What is the balance sheet for the prior year and current year? Cash Inflows

Indiana Salary

$100,000$

Marion Wages

Total Cash Inflow

$100,000$

Cash Outflows

$401($k$)$ Savings

Total Savings

$\backslash$table$[[$Federal Taxes W$/$H$,20,000],[$State Taxes W$/$H$,4,070],[$Payroll Taxes,$7,650],[$Real Estate Taxes,$6,500],[$Total Taxes,$38,220]]$

$\backslash$table$[[$Mortgage Loan Payment,$21,132],[$Auto Loan Payment,$7,128],[$Credit Cards,$7,500],[$Total Debt Payments,$35,760]]$

$\backslash$table$[[$Utilities$,7,800],[$Entertainment$,3,000],[$Charitable Donations,$1,000],[$Clothing$,3,000],[$Cell Phones,$2,660],[$Vacation$,2,500],[$Snow Plow Service,$1,500],[$Medical Expense,$500],[$Auto Maintenance$/$Gas$,5,000],[$Food$,6,000],[$Total Living Expenses,$32,960]]$

$\backslash$table$[[$Home Owners Insurance,$1,800],[$Health Insurance,$8,520],[$Auto Insurance,$2,400],[$Total Insurance Payments,$12,720]]$

Total Cash Outflows

$122,660$

Net Discretionary Cash Flow $(22,660)$