Basic Nursing Budget

	A	B	C	F	G
1	Base Income	No overtime/differential		Taxes
2	Per hour	25		Annual Gross Income	54496
3	Weekly	1000		Payroll Deductions	11434.8
4	Bi-weekly	2000		Adjusted Gross Income	43061.2
5	Yearly	52000
6
7		With Guesstimate of differential
8	Hours of diff	12		Taxes	https://smartasset.com/taxes/income-taxes
9	Differential pay	4		Federal	1906
10	Weekly	1048		FICA	3294
11	Bi-weekly	2096		State
12	Yearly	54496		Local
13				Total Taxes	5200
14	Payroll Deductions and Benefits		(assume biweekly)
15	401k/403b	105	5%
16	Insurance	300		Net Income after taxes and benefits
17	Dental	20		Yearly	37861
18	Eye	5		Monthly	3155
19	Life insurance	10		Biweekly	1456
20	Other
21	Other
22	Other
23	Other
24	Total	440
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