 75 |
Gifts | 2,000 | |||
Personal care | 600 | 50 | 50 | 50 |
Medical expenses | 3,700 | 308 | 308 | 308 |
Vehicle gas and maintenance | 2,530 | 211 | 211 | 211 |
Charitable contributions | 1,500 | 250 | 250 | 250 |
Vacation | ||||
Total Variable Expenses | $26,286 | $2,186 | $2,186 | |
Total Expenses | $87,323 | $7,263 | $7,438 | |
SURPLUS (DEFICIT) | $26,127 | $2,141 | $1,966 |
Dan and Lucy have an emergency fund of $40,000. They would like to start saving for retirement, but they have not signed up for their companies 401(k) plans. Neither company matches 401(k) contributions.
What do you suggest for Dan and Lucy based on their goals and the budget that they have put together?
The $40,000 that the McDermotts have saved for an emergency is ____ (less than,more than, the same as) three months of expenses. They have not, however, taken advantage of the employer 401(k) plans that are available to them. If an employer does not match contributions, it is ____ (still, not) advantageous to contribute to a company-sponsored retirement savings plan because the contributions to the plan are invested with ____(after-fax, pretax, the company's) earnings. If the McDermotts invest part of their surplus in their 401(k) plans, they will save the designated amount plus another ____(40%, 35%, 20%, 33.65%) of that amount because of the tax savings.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started