Upload
roddy-warren
View
142
Download
7
Tags:
Embed Size (px)
DESCRIPTION
Citation preview
Jerry & Cassandra Williams' Personal Data
Line Item Monthly Amount
Personal Residence -$ $350,000
Checking Account Balance 7,000
Savings Account Balance 15,000
Money Market Mutual Funds 12,000
Jerry's Growth Mutual Fund 5,750
Cassandra's Municipal Bond Fund 7,000
Power Station, Inc. Stock 8,000
Jerry's Florida Condo Inheritance 110,000
Land near Ruidoso 65,000
Jerry's Apartment Building 125,000
Auto #1 25,000
Auto #2 17,500
Wizard Research Associates 250,000
Cassandra's Trust Value 100,000
Jerry's Whole Life Insurance Cash Value 5,500
Cassandra's IRA Accounts 17,000
Cassandra's Defined Contribution Retirement Plan Value 35,000
Jerry's Universal Life Insurance Cash Value 3,000
Jerry's Treasury Note Current Market Value 147,837
Mortgage P&I Payment (Personal Residence) 1,520 18,241
Property Tax (Personal Residence) 7,800
Property Tax (Florida Condo) 1,000
Mortgage P&I Payment (Land) 237 2,847
Property Tax (Land) 700
Mortgage P&I Payment (Apartment) 349 4,188
Auto Loan Payments 830 9,960
Child Support Payments (Jerry) 1,000 12,000
Jerry's Whole Life Insurance Premium Payments 2,000
Apartment Taxes 2,500
Apartment Maintenance 500
Charity Contributions 2,000
Jerry's University Annuity (Contribution) 7,200
Group Medical Insurance (Payroll Deduction) 350 4,200
Jerry's Universal Life Insurance Premium 800
Property & Liability Insurance Premium (Personal Residence) 1,800
Auto Insurance Premium (Both Cars) (semi-annual) 2,600
Reinvested Investment Income 3,183
FICA (Jerry's Salary) 6,885
FICA (Jerry's Business Income) 3,475
FICA (Cassandra's Salary) 3,443
FIT 36,393
Money Market Mutual Fund (Contribution) 500 6,000
Property & Liability Insurance Premium (Apartment) 875
Out-of-Pocket Medical Expenses 1,525
Vacations 4,700
Personal Care 125 1500
Food 1,385 16620
Furniture, Appliance, Housing 390 4680
Child Care 500 6000
Entertainment 395 4740
Clothing 500 6000
Auto Maintenance 175 2100
Gasoline 345 4140
Utilities, including cable and internet 785 9420
Credit Card P&I Payment 392 4704
Football and Basketball Tickets 5000
Miscellaneous 150 1800
Unreimbursed Business Expenses 1,350
Power Station, Inc. Stock Dividend 480
Money Market Mutual Fund Dividend 68
Jerry's Growth Mutual Fund Dividend 100
Apartment Building Rental Income 11,000
Jerry's University Salary 90,000
Jerry's Wizard Research Associates Net Income 48,000
Cassandra's Hospital Salary 45,000
Cassandra's Trust Income 5,000
Interest Income 110
Cassandra's Municipal Bond Fund Coupon 175
Jerry's U.S. Treasury Note Interest 2,250
Mortgage Balance (Personal Residence) 286,595
Mortgage Balance (Land) 21,933
Mortgage Balance (Apartment) 60,282
Auto Loan Balance 16,434
Credit Card Debt Balance 7,843
Jerry's Employer's Matching Annuity 7,200
Classification
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Liability
Liability
Liability
Liability
Liability
Savings
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $350,000 Asset
Checking Account Balance $7,000 Asset
Savings Account Balance $15,000 Asset
Money Market Mutual Funds $12,000 Asset
Jerry's Growth Mutual Fund $5,750 Asset
Cassandra's Municipal Bond Fund $7,000 Asset
Power Station, Inc. Stock $8,000 Asset
Jerry's Florida Condo Inheritance $110,000 Asset
Land near Ruidoso $65,000 Asset
Jerry's Apartment Building $125,000 Asset
Auto #1 $25,000 Asset
Auto #2 $17,500 Asset
Wizard Research Associates $250,000 Asset
Cassandra's Trust Value $100,000 Asset
Jerry's Whole Life Insurance Cash Value $5,500 Asset
Cassandra's IRA Accounts $17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value $35,000 Asset
Jerry's Universal Life Insurance Cash Value $3,000 Asset
Jerry's Treasury Note Current Market Value $147,837 Asset
Mortgage P&I Payment (Personal Residence) $18,241 Cash Outflow
Property Tax (Personal Residence) $7,800 Cash Outflow
Property Tax (Florida Condo) $1,000 Cash Outflow
Mortgage P&I Payment (Land) $2,847 Cash Outflow
Property Tax (Land) $700 Cash Outflow
Mortgage P&I Payment (Apartment) $4,188 Cash Outflow
Auto Loan Payments $9,960 Cash Outflow
Child Support Payments (Jerry) $12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments $2,000 Cash Outflow
Apartment Taxes $2,500 Cash Outflow
Apartment Maintenance $500 Cash Outflow
Charity Contributions $2,000 Cash Outflow
Jerry's University Annuity (Contribution) $7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) $4,200 Cash Outflow
Jerry's Universal Life Insurance Premium $800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) $1,800 Cash Outflow
Auto Insurance Premium $2,600 Cash Outflow
Reinvested Investment Income $3,183 Cash Outflow
FICA (Jerry's Salary) $6,885 Cash Outflow
FICA (Jerry's Business Income) $3,475 Cash Outflow
FICA (Cassandra's Salary) $3,443 Cash Outflow
FIT $36,393 Cash Outflow
Money Market Mutual Fund (Contribution) $6,000 Cash Outflow
Property & Liability Insurance Premium (Apartment) $875 Cash Outflow
Out-of-Pocket Medical Expenses $1,525 Cash Outflow
Vacations $4,700 Cash Outflow
Personal Care $1,500 Cash Outflow
Food $16,620 Cash Outflow
Furniture, Appliance, Housing $4,680 Cash Outflow
Child Care $6,000 Cash Outflow
Entertainment $4,740 Cash Outflow
Clothing $6,000 Cash Outflow
Auto Maintenance $2,100 Cash Outflow
Gasoline $4,140 Cash Outflow
Utilities, including cable and internet $9,420 Cash Outflow
Credit Card P&I Payment $4,704 Cash Outflow
Football and Basketball Tickets $5,000 Cash Outflow
Miscellaneous $1,800 Cash Outflow
Unreimbursed Business Expenses $1,350 Cash Outflow
Power Station, Inc. Stock Dividend $480 Cash Inflow
Money Market Mutual Fund Dividend $68 Cash Inflow
Jerry's Growth Mutual Fund Dividend $100 Cash Inflow
Apartment Building Rental Income $11,000 Cash Inflow
Jerry's University Salary $90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income $48,000 Cash Inflow
Cassandra's Hospital Salary $45,000 Cash Inflow
Cassandra's Trust Income $5,000 Cash Inflow
Interest Income $110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon $175 Cash Inflow
Jerry's U.S. Treasury Note Interest $2,250 Cash Inflow
Mortgage Balance (Personal Residence) $286,595 Liability
Mortgage Balance (Land) $21,933 Liability
Mortgage Balance (Apartment) $60,282 Liability
Auto Loan Balance $16,434 Liability
Credit Card Debt Balance $7,843 Liability
Jerry's Employer's Matching Annuity $7,200 Savings
Unidentified Cash Flow
% of Total
Cash Inflow Amount Inflow
Employment
Jerry's University Salary $90,000 44.51%
Jerry's Wizard Research Associates Net Income 48,000 23.74%
Cassandra's Hospital Salary 45,000 22.26%
Total Employment 183,000 90.51%
Other Inflows
Apartment Building Rental Income 11,000 5.44%
Cassandra's Trust Income 5,000 2.47%
Cassandra's Municipal Bond Fund Coupon 175 0.09%
Jerry's U.S. Treasury Note Interest 2,250 1.11%
Power Station, Inc. Stock Dividend 480 0.24%
Money Market Mutual Fund Dividend 68 0.03%
Jerry's Growth Mutual Fund Dividend 100 0.05%
Interest Income 110 0.05%
Total Other Inflows 19,183 9.49%
Total Cash Inflows 202,183 100.00%
% of Total
Cash Outflow Amount Outflow
Payroll Taxes
FIT 34,309 16.12%
FICA (Jerry's Salary) 6,885 3.24%
FICA (Jerry's Business Income) 3,475 1.63%
FICA (Cassandra's Salary) 3,443 1.62%
Total Payroll Taxes 48,112 22.61%
Planned Savings and Investments
Reinvested Investment Income 3,183 1.50%
Jerry's University Annuity (Contribution) 7,200 3.38%
Money Market Mutual Fund (Contribution) 6,000 2.82%
Total Planned Savings and Investments 16,383 7.70%
Personal Residence
Mortgage P&I Payment 18,241 8.57%
Property Tax 7,800 3.67%
Property & Liability Insurance Premium 1,800 0.85%
Utilities, including cable and internet 9,420 4.43%
Furniture, Appliance, Housing 4,680 2.20%
Total Personal Residence 41,941 19.71%
Land near Ruidoso
Mortgage P&I Payment 2,847 1.34%
Property Tax 700 0.33%
Total Land near Ruidoso 3,547 1.67%
Cash Flow Statement - Jerry & Cassandra Williams
Year Ending December 31, 2010
Apartment Building
Mortgage P&I Payment 4,188 1.97%
Apartment Taxes 2,500 1.17%
Apartment Maintenance 500 0.23%
Property & Liability Insurance Premium 875 0.41%
Total Apartment Building 8,063 3.79%
Automobile Expenses
Auto Loan Payments 9,960 4.68%
Auto Insurance Premium 2,600 1.22%
Auto Maintenance 2,100 0.99%
Gasoline 4,140 1.95%
Total Automobile Expenses 18,800 8.84%
Living Expenses
Out-of-Pocket Medical Expenses 1,525 0.72%
Vacations 4,700 2.21%
Personal Care 1,500 0.70%
Food 16,620 7.81%
Child Care 6,000 2.82%
Entertainment 4,740 2.23%
Clothing 6,000 2.82%
Football and Basketball Tickets 5,000 2.35%
Miscellaneous 1,800 0.85%
Total Living Expenses 47,885 22.50%
Other Outflows
Jerry's Whole Life Insurance Premium Payments 2,000 0.94%
Group Medical Insurance (Payroll Deduction) 4,200 1.97%
Jerry's Universal Life Insurance Premium 800 0.38%
Property Tax (Florida Condo) 1,000 0.47%
Child Support Payments (Jerry) 12,000 5.64%
Charity Contributions 2,000 0.94%
Credit Card P&I Payment 4,704 2.21%
Unreimbursed Business Expenses 1,350 0.63%
Total Other Outflows 28,054 13.18%
Total Cash Outflows 212,785 100.00%
Unidentified Cash Flow ($10,602) -5.24%
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $350,000 Asset
Checking Account Balance $7,000 Asset
Savings Account Balance $15,000 Asset
Money Market Mutual Funds $12,000 Asset
Jerry's Growth Mutual Fund $5,750 Asset
Cassandra's Municipal Bond Fund $7,000 Asset
Power Station, Inc. Stock $8,000 Asset
Jerry's Florida Condo Inheritance $110,000 Asset
Land near Ruidoso $65,000 Asset
Jerry's Apartment Building $125,000 Asset
Auto #1 $25,000 Asset
Auto #2 $17,500 Asset
Wizard Research Associates $250,000 Asset
Cassandra's Trust Value $100,000 Asset
Jerry's Whole Life Insurance Cash Value $5,500 Asset
