2009 2010 2011 2012
Il Hire date: 9/1/2009
Salary 25,000 25,000 25,000 25,000
Butterfly Trust - - 20,000
Payroll Taxes 2,000 2,000 2,000 2,000
Health / Dental / Life 5,820 6,360 7,809 8,605
Apartment 2G - actual costs (2010 16,587.96 2011 16,626.54)
Apartment FMV (conservative est 2,800 per month) 33,600 33,600
Apartment Painting 3,030
Other 12,849 14,931 22,529
Doctors / Dentists 2,479 2,000
Education 42,000
Total 90,148 48,291 112,938 72,235
EFTA_R1_00172043
EFTA01810323