Worked example
$150,000 of profit with a $90,000 salary
A single owner of a service business expects $150,000 of 2026 profit, has no outside W-2 job, and models a $90,000 salary. Annual costs are $2,500 for payroll and $1,500 of added tax preparation, plus a $4,000 one-time setup. These are the page's sample inputs, not a reasonable-compensation recommendation.
Inputs
| Projected annual profit | $150,000 |
|---|---|
| Salary (custom amount) | $90,000 |
| Outside W-2 income | $0 |
| Filing status | Single |
| Payroll service cost (annual) | $2,500 |
| Added tax prep fees (annual) | $1,500 |
| Initial setup cost (one-time) | $4,000 |
Calculator output
| SE tax without S corp treatment | $21,194 |
|---|---|
| Payroll tax on salary (employee $6,885 + employer $6,885) | $13,770 |
| Gross payroll-tax difference | $7,424 |
| Added annual administrative costs | $4,000 |
| Estimated net annual difference | $3,424 (2.3% of profit) |
| Estimated distribution | $42,230 |
| Break-even profit estimate | $80,815 |
Sole proprietor SE tax: $150,000 x 92.35% = $138,525, taxed at 15.3% = $21,194. S corp payroll tax: $90,000 x 15.3% = $13,770. The $7,424 gap, minus $4,000 of annual costs, leaves $3,424. The $4,000 setup cost is shown separately and is not subtracted from the annual figure. Income tax is not part of this comparison.