Cassandra's IRA Accounts $17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value $35,000 Asset
Jerry's Universal Life Insurance Cash Value $3,000 Asset
Jerry's Treasury Note Current Market Value $147,837 Asset
Mortgage P&I Payment (Personal Residence) $18,241 Cash Outflow
Property Tax (Personal Residence) $7,800 Cash Outflow
Property Tax (Florida Condo) $1,000 Cash Outflow
Mortgage P&I Payment (Land) $2,847 Cash Outflow
Property Tax (Land) $700 Cash Outflow
Mortgage P&I Payment (Apartment) $4,188 Cash Outflow
Auto Loan Payments $9,960 Cash Outflow
Child Support Payments (Jerry) $12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments $2,000 Cash Outflow
Apartment Taxes $2,500 Cash Outflow
Apartment Maintenance $500 Cash Outflow
Charity Contributions $2,000 Cash Outflow
Jerry's University Annuity (Contribution) $7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) $4,200 Cash Outflow
Jerry's Universal Life Insurance Premium $800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) $1,800 Cash Outflow
Auto Insurance Premium $2,600 Cash Outflow
Reinvested Investment Income $3,183 Cash Outflow
FICA (Jerry's Salary) $6,885 Cash Outflow
FICA (Jerry's Business Income) $3,475 Cash Outflow
FICA (Cassandra's Salary) $3,443 Cash Outflow
FIT $36,393 Cash Outflow
Money Market Mutual Fund (Contribution) $6,000 Cash Outflow
Property & Liability Insurance Premium (Apartment) $875 Cash Outflow
Out-of-Pocket Medical Expenses $1,525 Cash Outflow
Vacations $4,700 Cash Outflow
Personal Care $1,500 Cash Outflow
Food $16,620 Cash Outflow
Furniture, Appliance, Housing $4,680 Cash Outflow
Child Care $6,000 Cash Outflow
Entertainment $4,740 Cash Outflow
Clothing $6,000 Cash Outflow
Auto Maintenance $2,100 Cash Outflow
Gasoline $4,140 Cash Outflow
Utilities, including cable and internet $9,420 Cash Outflow
Credit Card P&I Payment $4,704 Cash Outflow
Football and Basketball Tickets $5,000 Cash Outflow
Miscellaneous $1,800 Cash Outflow
Unreimbursed Business Expenses $1,350 Cash Outflow
Power Station, Inc. Stock Dividend $480 Cash Inflow
Money Market Mutual Fund Dividend $68 Cash Inflow
Jerry's Growth Mutual Fund Dividend $100 Cash Inflow
Apartment Building Rental Income $11,000 Cash Inflow
Jerry's University Salary $90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income $48,000 Cash Inflow
Cassandra's Hospital Salary $45,000 Cash Inflow
Cassandra's Trust Income $5,000 Cash Inflow
Interest Income $110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon $175 Cash Inflow
Jerry's U.S. Treasury Note Interest $2,250 Cash Inflow
Mortgage Balance (Personal Residence) $286,595 Liability
Mortgage Balance (Land) $21,933 Liability
Mortgage Balance (Apartment) $60,282 Liability
Auto Loan Balance $16,434 Liability
Credit Card Balance $7,843 Liability
Jerry's Employer's Matching Annuity $7,200 Savings
% of Total
Assets Amount Assets
Liquid Assets
Checking Account Balance $7,000 0.58%
Savings Account Balance 15,000 1.24%
Money Market Mutual Funds 12,000 1.00%
Total Liquid Assets 34,000 2.82%
Investment Assets
Jerry's Growth Mutual Fund 5,750 0.48%
Cassandra's Municipal Bond Fund 7,000 0.58%
Power Station, Inc. Stock 8,000 0.66%
Jerry's Whole Life Insurance Cash Value 5,500 0.46%
Jerry's Universal Life Insurance Cash Value 3,000 0.25%
Jerry's Treasury Note Current Market Value 147,837 12.26%
Jerry's Florida Condo Inheritance 110,000 9.12%
Jerry's Apartment Building 125,000 10.37%
Wizard Research Associates Ownership 250,000 20.74%
Total Investment Assets 662,087 54.92%
Retirement Assets
Cassandra's IRA Accounts 17,000 1.41%
Cassandra's Defined Contribution Retirement Plan 35,000 2.90%
Total Retirement Assets 52,000 4.31%
Personal Use Assets
Personal Residence 350,000 29.03%
Automobile #1 25,000 2.07%
Automobile #2 17,500 1.45%
Land near Ruidoso 65,000 5.39%
Total Personal Use Assets 457,500 37.95%
Total Assets 1,205,587 100.00%
% of Total
Liabilities Amount Liabilities
Short-Term Liabilities
Credit Card Balance 7,843 2.00%
Total Short-Term Liabilities 7,843 2.00%
Long-Term Liabilities
Personal Residence Mortgage Balance 286,595 72.91%
Land near Ruidoso Mortgage Balance 21,933 5.58%
Apartment Mortgage Balance 60,282 15.34%
Auto Loan Balance 16,434 4.18%
Total Long-Term Liabilities 385,244 98.00%
Total Liabilities 393,087 100.00%
Net Worth $812,500
Net Worth Statement - Jerry & Cassandra Williams
As of September 24, 2011
Ratio Analysis - Jerry & Cassandra Williams
Target Analysis
Liquidity
Emergency Fund liquid assets 1.92 (months) ≥ 2.5 months
monthly expenses
liquidity or decrease spending.
Current ratio current assets 4.34 (months) 1-2 months
current liabilities Good
Savings savings 8.10% ≥ 10 %
gross income
Asset Allocation liquid assets 4.18% ≥ 15 %
net worth
net investment assets 87.89% ≥ 50 % Great
net worth
Tax Burden payroll taxes 23.80% ≤ 30% Good
gross income
payroll + property taxes 29.73% ≤ 35% Good
gross income
Housing Expense homeowner's expenses 20.74% ≤ 35% Great
gross income
Debt
Consumer Debt ratio non-mortgage debt payments 9.52% ≤ 15% reasonable Good
after-tax-income ≥ 20 % danger-point
total debt payments 35.45% ≤ 35% reasonable Watch closely
Nowhere near amount of liquid
assets needed.
A cause for concern. I suggest
having 3 to 6 months for a
emergency fund. Increase
Savings is too low compared
to total income. Increase savings.
after-tax income ≥ 45 % danger-point
total debt 48.38% varies
net worth
long-term debt 47.41% varies
net worth
total debt 32.61% varies
total assets
long-term debt 31.95% varies
total assets
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $350,000 Asset
Checking Account Balance $7,000 Asset
Savings Account Balance $15,000 Asset
Money Market Mutual Funds $12,000 Asset
Jerry's Growth Mutual Fund $5,750 Asset
Cassandra's Municipal Bond Fund $7,000 Asset
Power Station, Inc. Stock $8,000 Asset
Jerry's Florida Condo Inheritance $110,000 Asset
Land near Ruidoso $65,000 Asset
Jerry's Apartment Building $125,000 Asset
Auto #1 $25,000 Asset
Auto #2 $17,500 Asset
Wizard Research Associates $250,000 Asset
Cassandra's Trust Value $100,000 Asset
Jerry's Whole Life Insurance Cash Value $5,500 Asset
Cassandra's IRA Accounts $17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value $35,000 Asset
Jerry's Universal Life Insurance Cash Value $3,000 Asset
Jerry's Treasury Note Current Market Value $147,837 Asset
Mortgage P&I Payment (Personal Residence) $18,241 Cash Outflow
Property Tax (Personal Residence) $7,800 Cash Outflow
Property Tax (Florida Condo) $1,000 Cash Outflow
Mortgage P&I Payment (Land) $2,847 Cash Outflow
Property Tax (Land) $700 Cash Outflow
Mortgage P&I Payment (Apartment) $4,188 Cash Outflow
Auto Loan Payments $9,960 Cash Outflow
Child Support Payments (Jerry) $12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments $2,000 Cash Outflow
Apartment Taxes $2,500 Cash Outflow
Apartment Maintenance $500 Cash Outflow
Charity Contributions $2,000 Cash Outflow
Jerry's University Annuity (Contribution) $7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) $4,200 Cash Outflow
Jerry's Universal Life Insurance Premium $800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) $1,800 Cash Outflow
Auto Insurance Premium $2,600 Cash Outflow
Reinvested Investment Income $3,183 Cash Outflow
FICA (Jerry's Salary) $6,885 Cash Outflow
FICA (Jerry's Business Income) $3,475 Cash Outflow
FICA (Cassandra's Salary) $3,443 Cash Outflow
FIT $36,393 Cash Outflow
Money Market Mutual Fund (Contribution) $6,000 Cash Outflow
Property & Liability Insurance Premium (Apartment) $875 Cash Outflow
Out-of-Pocket Medical Expenses $1,525 Cash Outflow
Vacations $4,700 Cash Outflow
Personal Care $1,500 Cash Outflow
Food $16,620 Cash Outflow
Furniture, Appliance, Housing $4,680 Cash Outflow
Child Care $6,000 Cash Outflow
Entertainment $4,740 Cash Outflow
Clothing $6,000 Cash Outflow
Auto Maintenance $2,100 Cash Outflow
Gasoline $4,140 Cash Outflow
Utilities, including cable and internet $9,420 Cash Outflow
Credit Card P&I Payment $4,704 Cash Outflow
Football and Basketball Tickets $5,000 Cash Outflow
Miscellaneous $1,800 Cash Outflow
Unreimbursed Business Expenses $1,350 Cash Outflow
Power Station, Inc. Stock Dividend $480 Cash Inflow
Money Market Mutual Fund Dividend $68 Cash Inflow
Jerry's Growth Mutual Fund Dividend $100 Cash Inflow
Apartment Building Rental Income $11,000 Cash Inflow
Jerry's University Salary $90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income $48,000 Cash Inflow
Cassandra's Hospital Salary $45,000 Cash Inflow
Cassandra's Trust Income $5,000 Cash Inflow
Interest Income $110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon $175 Cash Inflow
Jerry's U.S. Treasury Note Interest $2,250 Cash Inflow
Mortgage Balance (Personal Residence) $286,595 Liability
Mortgage Balance (Land) $21,933 Liability
Mortgage Balance (Apartment) $60,282 Liability
Auto Loan Balance $16,434 Liability
Credit Card Debt Balance $7,843 Liability
Jerry's Employer's Matching Annuity $7,200 Savings
Unidentified Cash Flow
% of Total
Cash Inflow Amount Inflow
Employment
Jerry's University Salary $90,000 44.51%
Jerry's Wizard Research Associates Net Income 48,000 23.74%
Cassandra's Hospital Salary 45,000 22.26%
Total Employment 183,000 90.51%
Other Inflows
Apartment Building Rental Income 11,000 5.44%
Cassandra's Trust Income 5,000 2.47%
Cassandra's Municipal Bond Fund Coupon 175 0.09%
Jerry's U.S. Treasury Note Interest 2,250 1.11%
Power Station, Inc. Stock Dividend 480 0.24%
Money Market Mutual Fund Dividend 68 0.03%
Jerry's Growth Mutual Fund Dividend 100 0.05%
Interest Income 110 0.05%
Total Other Inflows 19,183 9.49%
Total Cash Inflows 202,183 100.00%
% of Total
Cash Outflow Amount Outflow
Payroll Taxes
