9. Preparing a budget Aa Aa 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: Dan's income will increase by 5%, effective January 1. His bonus is generally 10% of his income in the previous year, and he receives it January Lucy's 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 Dan's 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. According to her pay schedule, April and June are five-week months. 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 don't expect the amount of variable expenses to change in 2017 except that they would like to double their charitable contributions and go on a vacation to Ireland in June. The vacation will cost $6,000. 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 Lucy's monthly budget for 2017. Note: Be sure to fill in every blank space with a value. Annual Budget Name: Deon and May Daley Cash-Flow Statement 2016 2017 Jan. Feb. Mar. Apr. May Jun. INCOME Deon's salary May's salary Deon's Bonus Interest and dividends Total Income 56,000 50,400 5,000 150 $111,550 14,976 12,200 3,660 4,667 10,080 EXPENDITURES Fixed Expenses Mortgage Deon's federal income taxes Deon's state income taxes Deon's social security taxes May's federal income taxes May's state income taxes May's social security taxes Property taxes Property insurance Medical insurance Automobile insurance and registration Savings for auto purchase Total Fixed Expenses Variable Expenses Food Entertainment Dining out Electric Water and sewer 3,024 3,856 4,100 1,200 2,400 700 $60,863 1,620 3,000 4,700 350 800 Heat 1,250 3,000 Cable TV Telephone 600 900 Cellphone Gifts Personal care Medical expenses Vehide gas and maintenance Charitable contributions 2,000 600 3,700 2,530 1,500 PILIPPI DIVIDID Vacation Total Variable Expenses Total Expenses SURPLUS (DEFICIT) $25,550 $87,413 $24,137 JAL Jul Deon and may 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 Deon and may based on their goals and the budget that they have put together? The $40,000 that the Daleys have saved for an emergency is 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 advantageous to contribute to a company-sponsored retirement savings plan because the contributions to the plan are invested with earnings. If the Daleys invest part of their surplus in their 401(k) plans, they will save the designated amount plus another of that amount because of the tax savings