HBRK Associates Payroll Analisis 2010 2008 2008 2008 Total 2009 2009 2009 Total Pay Pay Education Employee Salary Bonus Education 2008 Salary Bonus Education 2009 Cut $ Cut % Estimate Emad Hanna 105,000 10,000 9,430 124,430 94,500 - 13,168 107,668 16,762 13% a 15,000 William Murphy 115,000 - - 115,000 103,500 - - 103,500 11,500 10% Ha Beller 225,000 75,000 69,259 369,259 202,500 - 72,666 275,166 94,093 25% 60,000 Rich Kahn 215,000 25,000 - 240,000 193,500 - 1,100 194,600 45,400 19% 17,500 Bella Klein 100,000 10,000 19,830 129,830 90,000 - 17,390 107,390 22,440 17% 27.500 Total HBRK Payroll 760,000 120,000 98,519 978,519 684,000 - 104,324 788,324 190,195 120,000 I a Assumes that Emad son will receive a college scholarship. If he does not then this number can be 30,000 - 35,000 EFTA_R1_00170824 EFTA01810090