FIT 34,309 17.43%
FICA (Jerry's Salary) 6,885 3.50%
FICA (Jerry's Business Income) 3,475 1.77%
FICA (Cassandra's Salary) 3,443 1.75%
Total Payroll Taxes 48,112 24.44%
Planned Savings and Investments
Reinvested Investment Income 3,183 1.62%
Jerry's University Annuity (Contribution) 7,200 3.66%
Money Market Mutual Fund (Contribution) 0 (-100%) 0.00%
Total Planned Savings and Investments 10,383 5.28%
Personal Residence
Mortgage P&I Payment 18,241 9.27%
Property Tax 7,800 3.96%
Property & Liability Insurance Premium 1,800 0.91%
Utilities, including cable and internet 9,420 4.79%
Furniture, Appliance, Housing 4,680 2.38%
Total Personal Residence 41,941 21.31%
Land near Ruidoso
Mortgage P&I Payment 2,847 1.45%
Property Tax 700 0.36%
Total Land near Ruidoso 3,547 1.80%
Cash Flow Statement - Jerry & Cassandra Williams
Year Ending December 31, 2011
Apartment Building
Mortgage P&I Payment 4,188 2.13%
Apartment Taxes 2,500 1.27%
Apartment Maintenance 500 0.25%
Property & Liability Insurance Premium 875 0.44%
Total Apartment Building 8,063 4.10%
Automobile Expenses
Auto Loan Payments 9,960 5.06%
Auto Insurance Premium 2,600 1.32%
Auto Maintenance 2,100 1.07%
Gasoline 4,140 2.10%
Total Automobile Expenses 18,800 9.55%
Living Expenses
Out-of-Pocket Medical Expenses 1,525 0.77%
Vacations 3,525 (-25%) 1.79%
Personal Care 1,350 (-10%) 0.69%
Food 14,958 (-10%) 7.60%
Child Care 6,000 3.05%
Entertainment 3,555 (-25%) 1.81%
Clothing 5,400 (-10%) 2.74%
Football and Basketball Tickets 0 (-100%) 0.00%
Miscellaneous 1,620 (-10%) 0.82%
Total Living Expenses 37,933 19.27%
Other Outflows
Jerry's Whole Life Insurance Premium Payments 2,000 1.02%
Group Medical Insurance (Payroll Deduction) 4,200 2.13%
Jerry's Universal Life Insurance Premium 800 0.41%
Property Tax (Florida Condo) 1,000 0.51%
Child Support Payments (Jerry) 12,000 6.10%
Charity Contributions 2,000 1.02%
Credit Card P&I Payment 4,704 2.39%
Unreimbursed Business Expenses 1,350 0.69%
Total Other Outflows 28,054 14.25%
Total Cash Outflows 196,833 100.00%
Unidentified Cash Flow $5,350 2.65%
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $350,000 Asset
Checking Account Balance $7,000 Asset
Savings Account Balance $15,000 Asset
Money Market Mutual Funds $12,000 Asset
Jerry's Growth Mutual Fund $5,750 Asset
Cassandra's Municipal Bond Fund $7,000 Asset
Power Station, Inc. Stock $8,000 Asset
Jerry's Florida Condo Inheritance $110,000 Asset
Land near Ruidoso $65,000 Asset
Jerry's Apartment Building $125,000 Asset
Auto #1 $25,000 Asset
Auto #2 $17,500 Asset
Wizard Research Associates $250,000 Asset
Cassandra's Trust Value $100,000 Asset
Jerry's Whole Life Insurance Cash Value $5,500 Asset
Cassandra's IRA Accounts $17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value $35,000 Asset
Jerry's Universal Life Insurance Cash Value $3,000 Asset
Jerry's Treasury Note Current Market Value $147,837 Asset
Mortgage P&I Payment (Personal Residence) $18,241 Cash Outflow
Property Tax (Personal Residence) $7,800 Cash Outflow
Property Tax (Florida Condo) $1,000 Cash Outflow
Mortgage P&I Payment (Land) $2,847 Cash Outflow
Property Tax (Land) $700 Cash Outflow
Mortgage P&I Payment (Apartment) $4,188 Cash Outflow
Auto Loan Payments $9,960 Cash Outflow
Child Support Payments (Jerry) $12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments $2,000 Cash Outflow
Apartment Taxes $2,500 Cash Outflow
Apartment Maintenance $500 Cash Outflow
Charity Contributions $2,000 Cash Outflow
Jerry's University Annuity (Contribution) $7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) $4,200 Cash Outflow
Jerry's Universal Life Insurance Premium $800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) $1,800 Cash Outflow
Auto Insurance Premium $2,600 Cash Outflow
Reinvested Investment Income $3,183 Cash Outflow
FICA (Jerry's Salary) $6,885 Cash Outflow
FICA (Jerry's Business Income) $3,475 Cash Outflow
FICA (Cassandra's Salary) $3,443 Cash Outflow
FIT $36,393 Cash Outflow
Money Market Mutual Fund (Contribution) $6,000 Cash Outflow
Property & Liability Insurance Premium (Apartment) $875 Cash Outflow
Out-of-Pocket Medical Expenses $1,525 Cash Outflow
Vacations $4,700 Cash Outflow
Personal Care $1,500 Cash Outflow
Food $16,620 Cash Outflow
Furniture, Appliance, Housing $4,680 Cash Outflow
Child Care $6,000 Cash Outflow
Entertainment $4,740 Cash Outflow
Clothing $6,000 Cash Outflow
Auto Maintenance $2,100 Cash Outflow
Gasoline $4,140 Cash Outflow
Utilities, including cable and internet $9,420 Cash Outflow
Credit Card P&I Payment $4,704 Cash Outflow
Football and Basketball Tickets $5,000 Cash Outflow
Miscellaneous $1,800 Cash Outflow
Unreimbursed Business Expenses $1,350 Cash Outflow
Power Station, Inc. Stock Dividend $480 Cash Inflow
Money Market Mutual Fund Dividend $68 Cash Inflow
Jerry's Growth Mutual Fund Dividend $100 Cash Inflow
Apartment Building Rental Income $11,000 Cash Inflow
Jerry's University Salary $90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income $48,000 Cash Inflow
Cassandra's Hospital Salary $45,000 Cash Inflow
Cassandra's Trust Income $5,000 Cash Inflow
Interest Income $110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon $175 Cash Inflow
Jerry's U.S. Treasury Note Interest $2,250 Cash Inflow
Mortgage Balance (Personal Residence) $286,595 Liability
Mortgage Balance (Land) $21,933 Liability
Mortgage Balance (Apartment) $60,282 Liability
Auto Loan Balance $16,434 Liability
Credit Card Balance $7,843 Liability
Jerry's Employer's Matching Annuity $7,200 Savings
% of Total
Assets Amount Assets
Liquid Assets
Checking Account Balance $7,000 Inflow of 0.58%
Savings Account Balance 20,350 (+2850) 1.68%
Money Market Mutual Funds 12,000 0.99%
Total Liquid Assets 39,350 3.25%
Investment Assets
Jerry's Growth Mutual Fund 5,750 0.47%
Cassandra's Municipal Bond Fund 7,000 0.58%
Power Station, Inc. Stock 8,000 0.66%
Jerry's Whole Life Insurance Cash Value 5,500 0.45%
Jerry's Universal Life Insurance Cash Value 3,000 0.25%
Jerry's Treasury Note Current Market Value 147,837 12.21%
Jerry's Florida Condo Inheritance 110,000 9.08%
Jerry's Apartment Building 125,000 10.32%
Wizard Research Associates Ownership 250,000 20.65%
Total Investment Assets 662,087 54.68%
Retirement Assets
Cassandra's IRA Accounts 17,000 1.40%
Cassandra's Defined Contribution Retirement Plan 35,000 2.89%
Total Retirement Assets 52,000 4.29%
Personal Use Assets
Personal Residence 350,000 28.90%
Automobile #1 25,000 2.06%
Automobile #2 17,500 1.45%
Land near Ruidoso 65,000 5.37%
Total Personal Use Assets 457,500 37.78%
Total Assets 1,210,937 100.00%
% of Total
Liabilities Amount Liabilities
Short-Term Liabilities
Credit Card Balance 7,843 2.00%
Total Short-Term Liabilities 7,843 2.00%
Long-Term Liabilities
Personal Residence Mortgage Balance 286,595 72.91%
Land near Ruidoso Mortgage Balance 21,933 5.58%
Apartment Mortgage Balance 60,282 15.34%
Auto Loan Balance 16,434 4.18%
Total Long-Term Liabilities 385,244 98.00%
Total Liabilities 393,087 100.00%
Net Worth $817,850
Net Worth Statement - Jerry & Cassandra Williams
As of October 6, 2011
Ratio Analysis - Jerry & Cassandra Williams
(after recommendations)Target Analysis
Liquidity
Emergency Fund liquid assets 2.40 (months) ≥ 2.5 months
monthly expenses
Current ratio current assets 5.02 (months) 1-2 months
current liabilities Good
Savings savings 5.14% ≥ 10 %
gross income
Asset Allocation liquid assets 4.81% ≥ 15 % current situation to satisfy this
net worth ratio. After they pay off some of
their debt (CC) it will improve.
net investment assets 87.31% ≥ 50 %
net worth Great
Tax Burden payroll taxes 23.80% ≤ 30% Good
gross income
payroll + property taxes 29.73% ≤ 35% Good
gross income
Housing Expense homeowner's expenses 20.74% ≤ 35% Great
gross income
Debt
Consumer Debt ratio non-mortgage debt payments 9.52% ≤ 15% reasonable Good
after-tax-income ≥ 20 % danger-point
total debt payments 35.45% ≤ 35% reasonable Watch closely
It would be very hard in their
Improved, but still need to try
to reduce expenses/save more to
reach the goal of 3 months
Good
after-tax income ≥ 45 % danger-point
total debt 48.06% varies
net worth
long-term debt 47.10% varies
net worth
total debt 32.46% varies
total assets
long-term debt 31.81% varies
total assets
current situation to satisfy this
ratio. After they pay off some of
their debt (CC) it will improve.
Watch closely
It would be very hard in their
Improved, but still need to try
to reduce expenses/save more to
reach the goal of 3 months
Good
This is a statement of all of your cash inflows and outflows from the past year, ending
on December 31, 2010. Since your cash outflows exceeded your cash inflows the amount
of available cash flows is negative. In order to be ensure stability and enable future
spending we need to increase this number next year. I believe the best way to reduce
cash outflows is to cut back on unnecessary spending. This is discussed later on the
recommendations page.
Cash Inflows
Employment $183,000
Other Inflows 19,183
Total Cash Inflows 202,183
Cash Outflows
Payroll Taxes (48,112)
Planned Savings and Investments (16,383)
Personal Residence (41,941)
Land near Ruidoso (3,547)
Apartment Building (8,063)
Auto (18,800)
Living Expenses (47,885)
Other Outflows (28,054)
Total Cash Outflows (212,785)
Available Cash Flows ($10,602)
Statement of Cash FlowsJerry and Cassandra Williams
December 31, 2010
Other Inflows 40%
Payroll Taxes -19%
Planned Savings and Investments
-3%
Personal Residence
-35% Land near Ruidoso
-1% Apartment
Building -2%
Cash Outflows for 2010
This is a statement showing all of your assets and liabilities as of September 24, 2011.
Your net worth is the number of assets minus the liabilities amount. You have a
positive net worth of $812,500.
