EFTA00727266.pdf

HBRK Associates Payroll Analysis 2010 2008 2008 Total 2009 2009 Total Pay Pay Education Employee Salary Bonus 2008 Salary Bonus 2009 Cut $ Cut % Estimate Emad Hanna 105,000 10,000 115,000 94,500 - 94,500 20,500 18% a 15,000 William Murphy 115,000 - 115,000 103,500 - 103,500 11,500 10% - Harry Beller 225,000 75,000 300,000 202,500 - 202,500 97,500 33% 60,000 Rich Kahn 215,000 25,000 240,000 193,500 - 193,500 46,500 19% 17,500 Bella Klein 100,000 10,000 110,000 90,000 - 90,000 20,000 18% 27,500 Total HBRK Payroll 760,000 120,000 880,000 684,000 - 684,000 196,000 120,000 a Assumes that Emad son will receive a college scholarship. If he does not then this number can be 30,000 - 35,000 EFTA00727266