Professional Documents
Culture Documents
Budget Sheet Share
Budget Sheet Share
Basic Information
Salary
State Tax (%)
County Tax (%)
Medicare (%)
Social Security (%)
Federal Witholding (%)
Rent
Water
Electric
Expense Type
Contribution
$70,000.00
3.16%
1.51%
1.42%
6.07%
13.68%
Roommates
0
Raise Percentage
0.00%
$1,139.00
$31.00
$65.00
Bi-Weekly
Monthly
Annually
6.00%
8.00%
100.00%
2.00%
2.00%
7.00%
1.00%
6.00%
Contribution Type
Rent
Renter's Insurance
Water
Electric
525.69
4.77
14.31
30.00
1,139.00
10.33
31.00
65.00
13,668.00
123.96
372.00
780.00
College Loans
Groceries
192.33
92.31
416.71
200.00
69.23
150.00
121.91
40.45
92.31
7.38
32.30
264.13
87.64
200.00
15.98
69.99
3,169.60
1,051.68
2,400.00
191.76
839.88
53.85
188.46
26.92
116.67
408.33
58.33
1400.00
4900.00
700.00
0.00
0.00
0.00
Retirement Estimates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5 years
10 years
25 years
40 years
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$1,492.21
$3,233.12
$38,797.40
Fuel
Total
Value
$15,000.00
$16,847.99
$1,000.00
11/10/12
11/25/17
06/07/13
209
4.99%
60
$264.13
$12,415.20
Percentage
401K (%)
Roth IRA (%)
Company Match (%)
Employee Stock Purchase Program
Investment Account
Savings (%)
Giving (%)
Bi-Weekly
Monthly Annually
Credit Type
2,692.31
57.49
368.31
163.42
38.23
85.08
40.65
5,833.33
124.56
798.00
354.08
82.83
184.33
88.08
70,000.00
1,494.74
9,576.00
4,249.00
994.00
2,212.00
1,057.00
5,000.52
2,400.00
Gross Pay
Benefits (See F34)
Federal Withholding
Social Security
Medicare
State Tax
County Tax
1,800.00
Net Pay
1,939.13
4,201.44
50,417.26
Bonus Info
161.54
323.08
215.38
53.85
$1,508.36
350.00
700.00
466.67
116.67
$3,268.11
4,200.00
8,400.00
5,600.00
1,400.00
$39,217.26
$16.15
$137.34
$34.99
$297.56
$419.86
$3,570.77
401K Contribution
401K Contribution + Company Match
Roth IRA Contribution
ESPP Contribution
New Net Pay
Leftover
Leftover + Estimated Credits
Benefit Type
401K
SS
81,398.37
191,192.57
808,492.96
2,323,405.86
Amount
39.23
7.62
6.85
3.79
0.00
0.00
Total
$57.49
21,245.00
42,490.00
106,225.00
169,960.00
Total + Savings
$127,143.37
$282,682.57
$1,037,217.96
$2,689,365.86
Total
Bonus (Yes/No)
Bonus Percentage
Performance Bonus
Months Employed
Employee Bonus Level
Annually
1,188.91
1,962.00
0.00
0.00
$3,150.91
Value
1
8.70%
0.00%
5
5.00%
Loan Amount
$14,000.00
$14,000.00
$13,794.08
$13,587.31
$13,379.68
$13,171.18
$12,961.82
$12,751.59
$12,540.48
$12,328.49
$12,115.63
$11,901.87
$11,687.23
$11,471.70
$11,255.27
$11,037.94
$10,819.70
$10,600.56
$10,380.51
$10,159.54
$9,937.66
$9,714.85
$9,491.11
$9,266.45
$9,040.85
$8,814.31
$8,586.83
$8,358.40
$8,129.02
$7,898.70
$7,667.41
$7,435.16
$7,201.94
$6,967.76
60
$205.92
$206.77
$207.63
$208.50
$209.36
$210.23
$211.11
$211.99
$212.87
$213.75
$214.64
$215.53
$216.43
$217.33
$218.23
$219.14
$220.05
$220.97
$221.89
$222.81
$223.74
$224.67
$225.60
$226.54
$227.48
$228.43
$229.38
$230.33
$231.29
$232.25
$233.22
$234.19
$235.16
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
$6,732.60
$6,496.46
$6,259.34
$6,021.24
$5,782.14
$5,542.05
$5,300.97
$5,058.88
$4,815.78
$4,571.67
$4,326.55
$4,080.41
$3,833.24
$3,585.05
$3,335.82
$3,085.56
$2,834.26
$2,581.91
$2,328.52
$2,074.07
$1,818.56
$1,561.99
$1,304.35
$1,045.64
$785.85
$524.99
$263.04
$28.00
$27.01
$26.03
$25.04
$24.04
$23.05
$22.04
$21.04
$20.03
$19.01
$17.99
$16.97
$15.94
$14.91
$13.87
$12.83
$11.79
$10.74
$9.68
$8.62
$7.56
$6.50
$5.42
$4.35
$3.27
$2.18
$1.09
$236.14
$237.12
$238.10
$239.09
$240.09
$241.09
$242.09
$243.10
$244.11
$245.12
$246.14
$247.17
$248.19
$249.23
$250.26
$251.30
$252.35
$253.40
$254.45
$255.51
$256.57
$257.64
$258.71
$259.79
$260.87
$261.95
$263.04
Payment
$264.13
Ending Balance
$13,794.08
$13,587.31
$13,379.68
$13,171.18
$12,961.82
$12,751.59
$12,540.48
$12,328.49
$12,115.63
$11,901.87
$11,687.23
$11,471.70
$11,255.27
$11,037.94
$10,819.70
$10,600.56
$10,380.51
$10,159.54
$9,937.66
$9,714.85
$9,491.11
$9,266.45
$9,040.85
$8,814.31
$8,586.83
$8,358.40
$8,129.02
$7,898.70
$7,667.41
$7,435.16
$7,201.94
$6,967.76
$6,732.60
$6,496.46
$6,259.34
$6,021.24
$5,782.14
$5,542.05
$5,300.97
$5,058.88
$4,815.78
$4,571.67
$4,326.55
$4,080.41
$3,833.24
$3,585.05
$3,335.82
$3,085.56
$2,834.26
$2,581.91
$2,328.52
$2,074.07
$1,818.56
$1,561.99
$1,304.35
$1,045.64
$785.85
$524.99
$263.04
($0.00)