Assets
Liquid Assets $34,000
Investment Assets 662,087
Retirement Assets 52,000
Personal Use Assets 457,500
Total Assets 1,205,587
Liabilities
Short-term Liabilities 7,843
Long-term Liabilities 385,244
Total Liabilities 393,087
Net Worth $812,500
Statement of Net WorthJerry and Cassandra Williams
September 24, 2011
Liquid Assets 4%
Investment Assets 50%
Retirement Assets 5%
Personal Use Assets 41%
Total Assets
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $360,000 Asset
Checking Account Balance 7,000 Asset
Savings Account Balance 15,000 Asset
Money Market Mutual Funds 20,000 Asset
Jerry's Growth Mutual Fund 5,750 Asset
Cassandra's Municipal Bond Fund 7,000 Asset
Power Station, Inc. Stock 8,000 Asset
Land near Ruidoso 65,000 Asset
Jerry's Apartment Building 125,000 Asset
Auto #1 25,000 Asset
Auto #2 17,500 Asset
Wizard Research Associates 250,000 Asset
Cassandra's Trust Value 100,000 Asset
Jerry's Whole Life Insurance Cash Value 5,500 Asset
Cassandra's IRA Accounts 17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value 35,000 Asset
Jerry's Universal Life Insurance Cash Value 3,000 Asset
Jerry's Treasury Note Current Market Value 147,837 Asset
Closing Costs (Lubbock Home) 21,000 Cash Outflow
Closing Costs (Ransom Canyon Home) 5,641 Cash Outflow
Mortgage Downpayment (Personal Residence) 72,000 Cash Outflow
Home Owner's Association Fee (Personal Residence) 120 Cash Outflow
Mortgage P&I Payment (Personal Residence) 30,096 Cash Outflow
Property Tax (Personal Residence) 10,150 Cash Outflow
Mortgage P&I Payment (Land) 2,847 Cash Outflow
Property Tax (Land) 700 Cash Outflow
Mortgage P&I Payment (Apartment) 4,187 Cash Outflow
Auto Loan Payments 9,960 Cash Outflow
Child Support Payments (Jerry) 12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments 2,000 Cash Outflow
Apartment Taxes 2,500 Cash Outflow
Apartment Maintenance 500 Cash Outflow
Charity Contributions 2,000 Cash Outflow
Jerry's University Annuity (Contribution) 7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) 4,200 Cash Outflow
Jerry's Universal Life Insurance Premium 800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) 1,800 Cash Outflow
Auto Insurance Premium 1,300 Cash Outflow
Reinvested Investment Income 3,183 Cash Outflow
FICA (Jerry's Salary) 6,885 Cash Outflow
FICA (Jerry's Business Income) 3,475 Cash Outflow
FICA (Cassandra's Salary) 3,443 Cash Outflow
FIT 58,721 Cash Outflow
Property & Liability Insurance Premium (Apartment) 875 Cash Outflow
Out-of-Pocket Medical Expenses 1,525 Cash Outflow
Vacations 4,700 Cash Outflow
Personal Care 1,500 Cash Outflow
Food 16,620 Cash Outflow
Furniture, Appliance, Housing 4,680 Cash Outflow
Child Care 6,000 Cash Outflow
Entertainment 4,740 Cash Outflow
Clothing 6,000 Cash Outflow
Auto Maintenance 2,100 Cash Outflow
Gasoline 4,140 Cash Outflow
Utilities, including cable and internet 9,420 Cash Outflow
Football and Basketball Tickets 5,000 Cash Outflow
Miscellaneous 1,800 Cash Outflow
Unreimbursed Business Expenses 1,350 Cash Outflow
Sale of Lubbock Home 63,405 Cash Inflow
Power Station, Inc. Stock Dividend 480 Cash Inflow
Money Market Mutual Fund Dividend 68 Cash Inflow
Jerry's Growth Mutual Fund Dividend 100 Cash Inflow
Apartment Building Rental Income 11,000 Cash Inflow
Jerry's University Salary 90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income 48,000 Cash Inflow
Cassandra's Hospital Salary 45,000 Cash Inflow
Cassandra's Trust Income 5,000 Cash Inflow
Interest Income 110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon 175 Cash Inflow
Jerry's U.S. Treasury Note Interest 2,250 Cash Inflow
Mortgage Balance (Personal Residence) 280,476 Liability
Mortgage Balance (Land) 21,933 Liability
Mortgage Balance (Apartment) 60,282 Liability
Auto Loan Balance 15,693 Liability
Jerry's Employer's Matching Annuity 7,200 Savings
Cash from 6-month CD that matured 71857 Cash Inflow
Interest from 6-month CD (4 months in 2012) $359 Cash Inflow
Charity Contributions
Unreimbursed Business Expenses
Subtotal Other Outflows
Total Cash Outflows
Unidentified Cash Flow
% of Total
Cash Inflow Amount Inflow
Employment
Jerry's University Salary $90,000 26.64%
Jerry's Wizard Research Associates Net Income 48,000 14.21%
Cassandra's Hospital Salary 45,000 13.32%
Subtotal Employment 183,000 54.17%
Other Inflows
Sale of Lubbock Home 63,405 18.77%
Apartment Building Rental Income (Gross) 11,000 3.26%
Cassandra's Trust Income 5,000 1.48%
Interest on Municipal Bond Fund (Cassandra) 175 saved 0.05%
Cash from 6-month CD that matured 71,857 until 21.27%
Interest from 6-month CD (4 months in 2012) 359 purchase 0.11%
Jerry's U.S. Treasury Note Interest 2,250 0.67%
Power Station, Inc. Stock Dividend 480 0.14%
Money Market Mutual Fund Dividend 68 0.02%
Jerry's Growth Mutual Fund Dividend 100 0.03%
Interest Income on Checking and Savings 110 0.03%
Subtotal Other Inflows 154,804 45.83%
Total Cash Inflows 337,804 100.00%
% of Total
Cash Outflow Amount Outflow
Payroll Taxes
FIT (Joint) 58,721 higher due 17.57%
FICA (Jerry's Salary) 6,885 to sale 2.06%
FICA (Jerry's Business Income) 3,475 1.04%
FICA (Cassandra's Salary) 3,443 1.03%
Subtotal Payroll Taxes 72,524 21.70%
Planned Savings and Investments
Reinvested Interest and Dividends 3,183 0.95%
Jerry's University Annuity ( 401k Contribution) 7,200 2.15%
Subtotal Planned Savings and Investments 10,383 3.11%
Personal Residence
Mortgage P&I Payment 30,096 (New 9.00%
Property Tax 10,150 Home) 3.04%
Closing Costs 5,641 1.69%
Mortgage Downpayment 72,000 21.54%
Home Owner's Association Fee 120 new 0.04%
Property & Liability Insurance Premium 1,800 0.54%
Utilities, including cable and internet 9,420 2.82%
Furniture, Appliance, Housing 4,680 1.40%
Cash Flow Statement - Jerry & Cassandra Williams
Year Ending December 31, 2012
Subtotal Personal Residence 133,907 40.06%
Land near Ruidoso
Mortgage P&I Payment 2,847 0.85%
Property Tax 700 0.21%
Subtotal Land near Ruidoso 3,547 1.06%
Apartment Building
Mortgage P&I Payment 4,187 1.25%
Apartment Taxes 2,500 0.75%
Apartment Maintenance 500 0.15%
Property & Liability Insurance Premium 875 0.26%
Subtotal Apartment Building 8,062 2.41%
Automobile Expenses
Auto Loan Payments (1st Car) 9,960 2.98%
Auto Insurance Premium 1,300 0.39%
Auto Maintenance 2,100 0.63%
Gasoline 4,140 1.24%
Subtotal Automobile Expenses 17,500 5.24%
Living Expenses
Out-of-Pocket Medical Expenses 1,525 0.46%
Vacations 3,995 (-15%) 1.20%
Personal Care 1,500 0.45%
Food 15,789 (-5%) 4.72%
Child Care 6,000 1.80%
Entertainment 4,029 (-15%) 1.21%
Clothing 5,700 (-5%) 1.71%
Football and Basketball Tickets 5,000 1.50%
Miscellaneous 1,440 (-20%) 0.43%
Subtotal Living Expenses 44,978 13.46%
Other Outflows
Closing Costs (Lubbock Home) 21,000 6.28%
Jerry's Whole Life Insurance Premium Payments 2,000 0.60%
Group Medical Insurance (Payroll Deduction) 4,200 1.26%
Jerry's Universal Life Insurance Premium 800 0.24%
Child Support Payments (Jerry) 12,000 3.59%
Charity Contributions 2,000 0.60%
Unreimbursed Business Expenses 1,350 0.40%
Subtotal Other Outflows 43,350 12.97%
Total Cash Outflows 334,251 100.00%
Unidentified Cash Flow $3,553 1.05%
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $360,000 Asset
Checking Account Balance 7,000 Asset
Savings Account Balance 15,000 Asset
Money Market Mutual Funds $20,000 Asset
Jerry's Growth Mutual Fund 5,750 Asset
Cassandra's Municipal Bond Fund 7,000 Asset
Power Station, Inc. Stock $8,000 Asset
Land near Ruidoso $65,000 Asset
Jerry's Apartment Building 125,000 Asset
Auto #1 25,000 Asset
Auto #2 $17,500 Asset
Wizard Research Associates 250,000 Asset
Cassandra's Trust Value 100,000 Asset
Jerry's Whole Life Insurance Cash Value $5,500 Asset
Cassandra's IRA Accounts $17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value 35,000 Asset
Jerry's Universal Life Insurance Cash Value 3,000 Asset
Jerry's Treasury Note Current Market Value $147,837 Asset
Closing Costs (Lubbock Home) 21,000 Cash Outflow
Closing Costs (Ransom Canyon Home) 5,641 Cash Outflow
Mortgage Downpayment (Personal Residence) $72,000 Cash Outflow
Home Owner's Association Fee (Personal Residence) $120 Cash Outflow
Mortgage P&I Payment (Personal Residence) 30,096 Cash Outflow
Property Tax (Personal Residence) 10,150 Cash Outflow
Mortgage P&I Payment (Land) $2,847 Cash Outflow
Property Tax (Land) 700 Cash Outflow
Mortgage P&I Payment (Apartment) 4,187 Cash Outflow
Auto Loan Payments $9,960 Cash Outflow
Child Support Payments (Jerry) $12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments 2,000 Cash Outflow
Apartment Taxes 2,500 Cash Outflow
Apartment Maintenance $500 Cash Outflow
Charity Contributions 2,000 Cash Outflow
Jerry's University Annuity (Contribution) 7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) $4,200 Cash Outflow
Jerry's Universal Life Insurance Premium $800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) 1,800 Cash Outflow
Auto Insurance Premium 1,300 Cash Outflow
Reinvested Investment Income $3,183 Cash Outflow
FICA (Jerry's Salary) 6,885 Cash Outflow
FICA (Jerry's Business Income) 3,475 Cash Outflow
FICA (Cassandra's Salary) $3,443 Cash Outflow
FIT $58,721 Cash Outflow
Property & Liability Insurance Premium (Apartment) 875 Cash Outflow
Out-of-Pocket Medical Expenses 1,525 Cash Outflow
Vacations $4,700 Cash Outflow
Personal Care 1,500 Cash Outflow
Food 16,620 Cash Outflow
Furniture, Appliance, Housing $4,680 Cash Outflow
Child Care $6,000 Cash Outflow
Entertainment 4,740 Cash Outflow
Clothing 6,000 Cash Outflow
Auto Maintenance $2,100 Cash Outflow
Gasoline 4,140 Cash Outflow
Utilities, including cable and internet 9,420 Cash Outflow
Football and Basketball Tickets $5,000 Cash Outflow
Miscellaneous $1,800 Cash Outflow
Unreimbursed Business Expenses 1,350 Cash Outflow
Sale of Lubbock Home 63,405 Cash Inflow
Power Station, Inc. Stock Dividend $480 Cash Inflow
Money Market Mutual Fund Dividend 68 Cash Inflow
Jerry's Growth Mutual Fund Dividend 100 Cash Inflow
Apartment Building Rental Income $11,000 Cash Inflow
Jerry's University Salary $90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income 48,000 Cash Inflow
Cassandra's Hospital Salary 45,000 Cash Inflow
Cassandra's Trust Income $5,000 Cash Inflow
Interest Income 110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon 175 Cash Inflow
Jerry's U.S. Treasury Note Interest $2,250 Cash Inflow
Mortgage Balance (Personal Residence) $280,476 Liability
Mortgage Balance (Land) 21,933 Liability
Mortgage Balance (Apartment) 60,282 Liability
Auto Loan Balance $15,693 Liability
Jerry's Employer's Matching Annuity 7,200 Savings
Education Fund 11242 Asset
% of Total
Assets Amount Assets
Liquid Assets
Checking Account Balance $7,000 0.62%
Savings Account Balance 15,000 35,000 1.33%
Money Market Mutual Fund Balance 20,000 emer. Fund 1.77%
Subtotal Liquid Assets 42,000 3.72%
Investment Assets
Jerry's Growth Mutual Fund 5,750 0.51%
Cassandra's Municipal Bond Fund 7,000 0.62%
Power Station, Inc. Stock 8,000 Begin edu. 0.71%
Education Fund (Charles 529 Plan) 14,795 fund with 1.31%
Jerry's Whole Life Insurance Cash Value 5,500 extra cash 0.49%
Jerry's Universal Life Insurance Cash Value 3,000 0.27%
Jerry's Treasury Note Current Market Value 147,837 13.10%
Jerry's Apartment Building 125,000 11.08%
Wizard Research Associates Ownership (1/4 interest) 250,000 22.16%
Subtotal Investment Assets 566,882 50.24%
Retirement Assets
Cassandra's IRA Accounts 17,000 1.51%
Cassandra's Defined Contribution Retirement Plan 35,000 3.10%
Subtotal Retirement Assets 52,000 4.61%
Personal Use Assets
Personal Residence 360,000 new 31.90%
Automobile #1 Value 25,000 2.22%
Automobile #2 Value 17,500 1.55%
Land near Ruidoso 65,000 5.76%
Subtotal Personal Use Assets 467,500 41.43%
Total Assets 1,128,382 100.00%
% of Total
Liabilities Amount Liabilities
Short-Term Liabilities 0 No CC debt
Subtotal Short-Term Liabilities 0 0.00%
Long-Term Liabilities
Personal Residence Mortgage Balance 280,476 new 74.12%
Land near Ruidoso Mortgage Balance 21,933 5.80%
Apartment Mortgage Balance 60,282 15.93%
Auto Loan Balance (1st Car) 15,693 4.15%
Subtotal Long-Term Liabilities 378,384 100.00%
Total Liabilities 378,384 100.00%
Net Worth $749,998
Net Worth Statement - Jerry & Cassandra Williams
As of August 2012
This is a statement of all of your cash inflows and outflows projected after you buy
a new home, ending on December 31, 2012. Since your cash inflows exceed your cash
outflows the amount of available cash flows is positive. Thus, you can invest, save, or
spend these funds. I suggest putting these funds in some type of planned investment
or using them to accomplish another goal you might have. Have you thought about
possibly starting an education fund? Or maybe start preparing funds to build your
vacation home in Ruidoso?
