Copyright 2022
Arrow Publications
ARROW PUBLICATIONS

 
                          
                         

      
"Books 
that 
       Behave
FINDING FINANCIAL FREEDOM
 
SAMPLE PLAN

The following shows five years of the more than sixty years of data for the completed multi-year lifetime sample cash flow worksheet and net worth worksheet that is discussed in the book. The worksheets can be used for any plan, from the simplest to the most involved.
email me
ARROW PUBLICATIONS

 
                          
                         

      
PLANNING YEAR ENDED ---------------------->
AGE DURING PLANNING YEAR:  BEN
AGE DURING PLANNING YEAR:  VERA

                    CASH FLOW STATEMENT
SOURCES OF INCOME:
TAXABLE INCOME:
   401(K)/403(B) WITHDRAWALS (FIRST INCOME)
   401(K)/403(B) WITHDRAWALS (SECOND INCOME)
   DIVIDENDS
   INCOME ON CUMULATIVE CASH FLOW
   IRA WITHDRAWALS (TRADITIONAL IRA)
   NET BUSINESS INCOME/LOSS
   SALARY/WAGES/TIPS (FIRST INCOME)
   SALARY/WAGES/TIPS (SECOND INCOME)
   SOCIAL SECURITY
   TAXABLE SECURITIES INTEREST
   VACATION PROPERTY RENTAL
   SALE OF VACATION PROPERTY
   OTHER TAXABLE SOURCE #3
   TOTAL TAXABLE INCOME
NON-TAXABLE INCOME:
  CREDIT CARD CASH ADVANCES
   EDUCATION FUND WITHDRAWALS
   EQUITY SECURITIES  WITHDRAWALS
   GIFTS RECEIVED (CASH)
   IRA WITHDRAWALS (ROTH IRA)
   OTHER CONSUMER CREDIT - CASH RECEIVED
   TAXABLE FIXED INCOME SECURITIES  WITHDRAWALS
   TAX EXEMPT FIXED INCOME SECURITIES WITHDRAWALS
   TAX EXEMPT INTEREST
   OTHER NON-TAXABLE SOURCE #1
   OTHER NON-TAXABLE SOURCE #2
   OTHER NON-TAXABLE SOURCE #3
   TOTAL NON-TAXABLE INCOME
TOTAL SOURCES OF INCOME

USES OF INCOME:
NON-DISCRETIONARY EXPENSES:
   CHILD CARE
   FOOD
   HOUSEHOLD
   INCOME TAXES-FEDERAL/STATE
   INSURANCE-LIFE/DISABILITY
   INSURANCE-MEDICAL/DENTAL
   INSURANCE-PROPERTY/CASUALTY
   MEDICAL/DENTAL EXPENSE (ABOVE INSURANCE)
   MORTGAGE PAYMENTS ON RESIDENCE
   MORTGAGE PAYMENTS ON VACATION PROPERTY
   OTHER CONSUMER CREDIT REPAYMENT
   PROPERTY TAXES
   SOC. SEC./MEDICARE TAXES (FIRST INCOME)
   SOC. SEC./MEDICARE TAXES (SECOND INCOME)
   UTILITIES
   VEHICLES
   OTHER NON-DISCRETIONARY EXPENSE #1
   OTHER NON-DISCRETIONARY EXPENSE #2
   OTHER NON-DISCRETIONARY EXPENSE #3
   TOTAL NON-DISCRETIONARY EXPENSES
DISCRETIONARY EXPENSES:
   401(K)/403(B) PLAN CONTRIBUTIONS (FIRST INCOME)
   401(K)/403(B) PLAN CONTRIBUTIONS (SECOND INCOME)
   CHARITABLE CONTRIBUTIONS
   CREDIT CARD REPAYMENT
   EDUCATION EXPENSES
   EDUCATION FUND CONTRIBUTIONS
   ENTERTAINMENT
   EQUITY SECURITIES PURCHASES
   GIFTS FOR OTHERS
   IRA CONTRIBUTIONS (ROTH IRA)
   IRA CONTRIBUTIONS (TRADITIONAL IRA)
   MISCELLANEOUS
   TAXABLE FIXED INCOME SECURITIES PURCHASES
   TAX EXEMPT FIXED INCOME SECURITIES PURCHASES
   TRAVEL/VACATIONS
   VEHICLE REPLACEMENT FUND CONTRIBUTIONS
   OTHER DISCRETIONARY EXPENSE #1
   OTHER DISCRETIONARY EXPENSE #2
   OTHER DISCRETIONARY EXPENSE #3
   TOTAL DISCRETIONARY EXPENSES
TOTAL USES OF INCOME

