Payroll Projection
1999* 2000** 2001 2002 2003
1. Bookkeeper, $2,200 $2,420 $2,662 $2,928 $3,221
2. Partner Salary $0 $2,500 $3,000 $4,000 $5,000 Per Person Per month
Payroll Subtotal Per Month $2,200 $12,420 $14,662 $18,928 $23,221
Burden @ 25% $550 $3,105 $3,665 $4,732 $5,805
TOTAL PAYROLL $2,750 $15,525 $18,328 $23,660 29,026
* Partners take no salary in 1999
** Partners take salary in the last 8 months of the year
*** Bookkeeper salary rises 10% per year