One contribution to this positive cash flow is your goal to reduce unnecessary
expenses. This sacrifice will bring us the much needed funds to accomplish future
goals. (Keep in mind some expenses may change such as utilities, gasoline
cosumption, furniture, moving costs, and the newly proposed planned investment idea)
Cash Inflows
Employment $183,000
Other Inflows 154,804
Total Cash Inflows 337,804
Cash Outflows
Payroll Taxes (72,524)
Planned Savings and Investments (10,383)
Personal Residence (133,907)
Land near Ruidoso (3,547)
Apartment Building (8,062)
Auto (17,500)
Living Expenses (44,978)
Other Outflows (43,350)
Total Cash Outflows (334,251)
Available Cash Flows $3,553
Statement of Cash FlowsJerry and Cassandra Williams
December 31, 2012
Payroll Taxes -22%
Planned Savings and Investments
-3%
Personal Residence
-40%
Land near Ruidoso
-1%
Apartment Building
-2%
Auto -5%
Living Expenses -12%
Other Outflows -13%
Cash Outflows for 2012
This is a statement showing all of your assets and liabilities as of August 2012.
I have forecasted that you sell your old house and buy your new home in 2012.
I assumed you would wait until the summer to move to Rnasom Canyon considering the
children's school semester. Thus, I estimated you would buy the house in June, and start
paying off the new mortgage (meaning three mortgage payments: June, July, August).
In 2011 when you should sell the condo, the newly acquired funds can be allocated
towards paying off your credit card debt. As you can see this statement shows a
zero balance for short-term liabilities, which means there is no credit card debt.
Your net worth is the number of assets minus the liabilities amount. You have a
positive net worth of $746,625.
Assets
Liquid Assets $42,000
Investment Assets 566,882
Retirement Assets 52,000
Personal Use Assets 467,500
Total Assets 1,128,382
Liabilities
Short-term Liabilities 0
Long-term Liabilities 378,384
Total Liabilities 378,384
Net Worth $749,998
Statement of Net WorthJerry and Cassandra Williams
August-12
Liquid Assets 4%
Investment Assets 50%
Retirement Assets 5%
Personal Use Assets 41%
Total Assets
Jerry & Cassandra Williams' Personal Data
Line Item Amount Monthly
Personal Residence $360,000 -$
Checking Account Balance 7,000
Savings Account Balance 15,000
Money Market Mutual Funds 20,000
Jerry's Growth Mutual Fund 5,750
Cassandra's Municipal Bond Fund 7,000
Power Station, Inc. Stock 8,000
Land near Ruidoso 65,000
Jerry's Apartment Building 125,000
Automobile #1 Value 25,000
Automobile #2 Value 17,500
Wizard Research Associates Ownership (1/4 interest) 250,000
Cassandra's Trust Value 100,000
Jerry's Whole Life Insurance Cash Value 5,500
Cassandra's IRA Accounts 17,000
Cassandra's Defined Contribution Retirement Plan Value 35,000
Jerry's Universal Life Insurance Cash Value 3,000
Jerry's Treasury Note Current Market Value 147,837
Closing Costs (Lubbock Home) 21,000
Closing Costs (Ransom Canyon Home) 5,641
Mortgage Downpayment (Personal Residence) 72,000
Home Owner's Association Fee (Personal Residence) 120
Mortgage P&I Payment (Personal Residence) 30,096 2,508
Property Tax (Personal Residence) 10,150
Mortgage P&I Payment (Land) 2,847 237
Property Tax (Land) 700
Mortgage P&I Payment (Apartment) 4,187 349
Auto Loan Payments (1st Car) 9,960 830
Child Support Payments (Jerry) 12,000 1,000
Jerry's Whole Life Insurance Premium Payments 2,000
Apartment Taxes 2,500
Apartment Maintenance 500
Charity Contributions 2,000
Jerry's University Annuity (Contribution) 7,200
Group Medical Insurance (Payroll Deduction) 4,200 350
Jerry's Universal Life Insurance Premium 800
Property & Liability Insurance Premium (Per. Residence) 1,800
Auto Insurance Premium (Both Cars) 1,300 (semi-annual)
Reinvested Investment Income 3,183
FICA (Jerry's Salary) 6,885
FICA (Jerry's Business Income) 3,475
FICA (Cassandra's Salary) 3,443
FIT 58,721
Property & Liability Insurance Premium (Apartment) 875
Out-of-Pocket Medical Expenses 1,525
Vacations 4,700
Personal Care 1500 125
Food 16620 1,385
Furniture, Appliance, Housing 4680 390
Child Care 6000 500
Entertainment 4740 395
Clothing 6000 500
Auto Maintenance 2100 175
Gasoline 4140 345
Utilities, including cable and internet 9420 785
Football and Basketball Tickets 5000
Miscellaneous 1800 150
Unreimbursed Business Expenses 1,350
Sale of Lubbock Home 63,405
Power Station, Inc. Stock Dividend 480
Money Market Mutual Fund Dividend 68
Jerry's Growth Mutual Fund Dividend 100
Apartment Building Rental Income 11,000
Jerry's University Salary 90,000
Jerry's Wizard Research Associates Net Income 48,000
Cassandra's Hospital Salary 45,000
Cassandra's Trust Income 5,000
Interest Income 110
Cassandra's Municipal Bond Fund Coupon 175
Jerry's U.S. Treasury Note Interest 2,250
Mortgage Balance (Personal Residence) 280,476
Mortgage Balance (Land) 21,933
Mortgage Balance (Apartment) 60,282
Auto Loan Balance (1st Car) 15,693
Jerry's Employer's Matching Annuity 7,200
Classification
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Asset
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Outflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Cash Inflow
Liability
Liability
Liability
Liability
Savings
Cash Inflow Cash Outflow GoalSale of Condo 110000 Transactions Costs (Condo) 2500
Increase in FIT from sale 19800
Increase Emergency Fund 8000 Emergency Fund
(put more money into goal of 35,000
Money Market Mtual Funds)
Pay Off Credit Card Debt 7843 Pay Off All Credit
(all at once) Card Debt Goal
Total Outflows 38143
Put into 6-month CD 71857
until House Purchase
(remainder from sale of
condo)
Interest on CD 359
Overall Net Cash Flow positive Put in Savings Account X? Reduce
(after you pay off credit #X? Expenditures Goal
card and reduce variable
expenses your CF
becomes positive)
More interest on savings acct. unknown?
Cash Timeline:How Goals/Recommendations are Funded
Present - 2011
Until Purchase
Sell Old House 63404.91 Closing Costs (old) 21000 Buy New House Goal
Interest from CD 359 Closing Costs (new)*** 5641
Cash from 6-month CD that matured 71857 Downpayment 72000
HOA fee 120
Total Inflows 135621 Increase in FIT from sale 11413
Increase in RE taxes 2350
Increase in annual mort pmt 11855
Total Outflows 124379
11242 Education Fund - use
to stat-up Charles' 529
***closing cost from new house were received from a closing costs calculator at www.realtor.com (information is in the appendix)
Remainder
Time of Purchase
Todays Cost (TA&M) $18,020
Todays Cost (UW-Madison) $35,171
Cost Escalation 7.00% Custodial Account (Laura) $89,087
Laura Age 14 Custodial Account (Elaine) $84,432
Elaine Age 12
Charles Age 6
College Start 18
College Stay 4
Investment Rate (Laura) 4.80%
IARR (Laura) -2.06%
Investment Rate (Elaine) 4.80%
IARR (Elaine) -2.06%
Investment Rate (Charles) 8.00%
IARR (Charles) 0.93%
Assumptions
Years 4 5 6 7 Total
College Cost $23,620.54 $25,273.98 $27,043.16 $28,936.18 $104,873.87
Required Current Investment $19,581.45 $19,992.51 $20,412.20 $20,840.70 $80,826.85
Custodial Account Current Value $89,087.00
Required Annual Ordinary Annuity -$2,318.65
Required Annual Annuity Due -$2,212.45
Years 6 7 8 9 Total
College Cost $27,043.16 $28,936.18 $30,961.71 $33,129.04 $120,070.09
Required Current Investment $20,412.20 $20,840.70 $21,278.19 $21,724.87 $84,255.96
Custodial Account Current Value $84,432.00
Required Annual Ordinary Annuity -$34.46
Required Annual Annuity Due -$32.88
Years 12 13 14 15 Total
College Cost $79,211.83 $84,756.66 $90,689.62 $97,037.90 $351,696.01
Required Current Investment $31,456.11 $31,164.85 $30,876.28 $30,590.39 $124,087.63
Available cash for now for 529 plan $14,795.01
Required Annual Ordinary Annuity $14,502.59
Required Annual Annuity Due $13,428.32
TODAY'S TOTAL COST $576,639.97
TODAY'S TOTAL REQUIRED INVESTMENT $289,170.44
College Costs
Laura
College Costs
Elaine
College Costs
Charles
Years 4 5 6 7 8 9
College Cost - Laura $23,620.54 $25,273.98 $27,043.16 $28,936.18 -$ -$
College Cost - Elaine - - $27,043.16 $28,936.18 $30,961.71 $33,129.04
College Cost - Charles - - - - - -
Total Annual College Cost $23,620.54 $25,273.98 $54,086.32 $57,872.36 $30,961.71 $33,129.04
Required Current Investment Total
Laura $19,581.45 $19,992.51 $20,412.20 $20,840.70 $80,826.85
Elaine $20,412.20 $20,840.70 $21,278.19 $21,724.87 $84,255.96
Charles $31,456.11 $31,164.85 $30,876.28 $30,590.39 $124,087.63
College Costs
10 11 12 13 14 15 Total
-$ -$ -$ -$ -$ -$ $104,873.87
- - - - - - $120,070.09
- - $79,211.83 $84,756.66 $90,689.62 $97,037.90 $351,696.01
-$ -$ $79,211.83 $84,756.66 $90,689.62 $97,037.90 $576,639.97
Custodial Account Funds Needed
$89,087.00 $0.00
$84,432.00 $0.00
N/A $124,087.63
Today's Total Required Investment $124,087.63
Required Annual Ordinary Annuity $14,502.59
Required Annual Annuity Due $13,428.32
Required Monthly Savings Annuity Due $1,208.55
Required Monthly Savings Ordinary Annuity $1,119.03
College Costs
Years 4 5 6 7 8 9 10 11 12 13 14 15 Total
College Cost - Laura $23,600 $25,300 $27,000 $28,900 -$ -$ -$ -$ -$ -$ -$ -$ $104,800
College Cost - Elaine - - $27,000 $28,900 $31,000 $33,100 - - - - - - $120,000
College Cost - Charles - - - - - - - - $79,200 $84,800 $90,700 $97,000 $351,700
Total Annual College Cost $23,600 $25,300 $54,000 $57,800 $31,000 $33,100 -$ -$ $79,200 $84,800 $90,700 $97,000 $576,500
Required
Current Investment Total
Laura $19,600 $20,000 $20,400 $20,800 $80,800 $89,087 -$
Elaine $20,400 $20,800 $21,300 $21,700 $84,200 $84,432 -$
Charles $31,500 $31,200 $30,900 $30,600 $124,200 N/A $124,200
Today's Total Required Investment $124,200
Required Annual Ordinary Annuity $14,500
Required Annual Annuity Due $13,400
Required Monthly Savings Ordinary Annuity $1,200
Required Monthly Savings Annuity Due $1,100
College Costs
Custodial Account Funds Needed
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $360,000 Asset
Checking Account Balance 7,000 Asset
Savings Account Balance 15,000 Asset
Money Market Mutual Funds 20,000 Asset
Jerry's Growth Mutual Fund 5,750 Asset
Cassandra's Municipal Bond Fund 7,000 Asset
Power Station, Inc. Stock 8,000 Asset
Land near Ruidoso 65,000 Asset
Jerry's Apartment Building 125,000 Asset
Auto #1 25,000 Asset
Auto #2 17,500 Asset
Wizard Research Associates 250,000 Asset
Cassandra's Trust Value 100,000 Asset
Jerry's Whole Life Insurance Cash Value 5,500 Asset
Cassandra's IRA Accounts 17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value 35,000 Asset
