Master Earnings

	A	B	C	D	E	F	G	H	I
1	Program	Total	Credits	After Refunded	After Stripe CC Fees	After Taxes	After Costs Charged on CC	After Costs Paid Out to staff	Parks share
2	Improv Fall 1	4128		3999	3839.04	3071.232	2995.232	898.5696	449.2848
3		32 kids at 129		-129 1 kid	-4%	20% goes to taxes	-46 ( 2 month web site) -30 (2months powr app)	Edmund keeps 70%
4	Dance Fall	?
5
6	Day Off Camp 10/21	4620	4376.82	4316.82	4144.1472	3315.31776	3088.56776	2078.56776	1039.28388
7	40.53	90x 30(k-8)+ 24x30(Prek)+ 30x 10 (ed)+ 45x 20(ac)		-60 2 went to impov			-59 email responder, - 77 zapier, -69 website, -6.75 3domains, 15 powr app	-75 isaac,-75 Chris,-105 Nat,-105 DaMarion,-90 Kim,-90 Saphora, -90 Riley,-45 Abi,-135 Dorthy,-200 Britt
8	Improv Day Off Camp 10/21	675			648	518.4		155.52	77.76
9		15x45				20% taxes		-362.88(70% to edmund)
10
11	Sat Sports: Soccer
12
13	Improv Fall 1	1950		1950	1872	1497.6	1497.6	1497.6	748.8
14
15									2315.12868
16
17
18
19
20
21
22
23
24
25
26
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