Tax Worksheet

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

PURELY BUSINESS INCOME (if not exceeding VAT Threshold of P3M)

1. 8% based on gross sales/receipts in excess of 250000

OR

2. Graduated + Percentage tax

a. Itemized deductions
b. OSD

if exceeding VAT Threshold


1. Graduated + VAT (Itemized)
2. Graduated + VAT (OSD)

Gross Sales/Receipts 416,666.67 100% 750,000.00


OSD 166,666.67 40% 300,000.00 OSD
Net Taxable Income 250,000.00 60% 450,000.00

Income Tax Due - 42,500.00


Percentage Tax Due 4,166.67 7,500.00
Total 4,166.67 50,000.00

8% Option
Gross Sales/Receipts 416,666.67 750,000.00
Threshold 250,000.00 250,000.00
Excess over 250k 166,666.67 500,000.00

Income Tax Due 13,333.33 40,000.00


Percentage Tax Due - -
Total 13,333.33 40,000.00

Gross Sales / Receipts 750,000.00


Salaries 100,000.00
Rent 50,000.00
Depreciation 30,000.00
Utilities 30,000.00

1. 8% based on excess over 250k

Gross Sales / Receipts 750,000.00


Threshold 250,000.00
Excess over 250k 500,000.00
Rate 8%
Income Tax Due 40,000.00
Percentage Tax Due -
Total Tax 40,000.00

2. Graduated - OSD + Percentage

Gross Sales / Receipts 750,000.00


OSD 300,000.00
Taxable Income 450,000.00

Income Tax Due 42,500.00


Percentage Tax Due 7,500.00
Total Tax 50,000.00

3. Graduated - Itemized + Percentage

Gross Sales / Receipts 750,000.00


Salaries 100,000.00 PT Expense 1,000.00
Rent 50,000.00 Cash
Depreciation 30,000.00
Utilities 30,000.00 VAT Payable 1,000.00
Percentage Tax 7,500.00 Cash
Taxable Income 532,500.00

Income Tax Due 63,125.00


Percentage Tax Due 7,500.00
Total Tax 70,625.00

Gross Sales / Receipts 750,000.00


Salaries 200,000.00
Rent 150,000.00
Depreciation 180,000.00
Utilities 100,000.00

1. 8% option?
Total Tax 40,000.00
2. Graduated OSD + Percentage
Total Tax 50,000.00
3. Graduated Itemized + Percentage

Gross Sales / Receipts 750,000.00


Salaries 200,000.00
Rent 150,000.00
Depreciation 180,000.00
Utilities 100,000.00
Percentage Tax 7,500.00
Taxable Income 112,500.00

Income Tax Due -


Percentage Tax Due 7,500.00
Total Tax 7,500.00
1,000.00

1,000.00

You might also like