Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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.

 


    1. 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.

       

       


    1. 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.

       

       

  1. 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.

     

     

  2. 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.

     

     

  3. 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... blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Personal Finance

Authors: Thomas Garman, Raymond Forgue

12th edition

9781305176409, 1133595839, 1305176405, 978-1133595830

More Books

Students also viewed these Accounting questions

Question

How would you interpret a beta of 1.5 for an asset? A beta of 0.75?

Answered: 1 week ago

Question

7.1 Describe the differences between the terms sex and gender.

Answered: 1 week ago