Jerry's Universal Life Insurance Cash Value 3,000 Asset
Jerry's Treasury Note Current Market Value 147,837 Asset
Closing Costs (Lubbock Home) 21,000 Cash Outflow
Closing Costs (Ransom Canyon Home) 5,641 Cash Outflow
Mortgage Downpayment (Personal Residence) 72,000 Cash Outflow
Home Owner's Association Fee (Personal Residence) 120 Cash Outflow
Mortgage P&I Payment (Personal Residence) 30,096 Cash Outflow
Property Tax (Personal Residence) 10,150 Cash Outflow
Mortgage P&I Payment (Land) 2,847 Cash Outflow
Property Tax (Land) 700 Cash Outflow
Mortgage P&I Payment (Apartment) 4,187 Cash Outflow
Auto Loan Payments 9,960 Cash Outflow
Child Support Payments (Jerry) 12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments 2,000 Cash Outflow
Apartment Taxes 2,500 Cash Outflow
Apartment Maintenance 500 Cash Outflow
Charity Contributions 2,000 Cash Outflow
Jerry's University Annuity (Contribution) 7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) 4,200 Cash Outflow
Jerry's Universal Life Insurance Premium 800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) 1,800 Cash Outflow
Auto Insurance Premium 1,300 Cash Outflow
Reinvested Investment Income 3,183 Cash Outflow
FICA (Jerry's Salary) 6,885 Cash Outflow
FICA (Jerry's Business Income) 3,475 Cash Outflow
FICA (Cassandra's Salary) 3,443 Cash Outflow
FIT 58,721 Cash Outflow
Property & Liability Insurance Premium (Apartment) 875 Cash Outflow
Out-of-Pocket Medical Expenses 1,525 Cash Outflow
Vacations 4,700 Cash Outflow
Personal Care 1,500 Cash Outflow
Food 16,620 Cash Outflow
Furniture, Appliance, Housing 4,680 Cash Outflow
Child Care 6,000 Cash Outflow
Entertainment 4,740 Cash Outflow
Clothing 6,000 Cash Outflow
Auto Maintenance 2,100 Cash Outflow
Gasoline 4,140 Cash Outflow
Utilities, including cable and internet 9,420 Cash Outflow
Football and Basketball Tickets 5,000 Cash Outflow
Miscellaneous 1,800 Cash Outflow
Unreimbursed Business Expenses 1,350 Cash Outflow
Sale of Lubbock Home 63,405 Cash Inflow
Power Station, Inc. Stock Dividend 480 Cash Inflow
Money Market Mutual Fund Dividend 68 Cash Inflow
Jerry's Growth Mutual Fund Dividend 100 Cash Inflow
Apartment Building Rental Income 11,000 Cash Inflow
Jerry's University Salary 90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income 48,000 Cash Inflow
Cassandra's Hospital Salary 45,000 Cash Inflow
Cassandra's Trust Income 5,000 Cash Inflow
Interest Income 110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon 175 Cash Inflow
Jerry's U.S. Treasury Note Interest 2,250 Cash Inflow
Mortgage Balance (Personal Residence) 280,476 Liability
Mortgage Balance (Land) 21,933 Liability
Mortgage Balance (Apartment) 60,282 Liability
Auto Loan Balance 15,693 Liability
Jerry's Employer's Matching Annuity 7,200 Savings
Cash from 6-month CD that matured 71857 Cash Inflow
Interest from 6-month CD (4 months in 2012) 359 Cash Inflow
Charles 529 Plan Annual Contribution 13428 Cash Outflow
% of Total
Cash Inflow Amount Inflow
Employment
Jerry's University Salary $90,000 26.64%
Jerry's Wizard Research Associates Net Income 48,000 14.21%
Cassandra's Hospital Salary 45,000 13.32%
Subtotal Employment 183,000 54.17%
Other Inflows
Sale of Lubbock Home 63,405 18.77%
Apartment Building Rental Income (Gross) 11,000 3.26%
Cassandra's Trust Income 5,000 1.48%
Interest on Municipal Bond Fund (Cassandra) 175 0.05%
Cash from 6-month CD that matured 71,857 21.27%
Interest from 6-month CD (4 months in 2012) 359 0.11%
Jerry's U.S. Treasury Note Interest 2,250 0.67%
Power Station, Inc. Stock Dividend 480 0.14%
Money Market Mutual Fund Dividend 68 0.02%
Jerry's Growth Mutual Fund Dividend 100 0.03%
Interest Income on Checking and Savings 110 0.03%
Subtotal Other Inflows 154,804 45.83%
Total Cash Inflows 337,804 100.00%
% of Total
Cash Outflow Amount Outflow
Payroll Taxes
FIT (Joint) 58,721 16.89%
FICA (Jerry's Salary) 6,885 1.98%
FICA (Jerry's Business Income) 3,475 1.00%
FICA (Cassandra's Salary) 3,443 0.99%
Subtotal Payroll Taxes 72,524 20.86%
Planned Savings and Investments
Reinvested Interest and Dividends 3,183 dip into 0.92%
Jerry's University Annuity ( 401k Contribution) 7,200 savings 2.07%
Charles 529 Plan Annual Contribution 13,428 until 2013 3.86%
Subtotal Planned Savings and Investments 23,811 6.85%
Personal Residence
Mortgage P&I Payment 30,096 8.66%
Property Tax 10,150 2.92%
Closing Costs 5,641 1.62%
Mortgage Downpayment 72,000 20.71%
Home Owner's Association Fee 120 0.03%
Property & Liability Insurance Premium 1,800 0.52%
Utilities, including cable and internet 9,420 2.71%
Cash Flow Statement - Jerry & Cassandra Williams
Year Ending December 31, 2012
Furniture, Appliance, Housing 4,680 1.35%
Subtotal Personal Residence 133,907 38.51%
Land near Ruidoso
Mortgage P&I Payment 2,847 0.82%
Property Tax 700 0.20%
Subtotal Land near Ruidoso 3,547 1.02%
Apartment Building
Mortgage P&I Payment 4,187 1.20%
Apartment Taxes 2,500 0.72%
Apartment Maintenance 500 0.14%
Property & Liability Insurance Premium 875 0.25%
Subtotal Apartment Building 8,062 2.32%
Automobile Expenses
Auto Loan Payments (1st Car) 9,960 2.86%
Auto Insurance Premium 1,300 0.37%
Auto Maintenance 2,100 0.60%
Gasoline 4,140 1.19%
Subtotal Automobile Expenses 17,500 5.03%
Living Expenses
Out-of-Pocket Medical Expenses 1,525 0.44%
Vacations 3,995 1.15%
Personal Care 1,500 0.43%
Food 15,789 4.54%
Child Care 6,000 1.73%
Entertainment 4,029 1.16%
Clothing 5,700 1.64%
Football and Basketball Tickets 5,000 1.44%
Miscellaneous 1,440 0.41%
Subtotal Living Expenses 44,978 12.94%
Other Outflows
Closing Costs (Lubbock Home) 21,000 6.04%
Jerry's Whole Life Insurance Premium Payments 2,000 0.58%
Group Medical Insurance (Payroll Deduction) 4,200 1.21%
Jerry's Universal Life Insurance Premium 800 0.23%
Child Support Payments (Jerry) 12,000 3.45%
Charity Contributions 2,000 0.58%
Unreimbursed Business Expenses 1,350 0.39%
Subtotal Other Outflows 43,350 12.47%
Total Cash Outflows 347,680 100.00%
Unidentified Cash Flow ($9,875) -2.92%
borrow from savings until 2013
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $360,000 Asset
Checking Account Balance 7,000 Asset
Savings Account Balance 15,000 Asset
Money Market Mutual Funds $20,000 Asset
Jerry's Growth Mutual Fund 5,750 Asset
Cassandra's Municipal Bond Fund 7,000 Asset
Power Station, Inc. Stock $8,000 Asset
Land near Ruidoso $65,000 Asset
Jerry's Apartment Building 125,000 Asset
Auto #1 25,000 Asset
Auto #2 $17,500 Asset
Wizard Research Associates 250,000 Asset
Cassandra's Trust Value 100,000 Asset
Jerry's Whole Life Insurance Cash Value $5,500 Asset
Cassandra's IRA Accounts $17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value 35,000 Asset
Jerry's Universal Life Insurance Cash Value 3,000 Asset
Jerry's Treasury Note Current Market Value $147,837 Asset
Closing Costs (Lubbock Home) 21,000 Cash Outflow
Closing Costs (Ransom Canyon Home) 5,641 Cash Outflow
Mortgage Downpayment (Personal Residence) $72,000 Cash Outflow
Home Owner's Association Fee (Personal Residence) $120 Cash Outflow
Mortgage P&I Payment (Personal Residence) 30,096 Cash Outflow
Property Tax (Personal Residence) 10,150 Cash Outflow
Mortgage P&I Payment (Land) $2,847 Cash Outflow
Property Tax (Land) 700 Cash Outflow
Mortgage P&I Payment (Apartment) 4,187 Cash Outflow
Auto Loan Payments $9,960 Cash Outflow
Child Support Payments (Jerry) $12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments 2,000 Cash Outflow
Apartment Taxes 2,500 Cash Outflow
Apartment Maintenance $500 Cash Outflow
Charity Contributions 2,000 Cash Outflow
Jerry's University Annuity (Contribution) 7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) $4,200 Cash Outflow
Jerry's Universal Life Insurance Premium $800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) 1,800 Cash Outflow
Auto Insurance Premium 1,300 Cash Outflow
Reinvested Investment Income $3,183 Cash Outflow
FICA (Jerry's Salary) 6,885 Cash Outflow
FICA (Jerry's Business Income) 3,475 Cash Outflow
FICA (Cassandra's Salary) $3,443 Cash Outflow
FIT $58,721 Cash Outflow
Property & Liability Insurance Premium (Apartment) 875 Cash Outflow
Out-of-Pocket Medical Expenses 1,525 Cash Outflow
Vacations $4,700 Cash Outflow
Personal Care 1,500 Cash Outflow
Food 16,620 Cash Outflow
Furniture, Appliance, Housing $4,680 Cash Outflow
Child Care $6,000 Cash Outflow
Entertainment 4,740 Cash Outflow
Clothing 6,000 Cash Outflow
Auto Maintenance $2,100 Cash Outflow
Gasoline 4,140 Cash Outflow
Utilities, including cable and internet 9,420 Cash Outflow
Football and Basketball Tickets $5,000 Cash Outflow
Miscellaneous $1,800 Cash Outflow
Unreimbursed Business Expenses 1,350 Cash Outflow
Sale of Lubbock Home 63,405 Cash Inflow
Power Station, Inc. Stock Dividend $480 Cash Inflow
Money Market Mutual Fund Dividend 68 Cash Inflow
Jerry's Growth Mutual Fund Dividend 100 Cash Inflow
Apartment Building Rental Income $11,000 Cash Inflow
Jerry's University Salary $90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income 48,000 Cash Inflow
Cassandra's Hospital Salary 45,000 Cash Inflow
Cassandra's Trust Income $5,000 Cash Inflow
Interest Income 110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon 175 Cash Inflow
Jerry's U.S. Treasury Note Interest $2,250 Cash Inflow
Mortgage Balance (Personal Residence) $280,476 Liability
Mortgage Balance (Land) 21,933 Liability
Mortgage Balance (Apartment) 60,282 Liability
Auto Loan Balance $15,693 Liability
Jerry's Employer's Matching Annuity 7,200 Savings
Education Fund 11242 Asset
% of Total
Assets Amount Assets
Liquid Assets
Checking Account Balance $7,000 remove 0.62%
Savings Account Balance 5,125 $9,875 for 0.46%
Money Market Mutual Fund Balance 20,000 529 plan 1.78%
Subtotal Liquid Assets 32,125 2.86%
Investment Assets
Jerry's Growth Mutual Fund 5,750 0.51%
Cassandra's Municipal Bond Fund 7,000 0.62%
Power Station, Inc. Stock 8,000 0.71%
Education Fund (Charles 529 Plan) 20,194 1.80%
Jerry's Whole Life Insurance Cash Value 5,500 0.49%
Jerry's Universal Life Insurance Cash Value 3,000 0.27%
Jerry's Treasury Note Current Market Value 147,837 13.15%
Jerry's Apartment Building 125,000 11.12%
Wizard Research Associates Ownership (1/4 interest) 250,000 22.24%
Subtotal Investment Assets 572,281 50.92%
Retirement Assets
Cassandra's IRA Accounts 17,000 1.51%
Cassandra's Defined Contribution Retirement Plan 35,000 3.11%