POSITIVE/NEGATIVE CASH FLOW



         NET WORTH STATEMENT (START OF YEAR)
ASSETS:
CASH AND CUMULATIVE CASH FLOW
EQUITY SECURITIES
TAXABLE FIXED INCOME SECURITIES
TAX EXEMPT FIXED INCOME SECURITIES
OTHER CURRENT ASSET #1
OTHER CURRENT ASSET #2
OTHER CURRENT ASSET #3
TOTAL CURRENT ASSETS

401(K)/403(B) PLAN (FIRST INCOME)
401(K)/403(B) PLAN (SECOND INCOME)
EDUCATION FUND
HOUSEHOLD GOODS
IRA (ROTH IRA)
IRA (TRADITIONAL IRA)
LIFE INSURANCE CASH VALUE
RESIDENCE
VACATION PROPERTY
VEHICLE REPLACEMENT FUND
VEHICLES
OTHER LONG-TERM ASSET #1
OTHER LONG-TERM ASSET #2
OTHER LONG-TERM ASSET #3
TOTAL LONG-TERM ASSETS

TOTAL ASSETS

LIABILITIES:
CREDIT CARDS
INCOME TAXES PAYABLE
OTHER CONSUMER CREDIT
OTHER SHORT-TERM DEBT #1
OTHER SHORT-TERM DEBT #2
OTHER SHORT-TERM DEBT #3
TOTAL CURRENT LIABILITIES

MORTGAGE ON RESIDENCE
MORTGAGE ON VACATION PROPERTY
OTHER LONG-TERM DEBT #1
OTHER LONG-TERM DEBT #2
OTHER LONG-TERM DEBT #3
TOTAL LONG-TERM LIABILITIES

TOTAL LIABILITIES

NET WORTH

CURRENT RATIO
DEBT TO WORTH RATIO
NON-DISCRETIONARY EXPENSES TO TOTAL INCOME
DISCRETIONARY EXPENSES TO TOTAL INCOME
TOTAL EXPENSES TO TOTAL INCOME
SAVINGS RATE


401(K) PLAN CONTRIBUTIONS BY COMPANY 
401(K) PLAN CONTRIBUTIONS BY COMPANY

VEHICLE REPLACEMENT COST


        2010
          40
          39




$0
$0
$1,200
$0
$0
$3,750
$75,000
$22,000
$0
$1,600
$2,400
$0
$0
$105,950

$0
$0
$0
$3,000
$0
$0
$0
$0
$0
$0
$0
$0
$3,000
$108,950



$5,000
$4,800
$3,000
$18,875
$1,200
$4,500
$2,000
$2,600
$15,400
$7,200
$0
$4,200
$5,738
$1,683
$7,500
$4,000
$0
$0
$0
$87,695

$2,250
$0
$2,400
$0
$0
$1,230
$1,200
$0
$3,000
$0
$2,000
$1,800
$0
$0
$2,000
$5,000
$0
$0
$0
$20,880
$108,575

$375





$0
$60,000
$40,000
$0
$0
$0
$0
$100,000

$68,500
$0
$2,200
$60,000
$0
$12,350
$1,000
$315,000
$120,000
$5,000
$25,000
$0
$0
$0
$609,050

$709,050


$2,200
$0
$0
$0
$0
$0
$2,200

$232,477
$100,000
$0
$0
$0
$332,477

$334,677

$374,373

4545.5%
89.4%
80.5%
19.2%
99.7%
0.3%


$2,250
$0

$0

        2011
          41
          40




$0
$0
$1,272
$4
$0
$3,938
$77,250
$22,660
$0
$1,600
$2,472
$0
$0
$109,195

$0
$0
$0
$3,000
$0
$0
$0
$0
$0
$0
$0
$0
$3,000
$112,195



$5,150
$4,944
$3,090
$19,453
$1,236
$4,680
$2,060
$2,704
$15,400
$7,200
$0
$4,326
$5,910
$1,733
$7,725
$4,120
$0
$0
$0
$89,731

$2,318
$0
$2,472
$0
$0
$1,230
$1,236
$0
$3,090
$0
$2,000
$1,854
$0
$0
$2,060
$5,050
$0
$0
$0
$21,310
$111,040

