ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
MonthPre-tax parking price (monthly)Price (daily)SpotsRevenue (monthly)Post-tax cost (monthly)Aggregate pre-tax cost (monthly)Post-tax cost (daily)Payroll tax savings (monthly)
2
Month 1$75.00$3.41100$7,500.00$50.25$5,025.00$2.28$525
3
Month 2$75.00$3.41100$7,500.00$50.25$5,025.00$2.28$525
4
Month 3$75.00$3.41100$7,500.00$50.25$5,025.00$2.28$525
5
Month 4$75.00$3.41100$7,500.00$50.25$5,025.00$2.28$525
6
Month 5$75.00$3.41100$7,500.00$50.25$5,025.00$2.28$525
7
Month 6$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
8
Month 7$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
9
Month 8$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
10
Month 9$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
11
Month 10$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
12
Month 11$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
13
Month 12$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
14
Month 13$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
15
Month 14$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
16
Month 15$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
17
Month 16$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
18
Month 17$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
19
Month 18$100.00$4.55100$10,000.00$67.00$6,700.00$3.05$700
20
TOTALS$157,500.00$105,525.00$11,025
21
22
23
Total employer revenue + savings
$263,025.00
24
Total post-tax cost to employees
$105,525.00
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100