Andrew Mitchel LLC

ETR for Corp (Scen.s 1 & 2) ETR for Flow-Thru (Scen. 3)

Scenario 3: Effective Tax Rate for U.S. Individuals on Distributed Profits From Foreign Entities Classified as Flow-Thru Entites (P'ships and DREs) --- Brazil

1. Pre-tax income of the foreign entity:
100.00
Pre-tax income should be on a U.S. tax basis.
2. Foreign corporate income tax rate:
34.00%
Adjust this rate to take into account foreign taxable income to U.S. taxable income differences.
3. Foreign corporate income tax:
34.00
(100.00 X 34.00%) This assumes the foreign entity: (1) uses the calendar year as its foreign tax year, (2) is on the accrual method of accounting, and (3) accrues its foreign income taxes.
4. After-tax income of the foreign entity:
66.00
(100.00 - 34.00)
5. Dividend withholding tax rate:
0.00%
The statutory rate for dividend withholding.
6. Dividend withholding tax:
0.00
(66.00 X 0.00%)
7. U.S. taxable income:
100.00
The amount of the pre-tax income (because the income flows through).
8. U.S. income tax rate:
40.80%
37% maximum rate on ordinary income, plus 3.8% net investment income tax if a passive activity.
9. U.S. income tax before FTCs:
40.80
(100.00 X 40.80%)
10. Foreign tax credits:
34.00
(34.00 + 0.00, but limited to 37) The foreign income tax plus the foreign dividend withholding tax, but limited to 37% (Chapter 1 tax).
11. U.S. income tax after FTCs:
6.80
(40.80 - 34.00)
12. U.S. self-employment tax rate:
3.80%
This assumes that the net earnings from self-employment already exceed the Social Security wage base.
13. U.S. self-employment tax:
3.80
(100.00 X 3.80%)
14. Total U.S. tax:
10.60
(6.80 + 3.80)
15. Total foreign tax:
34.00
(34.00 + 0.00)
16. Total worldwide tax:
44.60
(34.00 + 10.60)
17. Worldwide effective tax rate:
44.60%
(44.60 / 100.00)
Download Excel file