$1,155





$375
$63,600
$40,000
$0
$0
$0
$0
$103,975

$77,317
$0
$3,670
$57,000
$0
$15,355
$1,040
$324,450
$124,800
$10,301
$20,000
$0
$0
$0
$633,932

$737,907


$2,266
$0
$0
$0
$0
$0
$2,266

$228,004
$91,898
$0
$0
$0
$319,902

$322,168

$415,739

4588.5%
77.5%
80.0%
19.0%
99.0%
1.0%


$2,318
$0

$0

        2012
          42
          41




$0
$0
$1,348
$15
$0
$4,134
$79,568
$23,340
$0
$1,600
$2,546
$0
$0
$112,551

$0
$0
$0
$3,000
$0
$0
$0
$0
$0
$0
$0
$0
$3,000
$115,551



$5,305
$5,092
$3,183
$20,051
$1,273
$4,867
$2,122
$2,812
$15,400
$7,200
$0
$4,456
$6,087
$1,785
$7,957
$4,244
$0
$0
$0
$91,833

$2,387
$0
$2,546
$0
$0
$1,230
$1,273
$0
$3,183
$0
$2,000
$1,910
$0
$0
$2,122
$5,101
$0
$0
$0
$21,751
$113,584

$1,968





$1,530
$67,416
$40,000
$0
$0
$0
$0
$108,946

$86,803
$0
$5,243
$54,150
$0
$18,569
$1,082
$334,184
$129,792
$15,787
$16,000
$0
$0
$0
$661,610

$770,556


$2,334
$0
$0
$0
$0
$0
$2,334

$223,255
$83,423
$0
$0
$0
$306,678

$309,012

$461,544

4667.8%
67.0%
79.5%
18.8%
98.3%
1.7%


$2,387
$0

$0

      2013
          43
          42




$0
$0
$1,429
$35
$0
$4,341
$81,955
$24,040
$0
$1,600
$2,623
$0
$0
$116,022

$0
$0
$0
$3,000
$0
$0
$0
$0
$0
$0
$0
$0
$3,000
$119,022



$5,464
$5,245
$3,278
$20,669
$1,311
$5,062
$2,185
$2,925
$15,400
$7,200
$0
$4,589
$6,270
$1,839
$8,195
$4,371
$0
$0
$0
$94,003

$2,459
$0
$2,623
$0
$0
$1,230
$1,311
$0
$3,278
$0
$2,000
$1,967
$0
$0
$2,185
$5,152
$0
$0
$0
$22,205
$116,208

$2,814





$3,498
$71,461
$40,000
$0
$0
$0
$0
$114,959

$97,005
$0
$6,926
$51,443
$0
$22,009
$1,125
$344,209
$134,984
$21,462
$12,800
$0
$0
$0
$691,962

$806,921


$2,404
$0
$0
$0
$0
$0
$2,404

$218,213
$74,559
$0
$0
$0
$292,772

$295,176

$511,744

4782.0%
57.7%
79.0%
18.7%
97.6%
2.4%


$2,459
$0

$0

      2014
          44
          43




$0
$0
$1,515
$63
$0
$4,558
$84,413
$24,761
$0
$1,600
$2,701
$0
$0
$119,612

$0
$0
$0
$3,000
$0
$0
$0
$0
$0
$0
$0
$0
$3,000
$122,612



$5,628
$5,402
$3,377
$21,308
$1,351
$5,264
$2,251
$3,042
$15,400
$7,200
$0
$4,727
$6,458
$1,894
$8,441
$4,502
$0
$0
$0
$96,245

$2,532
$0
$2,701
$0
$0
$1,230
$1,351
$0
$3,377
$0
$2,000
$2,026
$0
$0
$2,251
$5,203
$0
$0
$0
$22,671
$118,915

$3,696





$6,312
$75,749
$40,000
$0
$0
$0
$0
$122,061

$107,968
$0
$8,727
$48,870
$0
$25,690
$1,170
$354,535
$140,383
$27,331
$10,240
$0
$0
$0
$724,915

$846,976


$2,476
$0
$0
$0
$0
$0
$2,476

$212,860
$65,288
$0
$0
$0
$278,148

$280,625

$566,351

4929.5%
49.5%
78.5%
18.5%
97.0%
3.0%


$2,532
$0

$0