This comment was posted to reddit on Dec 22, 2014 at 7:08 pm and was deleted within 10 hour(s) and 51 minutes.

```
,Taxes,,,,,,,,,,,,,
,2014 Expect,Income,adj income,taxes paid,bonus ,bonus tax,taxes paid,taxable income as of date,taxes withheld as of date,taxes payable as of,refund receivable as of,,,
0,0,0,0,0,,,0,0,0,0,0,,,
1,jan,=$C$18/12,=C4-20,860,,,=E4+G4,=MAX(0,SUM($D$4:D4)+SUM($F$4:F4)-$O$14),=SUM($H$4:H4),=MIN(I4,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I4-$Q$6))*$R$7+MIN(MAX(0,I4-$Q$7),$Q$8-$Q$7)*$R$8,=J4-K4,,Deductions,
2,feb,=$C$18/12,=C5-20,860,,,=E5+G5,=MAX(0,SUM($D$4:D5)+SUM($F$4:F5)-$O$14),=SUM($H$4:H5),=MIN(I5,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I5-$Q$6))*$R$7+MIN(MAX(0,I5-$Q$7),$Q$8-$Q$7)*$R$8,=J5-K5,,standard deduction,
3,mar,=$C$18/12,=C6-20,860,,,=E6+G6,=MAX(0,SUM($D$4:D6)+SUM($F$4:F6)-$O$14),=SUM($H$4:H6),=MIN(I6,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I6-$Q$6))*$R$7+MIN(MAX(0,I6-$Q$7),$Q$8-$Q$7)*$R$8,=J6-K6,,personal exclusion,
4,apr,=$C$18/12,=C7-20,860,,,=E7+G7,=MAX(0,SUM($D$4:D7)+SUM($F$4:F7)-$O$14),=SUM($H$4:H7),=MIN(I7,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I7-$Q$6))*$R$7+MIN(MAX(0,I7-$Q$7),$Q$8-$Q$7)*$R$8,=J7-K7,,stud loan int,
5,may,=$C$18/12,=C8-20,860,,,=E8+G8,=MAX(0,SUM($D$4:D8)+SUM($F$4:F8)-$O$14),=SUM($H$4:H8),=MIN(I8,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I8-$Q$6))*$R$7+MIN(MAX(0,I8-$Q$7),$Q$8-$Q$7)*$R$8,=J8-K8,,cap't loss,
6,jun,=$C$18/12,=C9-20,860,=C9*12*0.2*0.4,=F9*0.33-F9*0.07,=E9+G9,=MAX(0,SUM($D$4:D9)+SUM($F$4:F9)-$O$14),=SUM($H$4:H9),=MIN(I9,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I9-$Q$6))*$R$7+MIN(MAX(0,I9-$Q$7),$Q$8-$Q$7)*$R$8,=J9-K9,,cap't gainz,
7,jul,=$C$19/12,=C10-20,957,,,=E10+G10,=MAX(0,SUM($D$4:D10)+SUM($F$4:F10)-$O$14),=SUM($H$4:H10),=MIN(I10,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I10-$Q$6))*$R$7+MIN(MAX(0,I10-$Q$7),$Q$8-$Q$7)*$R$8,=J10-K10,,,
8,aug,=$C$19/12,=C11-20,957,,,=E11+G11,=MAX(0,SUM($D$4:D11)+SUM($F$4:F11)-$O$14),=SUM($H$4:H11),=MIN(I11,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I11-$Q$6))*$R$7+MIN(MAX(0,I11-$Q$7),$Q$8-$Q$7)*$R$8,=J11-K11,,,
9,sep,=$C$19/12,=C12-20,957,,,=E12+G12,=MAX(0,SUM($D$4:D12)+SUM($F$4:F12)-$O$14),=SUM($H$4:H12),=MIN(I12,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I12-$Q$6))*$R$7+MIN(MAX(0,I12-$Q$7),$Q$8-$Q$7)*$R$8,=J12-K12,,,
10,oct,=$C$19/12,=C13-20,957,,,=E13+G13,=MAX(0,SUM($D$4:D13)+SUM($F$4:F13)-$O$14),=SUM($H$4:H13),=MIN(I13,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I13-$Q$6))*$R$7+MIN(MAX(0,I13-$Q$7),$Q$8-$Q$7)*$R$8,=J13-K13,,,
11,nov,=$C$19/12,=C14-20,957,,,=E14+G14,=MAX(0,SUM($D$4:D14)+SUM($F$4:F14)-$O$14),=SUM($H$4:H14),=MIN(I14,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I14-$Q$6))*$R$7+MIN(MAX(0,I14-$Q$7),$Q$8-$Q$7)*$R$8,=J14-K14,,total deductions,
12,dec,=$C$19/12,=C15-20,957,=C15*12*0.2*0.6,=F15*0.33-F15*0.07,=E15+G15,=MAX(0,SUM($D$4:D15)+SUM($F$4:F15)-$O$14),=SUM($H$4:H15),=MIN(I15,$Q$6)*$R$6+MIN($Q$7-$Q$6,MAX(0,I15-$Q$6))*$R$7+MIN(MAX(0,I15-$Q$7),$Q$8-$Q$7)*$R$8,=J15-K15,,,
,,,,,,,,,,,,,,
,Cap't gainz,,,0,,,,,,,,,,
,first half,60000,,5000,,,,,,,,,,
,2nd half,65000,,5000,,,,,,,,,,
,,,,5000,,,,,,,,,,
,,,,5000,,,,,,,,,,
,,,,5000,,,,,,,,,,
,,,,5000,,,,,,,,,,
,,,,5416,,,,,,,,,,
,,,,5416,,,,,,,,,,
,,,,5416,,,,,,,,,,
,,,,5416,,,,,,,,,,
,,,,5416,,,,,,,,,,
```