01/01-01/31

devon's report

revenue

monthly service sales (56)

$7,236.00

tips

$1,564.50

total revenue

$8,800.50

product commission earned

$18.40

- expenses

color cost $17.67 color client (29)

($512.43) + foils $20 = $532.43

client beverages ($112.00)

this is charged at $2/client seen in the month.

rent - commission ($18.40)

($1,381.60)

total due

$2,026.03

estimated taxes

$2,327.96

estimated amount to set aside for taxes this month.

$8,800.50 (sales)

-$2,026.03 (expenses)

=$6,774.47 (profit)

x 30% (taxes)

=$2,032.34 (tax for the month)

running total

january: $2,026.03

february:

march:

april:

may:

june:

july:

august:

september:

october:

november:

december:

total: $2,026.03

2024 est total tax: $26,100.31

2023 est total tax: $26,318.19

2022 est total tax: $26,940.05

2021 est total tax: $20,994.54

paycheck

take home pay

$4,742.24

— end of report —

01/01-01/31

yello's ad spend: $2,450

this is yello's advertising spend for the month (portland pickles sponsorship, laurelhurst theater, google ads)

×