Subtotal Retirement Assets 52,000 4.63%
Personal Use Assets
Personal Residence 360,000 32.03%
Automobile #1 Value 25,000 2.22%
Automobile #2 Value 17,500 1.56%
Land near Ruidoso 65,000 5.78%
Subtotal Personal Use Assets 467,500 41.60%
Total Assets 1,123,906 100.00%
% of Total
Liabilities Amount Liabilities
Short-Term Liabilities 0
Subtotal Short-Term Liabilities 0 0.00%
Long-Term Liabilities
Personal Residence Mortgage Balance 280,476 74.12%
Land near Ruidoso Mortgage Balance 21,933 5.80%
Apartment Mortgage Balance 60,282 15.93%
Auto Loan Balance (1st Car) 15,693 4.15%
Subtotal Long-Term Liabilities 378,384 100.00%
Total Liabilities 378,384 100.00%
Net Worth $745,522
Net Worth Statement - Jerry & Cassandra Williams
As of August 2012
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $360,000 Asset
Checking Account Balance 7,000 Asset
Savings Account Balance 15,000 Asset
Money Market Mutual Funds 20,000 Asset
Jerry's Growth Mutual Fund 5,750 Asset
Cassandra's Municipal Bond Fund 7,000 Asset
Power Station, Inc. Stock 8,000 Asset
Land near Ruidoso 65,000 Asset
Jerry's Apartment Building 125,000 Asset
Auto #1 25,000 Asset
Auto #2 17,500 Asset
Wizard Research Associates 250,000 Asset
Cassandra's Trust Value 100,000 Asset
Jerry's Whole Life Insurance Cash Value 5,500 Asset
Cassandra's IRA Accounts 17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value 35,000 Asset
Jerry's Universal Life Insurance Cash Value 3,000 Asset
Jerry's Treasury Note Current Market Value 147,837 Asset
Closing Costs (Lubbock Home) 21,000 Cash Outflow
Closing Costs (Ransom Canyon Home) 5,641 Cash Outflow
Mortgage Downpayment (Personal Residence) 72,000 Cash Outflow
Home Owner's Association Fee (Personal Residence) 120 Cash Outflow
Mortgage P&I Payment (Personal Residence) 30,096 Cash Outflow
Property Tax (Personal Residence) 10,150 Cash Outflow
Mortgage P&I Payment (Land) 2,847 Cash Outflow
Property Tax (Land) 700 Cash Outflow
Mortgage P&I Payment (Apartment) 4,187 Cash Outflow
Auto Loan Payments 9,960 Cash Outflow
Child Support Payments (Jerry) 12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments 2,000 Cash Outflow
Apartment Taxes 2,500 Cash Outflow
Apartment Maintenance 500 Cash Outflow
Charity Contributions 2,000 Cash Outflow
Jerry's University Annuity (Contribution) 7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) 4,200 Cash Outflow
Jerry's Universal Life Insurance Premium 800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) 1,800 Cash Outflow
Auto Insurance Premium 1,300 Cash Outflow
Reinvested Investment Income 3,183 Cash Outflow
FICA (Jerry's Salary) 6,885 Cash Outflow
FICA (Jerry's Business Income) 3,475 Cash Outflow
FICA (Cassandra's Salary) 3,443 Cash Outflow
FIT 58,721 Cash Outflow
Property & Liability Insurance Premium (Apartment) 875 Cash Outflow
Out-of-Pocket Medical Expenses 1,525 Cash Outflow
Vacations 4,700 Cash Outflow
Personal Care 1,500 Cash Outflow
Food 16,620 Cash Outflow
Furniture, Appliance, Housing 4,680 Cash Outflow
Child Care 6,000 Cash Outflow
Entertainment 4,740 Cash Outflow
Clothing 6,000 Cash Outflow
Auto Maintenance 2,100 Cash Outflow
Gasoline 4,140 Cash Outflow
Utilities, including cable and internet 9,420 Cash Outflow
Football and Basketball Tickets 5,000 Cash Outflow
Miscellaneous 1,800 Cash Outflow
Unreimbursed Business Expenses 1,350 Cash Outflow
Sale of Lubbock Home 63,405 Cash Inflow
Power Station, Inc. Stock Dividend 480 Cash Inflow
Money Market Mutual Fund Dividend 68 Cash Inflow
Jerry's Growth Mutual Fund Dividend 100 Cash Inflow
Apartment Building Rental Income 11,000 Cash Inflow
Jerry's University Salary 90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income 48,000 Cash Inflow
Cassandra's Hospital Salary 45,000 Cash Inflow
Cassandra's Trust Income 5,000 Cash Inflow
Interest Income 110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon 175 Cash Inflow
Jerry's U.S. Treasury Note Interest 2,250 Cash Inflow
Mortgage Balance (Personal Residence) 280,476 Liability
Mortgage Balance (Land) 21,933 Liability
Mortgage Balance (Apartment) 60,282 Liability
Auto Loan Balance 15,693 Liability
Jerry's Employer's Matching Annuity 7,200 Savings
Cash from 6-month CD that matured 71857 Cash Inflow
Interest from 6-month CD (4 months in 2012) $359 Cash Inflow
Charles 529 Plan Annual Contribution 13,428 Cash Outflow
Maturing of U.S. Treasury Note 150,000 Cash Inflow
% of Total
Cash Inflow Amount Inflow
Employment
Jerry's University Salary $90,000 25.72%
Jerry's Wizard Research Associates Net Income 48,000 13.72%
Cassandra's Hospital Salary 45,000 12.86%
Subtotal Employment 183,000 52.30%
Other Inflows
Apartment Building Rental Income (Gross) 11,000 3.14%
Cassandra's Trust Income 5,000 1.43%
Interest on Municipal Bond Fund (Cassandra) 175 0.05%
Maturing of U.S. Treasury Note 150,000 42.87%
Jerry's U.S. Treasury Note Interest 0 matured 0.00%
Power Station, Inc. Stock Dividend 480 0.14%
Money Market Mutual Fund Dividend 68 0.02%
Jerry's Growth Mutual Fund Dividend 100 0.03%
Interest Income on Checking and Savings 110 0.03%
Subtotal Other Inflows 166,933 47.70%
Total Cash Inflows 349,933 100.00%
% of Total
Cash Outflow Amount Outflow
Payroll Taxes
FIT (Joint) 33,904 15.82%
FICA (Jerry's Salary) 6,885 3.21%
FICA (Jerry's Business Income) 3,475 1.62%
FICA (Cassandra's Salary) 3,443 1.61%
Subtotal Payroll Taxes 47,707 22.27%
Planned Savings and Investments
Reinvested Interest and Dividends 3,183 1.49%
Jerry's University Annuity ( 401k Contribution) 7,200 cash now 3.36%
Charles 529 Plan Annual Contribution 13,428 avaiable
Subtotal Planned Savings and Investments 23,811 4.85%
Personal Residence
Mortgage P&I Payment 30,096 14.05%
Property Tax 10,150 4.74%
Home Owner's Association Fee 120 0.06%
Property & Liability Insurance Premium 1,800 0.84%
Utilities, including cable and internet 9,420 4.40%
Furniture, Appliance, Housing 4,680 2.18%
Subtotal Personal Residence 56,266 26.26%
Land near Ruidoso
Mortgage P&I Payment 2,847 1.33%
Cash Flow Statement - Jerry & Cassandra Williams
Year Ending December 31, 2013
Property Tax 700 0.33%
Subtotal Land near Ruidoso 3,547 1.66%
Apartment Building
Mortgage P&I Payment 4,187 1.95%
Apartment Taxes 2,500 1.17%
Apartment Maintenance 500 0.23%
Property & Liability Insurance Premium 875 0.41%
Subtotal Apartment Building 8,062 3.76%
Automobile Expenses
Auto Loan Payments (1st Car) 0 no more 0.00%
Auto Insurance Premium 1,300 payments 0.61%
Auto Maintenance 2,100 0.98%
Gasoline 4,140 1.93%
Subtotal Automobile Expenses 7,540 3.52%
Living Expenses
Out-of-Pocket Medical Expenses 1,525 0.71%
Vacations 3,995 1.86%
Personal Care 1,500 0.70%
Food 15,789 7.37%
Child Care 6,000 2.80%
Entertainment 4,029 1.88%
Clothing 5,700 2.66%
Football and Basketball Tickets 5,000 2.33%
Miscellaneous 1,440 0.67%
Subtotal Living Expenses 44,978 20.99%
Other Outflows
Jerry's Whole Life Insurance Premium Payments 2,000 0.93%
Group Medical Insurance (Payroll Deduction) 4,200 1.96%
Jerry's Universal Life Insurance Premium 800 0.37%
Child Support Payments (Jerry) 12,000 5.60%
Charity Contributions 2,000 0.93%
Unreimbursed Business Expenses 1,350 0.63%
Subtotal Other Outflows 22,350 10.43%
Total Cash Outflows 214,262 93.73%
Unidentified Cash Flow $135,671 38.77%
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $360,000 Asset
Checking Account Balance 7,000 Asset
Savings Account Balance 15,000 Asset
Money Market Mutual Funds $20,000 Asset
Jerry's Growth Mutual Fund 5,750 Asset
Cassandra's Municipal Bond Fund 7,000 Asset
Power Station, Inc. Stock $8,000 Asset
Land near Ruidoso $65,000 Asset
Jerry's Apartment Building 125,000 Asset
Auto #1 25,000 Asset
Auto #2 $17,500 Asset
Wizard Research Associates 250,000 Asset
Cassandra's Trust Value 100,000 Asset
Jerry's Whole Life Insurance Cash Value $5,500 Asset
Cassandra's IRA Accounts $17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value 35,000 Asset
Jerry's Universal Life Insurance Cash Value 3,000 Asset
Jerry's Treasury Note Current Market Value $147,837 Asset
Closing Costs (Lubbock Home) 21,000 Cash Outflow
Closing Costs (Ransom Canyon Home) 5,641 Cash Outflow
Mortgage Downpayment (Personal Residence) $72,000 Cash Outflow
Home Owner's Association Fee (Personal Residence) $120 Cash Outflow
Mortgage P&I Payment (Personal Residence) 30,096 Cash Outflow
Property Tax (Personal Residence) 10,150 Cash Outflow
Mortgage P&I Payment (Land) $2,847 Cash Outflow
Property Tax (Land) 700 Cash Outflow
Mortgage P&I Payment (Apartment) 4,187 Cash Outflow
Auto Loan Payments $9,960 Cash Outflow
Child Support Payments (Jerry) $12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments 2,000 Cash Outflow
Apartment Taxes 2,500 Cash Outflow
Apartment Maintenance $500 Cash Outflow
Charity Contributions 2,000 Cash Outflow
Jerry's University Annuity (Contribution) 7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) $4,200 Cash Outflow
Jerry's Universal Life Insurance Premium $800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) 1,800 Cash Outflow
Auto Insurance Premium 1,300 Cash Outflow
Reinvested Investment Income $3,183 Cash Outflow
FICA (Jerry's Salary) 6,885 Cash Outflow
FICA (Jerry's Business Income) 3,475 Cash Outflow
FICA (Cassandra's Salary) $3,443 Cash Outflow
FIT $58,721 Cash Outflow
Property & Liability Insurance Premium (Apartment) 875 Cash Outflow
Out-of-Pocket Medical Expenses 1,525 Cash Outflow
Vacations $4,700 Cash Outflow
Personal Care 1,500 Cash Outflow
Food 16,620 Cash Outflow
Furniture, Appliance, Housing $4,680 Cash Outflow
Child Care $6,000 Cash Outflow
Entertainment 4,740 Cash Outflow
Clothing 6,000 Cash Outflow
Auto Maintenance $2,100 Cash Outflow
Gasoline 4,140 Cash Outflow
Utilities, including cable and internet 9,420 Cash Outflow
Football and Basketball Tickets $5,000 Cash Outflow
Miscellaneous $1,800 Cash Outflow
Unreimbursed Business Expenses 1,350 Cash Outflow
Sale of Lubbock Home 63,405 Cash Inflow
Power Station, Inc. Stock Dividend $480 Cash Inflow
Money Market Mutual Fund Dividend 68 Cash Inflow
Jerry's Growth Mutual Fund Dividend 100 Cash Inflow
Apartment Building Rental Income $11,000 Cash Inflow
Jerry's University Salary $90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income 48,000 Cash Inflow
Cassandra's Hospital Salary 45,000 Cash Inflow
Cassandra's Trust Income $5,000 Cash Inflow
Interest Income 110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon 175 Cash Inflow
