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 —
yello's ad spend: $2,450
this is yello's advertising spend for the month (portland pickles sponsorship, laurelhurst theater, google ads)