Total Salary Tax Rate After Tax Yr After Tax Mo

8/14/2019 Total Salary Tax Rate After Tax Yr After Tax Mo

1/14

Total Salary $60,000 Expenses Per Month EatingTax Rate 38.00% Rent 1100 # of times/wkAfter tax yr $37,200 Electric 35 Avg costAfter Tax mo $3,100 Water 30 Monthly CostAfter tax bi-mo $1,550.00 Insurance 100 Eating

Gas 32 # of times/wk

Cable 23 Avg costCell 50 Monthly CostLoans 264 GoiTransportation 50 # of times/wkIncidental 100 Avg costTotal $1,784 Monthly Cost

After non-Fd exp. Food Net income left entertainment savings/mo savings/yr

$1,316 175 $1,141 $795.50 $345.50 $4,146.04

After clothingSigning Bonus $3,367.50 $1,251.50

Clothing Expenses Summer StartType Number Avg Cost Per Total $2,116.00

Shoes 2 $175.00 $350.00Suits 3 $268.67 $806.00Socks 5 $12.00 $60.00Coat 1 $300.00 $300.00Ties 5 $50.00 $250.00Sweaters 2 $75.00 $150.00Shirts 5 $70.00 $350.00

$2,266

Other Payroll DeductionsHealth Ins 13Dental 3FSA-health 30 Annually: 720Trans. 40Total 86

Full Paycheck $1,731.63401k 150Other 86After Deductions $1,495.63Post tax adv. $1,554.63


2/14

Out Lunch59

193.5ut Dinner

3

20258

ng Out2

40344

Shoes, Suits, Socks, Ties, Coat, and Shirts


3/14

Total Bill January February March April May June July AugustElectric 60 60 60 80 160 180 190 180

Gas 170 170 100 60 40 40 40 40Cable 70 70 70 70 70 70 70 70Total 300 300 230 210 270 290 300 290

My Share January February March April May June July AugustElectric 20 20 20 27 53 60 63 60

Gas 57 57 33 20 13 13 13 13Cable 23 23 23 23 23 23 23 23Total 100 100 77 70 90 97 100 97

# of Roomates 3

Janu

ary M

arc

hAprilMayJune JulySept

em-

berNove

mbe

0

20

40

60

80

100

120

140

160

180

200

Electric

Gas

Cable

ColumnColumn

0

10

20

30

40

50

60

70

80

90

100

Janu

aryMarch May June JulySepte

mbNovembAver

age

0

10

20

30

40

50

60

70

80

90

100

110

120

Total


4/14

September October November December Average100 60 60 60 10460 100 170 170 9770 70 70 70 70

230 230 300 300 271

September October November December Average Avg +33 20 20 20 35 49 30%20 33 57 57 32 45 40%23 23 23 23 23 2377 77 100 100 90 117

lumnColumnColumnColumnColumnColumn

Gas

Electric

Cable


5/14

Percent Loan Type Date Issued Amount Int. Rate Auto D reduction Net Interest (yr)26.9% Perkins 8/31/2005 $6,425.00 5.00% 0.00% 5.00%3.8% Stafford Unsub 9/30/2005 $908.00 3.61% 3.00% 0.61%5.6% Stafford Sub 9/30/2005 $1,349.81 3.61% 3.00% 0.61%

14.5% Stafford Sub 8/21/2006 $3,476.50 6.80% 3.00% 3.80%

22.8% Stafford Sub 8/20/2007 $5,463.07 6.80% 3.00% 3.80%17.3% Stafford Unsub 8/18/2008 $4,130.83 6.80% 0.25% 6.55%9.0% Perkins 9/25/2008 $2,160.00 5.00% 0.00% 5.00%

5.85% 4.40%

Scenario 1 Scenario 2Payoff Amt Balance Payoff Amt Balance

$0.00 $23,913.21 $6,290.83 $17,622.38

Principal $23,913 Principal $17,622Years 10 Years 10Periods 12 Periods 12Total Periods 120 Total Periods 120Int. Rate 5.85% Int. Rate 5.85%Int. Rate (mo) 0.488% Int. Rate (mo) 0.488%Monthly Pmt 264 Monthly Pmt 194

Leftover Assets 19,760.89 Leftover Assets $13,470.06


6/14

Net Interest (mo)0.42%0.05%0.05% Perkins Total Err:5040.32% Stafford U Total Err:504