Jerry's U.S. Treasury Note Interest $2,250 Cash Inflow
Mortgage Balance (Personal Residence) $280,476 Liability
Mortgage Balance (Land) 21,933 Liability
Mortgage Balance (Apartment) 60,282 Liability
Auto Loan Balance $15,693 Liability
Jerry's Employer's Matching Annuity 7,200 Savings
Education Fund Initial Investment 11242 Asset
% of Total
Assets Amount Assets
Liquid Assets
Checking Account Balance $7,000 0.70%
Savings Account Balance 15,000 1.50%
Money Market Mutual Fund Balance 20,000 2.00%
Subtotal Liquid Assets 42,000 4.20%
Investment Assets
Jerry's Growth Mutual Fund 5,750 0.58%
Cassandra's Municipal Bond Fund 7,000 0.70%
Power Station, Inc. Stock 8,000 0.80%
Education Fund (Charles 529 Plan) 33,623 3.36%
Jerry's Whole Life Insurance Cash Value 5,500 0.55%
Jerry's Universal Life Insurance Cash Value 3,000 0.30%
Jerry's Treasury Note Current Market Value 0 matured 0.00%
Jerry's Apartment Building 125,000 12.51%
Wizard Research Associates Ownership (1/4 interest) 250,000 25.02%
Subtotal Investment Assets 437,873 43.81%
Retirement Assets
Cassandra's IRA Accounts 17,000 1.70%
Cassandra's Defined Contribution Retirement Plan 35,000 3.50%
Subtotal Retirement Assets 52,000 5.20%
Personal Use Assets
Personal Residence 360,000 36.02%
Automobile #1 Value 25,000 2.50%
Automobile #2 Value 17,500 1.75%
Land near Ruidoso 65,000 6.50%
Subtotal Personal Use Assets 467,500 46.78%
Total Assets 999,373 100.00%
% of Total
Liabilities Amount Liabilities
Short-Term Liabilities 0
Subtotal Short-Term Liabilities 0 0.00%
Long-Term Liabilities
Personal Residence Mortgage Balance 280,476 77.33%
Land near Ruidoso Mortgage Balance 21,933 6.05%
Apartment Mortgage Balance 60,282 16.62%
Auto Loan Balance (1st Car) 0 paid off 0.00%
Subtotal Long-Term Liabilities 362,691 100.00%
Total Liabilities 362,691 100.00%
Net Worth $636,681
Net Worth Statement - Jerry & Cassandra Williams
As of December 2013
Jerry & Cassandra Williams' Personal Data
Line Item Amount Classification
Personal Residence $360,000 Asset
Checking Account Balance 7,000 Asset
Savings Account Balance 15,000 Asset
Money Market Mutual Funds 20,000 Asset
Jerry's Growth Mutual Fund 5,750 Asset
Cassandra's Municipal Bond Fund 7,000 Asset
Power Station, Inc. Stock 8,000 Asset
Land near Ruidoso 65,000 Asset
Jerry's Apartment Building 125,000 Asset
Auto #1 25,000 Asset
Auto #2 17,500 Asset
Wizard Research Associates 250,000 Asset
Cassandra's Trust Value 100,000 Asset
Jerry's Whole Life Insurance Cash Value 5,500 Asset
Cassandra's IRA Accounts 17,000 Asset
Cassandra's Defined Contribution Retirement Plan Value 35,000 Asset
Jerry's Universal Life Insurance Cash Value 3,000 Asset
Jerry's Treasury Note Current Market Value 147,837 Asset
Closing Costs (Lubbock Home) 21,000 Cash Outflow
Closing Costs (Ransom Canyon Home) 5,641 Cash Outflow
Mortgage Downpayment (Personal Residence) 72,000 Cash Outflow
Home Owner's Association Fee (Personal Residence) 120 Cash Outflow
Mortgage P&I Payment (Personal Residence) 30,096 Cash Outflow
Property Tax (Personal Residence) 10,150 Cash Outflow
Mortgage P&I Payment (Land) 2,847 Cash Outflow
Property Tax (Land) 700 Cash Outflow
Mortgage P&I Payment (Apartment) 4,187 Cash Outflow
Auto Loan Payments 9,960 Cash Outflow
Child Support Payments (Jerry) 12,000 Cash Outflow
Jerry's Whole Life Insurance Premium Payments 2,000 Cash Outflow
Apartment Taxes 2,500 Cash Outflow
Apartment Maintenance 500 Cash Outflow
Charity Contributions 2,000 Cash Outflow
Jerry's University Annuity (Contribution) 7,200 Cash Outflow
Group Medical Insurance (Payroll Deduction) 4,200 Cash Outflow
Jerry's Universal Life Insurance Premium 800 Cash Outflow
Property & Liability Insurance Premium (Personal Residence) 1,800 Cash Outflow
Auto Insurance Premium 1,300 Cash Outflow
Reinvested Investment Income 3,183 Cash Outflow
FICA (Jerry's Salary) 6,885 Cash Outflow
FICA (Jerry's Business Income) 3,475 Cash Outflow
FICA (Cassandra's Salary) 3,443 Cash Outflow
FIT 58,721 Cash Outflow
Property & Liability Insurance Premium (Apartment) 875 Cash Outflow
Out-of-Pocket Medical Expenses 1,525 Cash Outflow
Vacations 4,700 Cash Outflow
Personal Care 1,500 Cash Outflow
Food 16,620 Cash Outflow
Furniture, Appliance, Housing 4,680 Cash Outflow
Child Care 6,000 Cash Outflow
Entertainment 4,740 Cash Outflow
Clothing 6,000 Cash Outflow
Auto Maintenance 2,100 Cash Outflow
Gasoline 4,140 Cash Outflow
Utilities, including cable and internet 9,420 Cash Outflow
Football and Basketball Tickets 5,000 Cash Outflow
Miscellaneous 1,800 Cash Outflow
Unreimbursed Business Expenses 1,350 Cash Outflow
Sale of Lubbock Home 63,405 Cash Inflow
Power Station, Inc. Stock Dividend 480 Cash Inflow
Money Market Mutual Fund Dividend 68 Cash Inflow
Jerry's Growth Mutual Fund Dividend 100 Cash Inflow
Apartment Building Rental Income 11,000 Cash Inflow
Jerry's University Salary 90,000 Cash Inflow
Jerry's Wizard Research Associates Net Income 48,000 Cash Inflow
Cassandra's Hospital Salary 45,000 Cash Inflow
Cassandra's Trust Income 5,000 Cash Inflow
Interest Income 110 Cash Inflow
Cassandra's Municipal Bond Fund Coupon 175 Cash Inflow
Jerry's U.S. Treasury Note Interest 2,250 Cash Inflow
Mortgage Balance (Personal Residence) 280,476 Liability
Mortgage Balance (Land) 21,933 Liability
Mortgage Balance (Apartment) 60,282 Liability
Auto Loan Balance 15,693 Liability
Jerry's Employer's Matching Annuity 7,200 Savings
Cash from 6-month CD that matured 71857 Cash Inflow
Interest from 6-month CD (4 months in 2012) $359 Cash Inflow
Charles 529 Plan Annual Contribution 13,428 Cash Outflow
Maturing of U.S. Treasury Note 150,000 Cash Inflow
% of Total
Cash Inflow Amount Inflow
Employment
Jerry's University Salary $90,000 45.02%
Jerry's Wizard Research Associates Net Income 48,000 24.01%
Cassandra's Hospital Salary 45,000 22.51%
Subtotal Employment 183,000 91.53%
Other Inflows
Apartment Building Rental Income (Gross) 11,000 5.50%
Cassandra's Trust Income 5,000 2.50%
Interest on Municipal Bond Fund (Cassandra) 175 0.09%
Power Station, Inc. Stock Dividend 480 0.24%
Money Market Mutual Fund Dividend 68 0.03%
Jerry's Growth Mutual Fund Dividend 100 0.05%
Interest Income on Checking and Savings 110 0.06%
Subtotal Other Inflows 16,933 8.47%
Total Cash Inflows 199,933 100.00%
% of Total
Cash Outflow Amount Outflow
Payroll Taxes
FIT (Joint) 6,904 3.69%
FICA (Jerry's Salary) 6,885 3.68%
FICA (Jerry's Business Income) 3,475 1.86%
FICA (Cassandra's Salary) 3,443 1.84%
Subtotal Payroll Taxes 20,707 11.06%
Planned Savings and Investments
Reinvested Interest and Dividends 3,183 1.70%
Jerry's University Annuity ( 401k Contribution) 7,200 3.84%
Charles 529 Plan Annual Contribution 13,428
Subtotal Planned Savings and Investments 23,811 5.54%
Personal Residence
Mortgage P&I Payment 30,096 16.07%
Property Tax 10,150 5.42%
Home Owner's Association Fee 120 0.06%
Property & Liability Insurance Premium 1,800 0.96%
Utilities, including cable and internet 9,420 5.03%
Furniture, Appliance, Housing 4,680 2.50%
Subtotal Personal Residence 56,266 30.05%
Land near Ruidoso
Mortgage P&I Payment 2,847 1.52%
Property Tax 700 0.37%
Subtotal Land near Ruidoso 3,547 1.89%
Cash Flow Statement - Jerry & Cassandra Williams
Year Ending December 31, 2014
Apartment Building
Mortgage P&I Payment 4,187 2.24%
Apartment Taxes 2,500 1.34%
Apartment Maintenance 500 0.27%
Property & Liability Insurance Premium 875 0.47%
Subtotal Apartment Building 8,062 4.31%
Automobile Expenses
Auto Insurance Premium 1,300 0.69%
Auto Maintenance 2,100 1.12%
Gasoline 4,140 2.21%
Subtotal Automobile Expenses 7,540 4.03%
Living Expenses
Out-of-Pocket Medical Expenses 1,525 0.81%
Vacations 3,995 2.13%
Personal Care 1,500 0.80%
Food 15,789 8.43%
Child Care 6,000 3.20%
Entertainment 4,029 2.15%
Clothing 5,700 3.04%
Football and Basketball Tickets 5,000 2.67%
Miscellaneous 1,440 0.77%
Subtotal Living Expenses 44,978 24.02%
Other Outflows
Jerry's Whole Life Insurance Premium Payments 2,000 1.07%
Group Medical Insurance (Payroll Deduction) 4,200 2.24%
Jerry's Universal Life Insurance Premium 800 0.43%
Child Support Payments (Jerry) 12,000 6.41%
Charity Contributions 2,000 1.07%
Unreimbursed Business Expenses 1,350 0.72%
Subtotal Other Outflows 22,350 11.94%
Total Cash Outflows 187,262 92.83%
Unidentified Cash Flow $12,671 6.34%
plenty of funds for education
especially with treasury note funds
This is a statement of all of your cash inflows and outflows projected after you buy
a new home and begin to save for your children's education, ending on December 31, 2012.
Your cash outflows exceed your cash inflows so the amount of available cash flows is
negative. Thus, to contribute to Charles' 529 plan I suggest borrowing from your savings
account for this year. Next year, your treasury note of $150,000 will mature giving you
the much needed cash to help save for Charles' education over the upcoming years.
Cash Inflows
Employment $183,000
Other Inflows 154,804
Total Cash Inflows 337,804
Cash Outflows
Payroll Taxes (72,524)
Planned Savings and Investments (23,811)
Personal Residence (133,907)
Land near Ruidoso (3,547)
Apartment Building (8,062)
Auto (17,500)
Living Expenses (44,978)
Other Outflows (43,350)
Total Cash Outflows (347,680)
Available Cash Flows ($9,875)
Statement of Cash FlowsJerry and Cassandra Williams
December 31, 2012
Payroll Taxes -21%
Planned Savings and Investments
-7%
Personal Residence
-39%
Land near Ruidoso
-1%
Apartment Building
-2%
Auto -5% Living Expenses
-13% Other Outflows
-12%
Cash Outflows for 2012
This is a statement showing all of your assets and liabilities as of December 2012.
I have forecasted that you begin funding a 529 plan for Charles making annual contributions.
For 2012, cash must be borrowed from your liquid assets (savings acct.) to invest in your
529 plan for Charles. Once, you get excess funds you can replenish your desired savings level.
Your net worth is the number of assets minus the liabilities amount. You have a
positive net worth of $745,522.
Assets
Liquid Assets $32,125
Investment Assets 572,281
Retirement Assets 52,000
Personal Use Assets 467,500
Total Assets 1,123,906
Liabilities
Short-term Liabilities 0
Long-term Liabilities 378,384
Total Liabilities 378,384
Net Worth $745,522
Statement of Net WorthJerry and Cassandra Williams
December-12
Liquid Assets 3%
Investment Assets 51%
Retirement Assets 5%
Personal Use Assets 41%
Total Assets