Bloomin Onion

Popcorn Shrimp
French Toast

10% 10.50% 11.04%

9.35% 9.80% 10.25% 10.75%
1st 2nd 3rd 4th
100000 5Yrs 9350 9800 10250 10750
3Yrs 10000 10500 11040

3 Yrs 10% 10.50% 11.04%

5 Yrs 9.35% 9.80% 10.25% 10.75% 11.28%
Total
1st 2nd 3rd 4th 5th
600000 Income 60000 63000 66240
Tax 3000 3150 3312
Income After T 57000 59850 62928 179778

56100 58800 61500 64500 67680

2805 2940 3075 3225 3384
53295 55860 58425 61275 64296 228855
 11.28%
5th Total After TD Income AT
11280 51430 48858.5
31540 29963

Difference 19890 18895.5 0

49077