0.32% Stafford S Total Err:5040.55% TOTAL $23,913.210.42%

0.367%

Scenario 3Payoff Amt Balance$11,753.90 $12,159.31

Principal $12,159Years 10Periods 12Total Periods 120Int. Rate 5.85%Int. Rate (mo) 0.488%Monthly Pmt 134

Leftover Assets $8,006.99


7/14

Assets

Page 7

Bank Balances NowING $6,300.00Morgan $1,600.00Bank of America $500.00Total $8,400.00

Stock Shares Price ValueAllstate 220 $27.36 $6,019.20 Total Assets NowMcDonalds 50 $55.13 $2,756.50VTI 51 $50.69 $2,585.19

Total $11,360.89

# of shares to sell for: $500 $1,000 $1,500 $2,000 $2,500Allstate 18.27 36.55 54.82 73.10 91.37Mcdonalds 9.07 18.14 27.21 36.28 45.35VTI 9.86 19.73 29.59 39.46 49.32


8/14

Assets

Page 8

$19,760.89

$3,000109.65

--


9/14

Realtime Stock

Page 9

Allstate McDonaldsLast Trade: 27.36 Last Trade: 55.13Trade Time: 4:00pm ET Trade Time: 4:00pm ETChange: Up 0.45 (1.67%) Change: Up 0.07 (0.13%)Prev Close: 26.91 Prev Close: 55.06Open: 27.37 Open: 55.11Bid: N/A Bid: N/AAsk: N/A Ask: N/A1y Target Est: 30.13 1y Target Est: 65.31


10/14

Realtime Stock

Page 10

VTILast Trade: 50.69Trade Time: 4:00pm ETChange: Up 0.84 (1.69%)Prev Close: 49.85Open: 50.28Bid: 50.27 x 400Ask: 51.15 x 1500NAV: 49.82


11/14

Avascent

Page 11

CompsLECG Perficient Navigant Accenture

Employees 1,056 1,427 2,539 186,000Revenues $335,000,000.00 $218,150,000.00 $776,060,000.00 $25,313,000,000.00Rev/emp $317,234.85 $152,873.16 $305,655.77 $136,091.40

Overall Avg Rev/emp $273,449.59Best Strat Comps $355,783.95Midpoint $314,616.77

# Pay TotalAnalyst 16 $65,000.00 $1,040,000.00Senior Analyst 8 $80,000.00 $640,000.00Consultant 13 $95,000.00 $1,235,000.00Sr Consultant 5 $110,000.00 $550,000.00Engmt mgr 5 $150,000.00 $750,000.00Partner 9 $400,000.00 $3,600,000.00Support 4 $80,000.00 $320,000.00Total Emp. 60 $8,135,000.00

Other Costs 2,000,000.00Fringe/emp $75,000.00 $4,500,000.00Total $14,635,000.00


12/14

Avascent

Page 12

Bearingpoint CRA Huron

17,100 823 1,600$3,455,000,000.00 $376,750,000.00 $547,950,000.00

$202,046.78 $457,776.43 $342,468.75

Tax Rate 38.00%

Low Mid HighRevenue $16,406,975.47 $18,877,006.21 $21,347,036.94COGS + SG&A $14,635,000.00 $14,635,000.00 $14,635,000.00Pretax Income $1,771,975.47 $4,242,006.21 $6,712,036.94Tax $673,350.68 $1,611,962.36 $2,550,574.04Net Income $1,098,624.79 $2,630,043.85 $4,161,462.90Per Partner Bonus $122,069.42 $292,227.09 $462,384.77

All-in Partner pay $522,069.42 $692,227.09 $862,384.77


13/14

Expenses Per MonthTotal Salary $30,000 Rent 950Tax Rate 28.00% Electric 49After tax yr $21,600 Water 20After Tax mo $1,800 InsuranceAfter Tax wk $415.38 Gas 45

After Tax hr $10.38 Cable 23After tax bi-mo $900.00 Cell 50

Loans 0Transportation 80Incidental 40Total $1,257

After non-Fd exp. Food Net income left entertainment savings/mo savings/yr $543 200 $343 $320.00 $22.94 $275.33


14/14

Eating Out# of times/wk 2Avg cost 10Monthly Cost 80

Going Out# of times/wk 3Avg cost 20Monthly Cost 240

Documents

Total Salary Tax Rate After Tax Yr After Tax Mo