Income Value

Forensic Technicain $57,850.00

Total Gross Income $57,850.00

Taxes
Federal Income Tax (22%) $12,727.00
FICA Tax (7.65%) $4,425.53
State Income Tax (Ohio) (3.465%) $2,004.50
Total Taxes $19,157.03

Yearly Net Income $38,692.97

Monthly Net Income $3,224.41

Savings & Investments Value % of Net

Short-Term Savings (10% Goal) $322.50 10.00%
Long-Term investments (15% Goal) $483.76 15.00%
TOTAL $806.26 25.00%

Home Expenses Value % of Net

Mortagage ($55,500 value) $320.00 9.92%
Real Estate Taxes $69.00 2.14%
Homeowners Insurance $19.00 0.59%
Home Maintenance $200.00 6.20%
TOTAL $608.00 18.86%

Utility Expenses Value % of Net

Gas $80.00 2.48%
Electric $80.00 2.48%
Water & Shower $58.95 1.83%
Phone $0.00 0.00%
Cable $0.00 0.00%
Internet $50.00 1.55%
Cell Phone $80.00 2.48%
Total $348.95 10.82%

Auto/Transportation Expenses Value % of Net

Auto Loan (Used 2009 Cadillac STS AWD) $150.00 4.65%
Auto Fuel $250.00 7.75%
Auto Insurance $100.00 3.10%
Auto Maintenance $150.00 4.65%
TOTAL $650.00 20.16%

Food/Clothing Value % of Net

Groccery Store $100.00 3.10%
Dining Out $15.00 0.47%
Entertainment $25.00 0.78%
Clothing $72.00 2.23%
TOTAL $212.00 6.57%

Healthcare Value % of Net

Individual Plan (50% Contribution) $161.37 5.00%
Deductible $306.25 9.50%
Dental Family Plan $15.00 0.47%
TOTAL $482.62 14.97%

Total Expenses $3,107.83

Total Unspent $116.58