Worked example
A 1099 physician who paid $10,000 a quarter against a $60,000 tax bill
A self-employed physician expects $60,000 of total 2026 tax. Last year's total tax was $48,000 and last year's AGI was over $150,000. There is no wage withholding, and the physician paid $10,000 of estimated tax on each of the four due dates.
Inputs
| Expected total tax this year | $60,000 |
|---|---|
| Last year's total tax | $48,000 |
| Prior-year AGI over $150,000 | Yes |
| Withholding this year | $0 |
| Estimated payments | $10,000 each quarter |
| Penalty rate | 7% annual |
Calculator output
| Required annual payment | $52,800 (110% of last year's tax) |
|---|---|
| Required per installment | $13,200 |
| Q1 cumulative shortfall (due Apr 15, 2026) | $3,200 |
| Q2 cumulative shortfall (due Jun 15, 2026) | $6,400 |
| Q3 cumulative shortfall (due Sep 15, 2026) | $9,600 |
| Q4 cumulative shortfall (due Jan 15, 2027) | $12,800 |
| Estimated underpayment penalty | $596 |
| Balance still due at filing | $20,000 |
110% of last year's $48,000 is $52,800, which is less than 90% of this year's $60,000, so it sets the target. Each $10,000 payment falls $3,200 short of the $13,200 installment, so the shortfall grows every quarter. Each new shortfall accrues 7% a year from its due date to April 15, 2027.
