Question
Review the financial statements of Victor and Maria Hernandez and the financial ratios provided below. Balance Sheet for a Couple with Two Children- Victor and
Review the financial statements of Victor and Maria Hernandez and the financial ratios provided below.
Balance Sheet for a Couple with Two Children- Victor and Maria Hernandez, January 1, 2018 | ||||
Dollars | Percent | |||
ASSETS | ||||
Monetary Assets | ||||
Cash on hand | 1,200 | 0.3 | ||
Savings account | 4,200 | 1.1 | ||
Victor's checking account | 2,700 | 0.7 | ||
Maria's checking account | 3,300 | 0.8 | ||
Tax refund due | 700 | 0.2 | ||
Rent receivable | 650 | 0.2 | ||
Total Monetary Assets | $ 12,750 | 3.3% | ||
Tangible Assets | ||||
Home | 192,000 | 49.0 | ||
Personal property | 9,000 | 2.3 | ||
Automobiles | 9,500 | 2.4 | ||
Total Tangible Assets | $ 210,500 | 53.7% | ||
Investment Assets | ||||
Fidelity mutual funds | 4,000 | 1.0 | ||
Scudder mutual fund | 4,500 | 1.1 | ||
Ford Motor Company stock | 2,500 | 0.6 | ||
New York 2038 bonds | 4,100 | 1.0 | ||
Life insurance cash value | 5,400 | 1.4 | ||
IRA accounts | 34,400 | 8.8 | ||
Real estate investment | 114,000 | 29.1 | ||
Total Investment Assets | $168,900 | 43.1% | ||
Total Assets | $392,150 | 100% | ||
LIABILITIES | ||||
Short-Term liabilities | ||||
Dentist bill due | 220 | 0.1 | ||
Credit card debt | 1,600 | 0.4 | ||
Total Short-Term Liabilities | $ 1,820 | 0.5% | ||
Long-Term liabilities | ||||
Vehicle loan | 6,400 | 1.6 | ||
Home mortgage loan | 92,200 | 23.5 | ||
Total Long-Term Liabilities | $ 98,600 | 25.1% | ||
Total Liabilities | $100,420 | 25.6% | ||
Net Worth | $291,730 | 74.4% | ||
Total Liabilities and Net Worth | $392,150 | 100.0% |
Cash Flow Statement for a Couple with Two Children- Victor and Maria Hernandez, January 1, 2018 - December 31, 2018 | ||||
Dollars | Percent | |||
INCOME | ||||
Victor's gross salary | 53,000 | 55.4 | ||
Maria's salary (part-time) | 32,000 | 33.4 | ||
Interest and dividends | 1,800 | 1.9 | ||
Bonus | 1,000 | 1.0 | ||
Tax refunds | 200 | 0.2 | ||
Net rental income | 7,720 | 8.1 | ||
Total Income | $95,720 | 100.0% | ||
EXPENDITURES | ||||
Fixed Expenses | ||||
Mortgage loan payments | 14,400 | 15.0 | ||
Real estate taxes | 4,800 | 5.0 | ||
Homeowner's insurance | 1,200 | 1.3 | ||
Automobile loan payments | 6,000 | 6.3 | ||
Automobile insurance and registration | 2,100 | 2.2 | ||
Life insurance premiums | 1,200 | 1.3 | ||
Medical insurance (employee portion) | 2,800 | 2.9 | ||
Emergency fund savings | 2,400 | 2.5 | ||
Revolving savings fund | 1,800 | 1.9 | ||
Federal income taxes | 10,000 | 10.4 | ||
State income taxes | 2,600 | 2.7 | ||
City income taxes | 600 | 0.6 | ||
Social Security taxes | 6,500 | 6.8 | ||
Personal property taxes | 1,020 | 1.1 | ||
Retirement IRAs | 6,000 | 6.3 | ||
Total fixed expenses | $63,420 | 66.3% | ||
Variable Expenses | ||||
Food | 7,000 | 7.3 | ||
Utilities | 3,600 | 3.8 | ||
Gasoline and maintenance | 4,200 | 4.4 | ||
Medical expenses | 3,400 | 3.6 | ||
Medicines | 1,750 | 1.8 | ||
Clothing and upkeep | 1,950 | 2.0 | ||
Church | 2,400 | 2.5 | ||
Gifts | 1,400 | 1.5 | ||
Personal allowances | 3,000 | 3.1 | ||
Children's allowances | 3,200 | 3.3 | ||
Miscellaneous | 400 | 0.4 | ||
Total Variable Expenses | $32,300 | 33.7% | ||
Total Expenses | $95,720 | 100.0% | ||
SURPLUS (DEFICIT) | $ 0 | 0.0% |
Ratios for Evaluating the Financial Progress | ||||
Ratio | Calculation | Example | ||
Liquidity Ratio | Monetary assets divided by monthly expenses | $12,750/$7,977 = 1.60 ratio or about 1 1/2 months | ||
Asset-to-Debt Ratio | Total assets/total debt | $392,150/$100,420 = 3.905 or a 3.9 to 1 ratio | ||
Debt-to-Income Ratio | Annual debt repayments/gross income × 100 | $20,400/$95,720 = 21.31% | ||
Debt Payments-to-Disposable Income Ratio | Monthly nonmortgage debt payments/monthly disposable (not gross) income | $500/$6,102 = 0.082 or 8.2% | ||
Investment Assets-to-Total Assets Ratio | Investment assets/total assets | $168,900/$392,150 = 0.431 or 43.1% |
Respond to the following questions.
- How would you interpret their investment assets to total assets ratio?
This is an -Select-acceptableunacceptableItem 1 ratio for a couple with children.
The Hernandez family appears to have too few monetary assets compared with tangible and investment assets. How would you suggest that the remedy that situation over the next few years?The input in the box below will not be graded but may be reviewed and considered by your instructor.
- How would you interpret their investment assets to total assets ratio?
- What are your thoughts on Hernandez's liquidity ratio? How might they address any issues you see?
The input in the box below will not be graded but may be reviewed and considered by your instructor.
- What are your thoughts on Hernandez's liquidity ratio? How might they address any issues you see?
- Comment on the couple’s diversification of their investment assets.
The input in the box below will not be graded but may be reviewed and considered by your instructor.
- The Hernandezes seem to receive most of their income from employment rather than investments. What actions would you recommend for them to remedy that imbalance over the next few years?
The input in the box below will not be graded but may be reviewed and considered by your instructor.
- The Hernandezes want to take a two-week vacation next summer, and they have only eight months to save the necessary $3,400. What reasonable changes in expenses might they consider to increase the net surplus and make the needed $425 per month ($3,400/8)?
The input in the box below will not be graded but may be reviewed and considered by your instructor
Step by Step Solution
3.34 Rating (145 Votes )
There are 3 Steps involved in it
Step: 1
A The total assets were 393250 comprising 170000 of investment assets and 210500 of Tangible assets here the investment assets to total assets ratio i...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started