Il Hire date: 9/1/2009 2009 2010 2011 2012 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