Expense and profit tracking

	A	B	C	D	E	F	G
1		Earnings	Expenses	IRA Deposits	Pre-paid Tax Quarterlies
2	UpWork income	$25,000.00
3	PayPal income	$1,000.00
4	Wave income	$6,000.00
5	Stripe income	$3,000.00
6
7	TOTAL	$35,000.00
8
9	General business expenses		$7,000.00
10	Home office deduction		$1,500.00
11	Processing Fees		$500.00
12
13	IRA account #1			$500.00
14	IRA account #2			$500.00
15
16	April 15				$500.00
17	June 15				$500.00
18	September 15				$500.00
19	January 15				$500.00
20
21
22	Gross Income	$35,000.00		For 365 Days of 2016		For 12 Months of 2016
23	Net income	$25,000.00		$95.89	Daily dollars	$2,916.67	Monthly gross
24	Tax rate - 15.3%	$3,825.00		$68.49	Daily net dollars	$2,083.33	Monthly net
25	Taxes owed (minus pre-paid)	$1,825.00		$10.48	Daily tax	$318.75	Monthly tax
26	Net after taxes	$21,175.00		$58.01	Daily after tax	$1,764.58	Monthly after tax
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100