Assumed income and character: $150,000 W-2 salary + $200,000 tournament prizes + $100,000 streaming + $50,000 sponsorships = $500,000 total.
Assumed eligible Schedule C deductions: $25,000 after applying the actual activity, allocation, capitalization, timing, and record rules.
Schedule C net profit: $325,000
Tournament events: CA (8 days), NY (6 days), TX (5 days), IL (3 days), Sweden (4 days), South Korea (3 days) out of 150 duty days
Illustrative domestic allocation: CA: $500,000 x 8/150 = $26,667, then x an assumed 8.9% effective rate = ~$2,373; NY: $500,000 x 6/150 = $20,000, then x an assumed 6.37% rate = ~$1,274; IL: $500,000 x 3/150 = $10,000, then x 4.95% = $495. Illustrative total: ~$4,142 before credits. Actual allocation, deductions, filing status, and state returns determine the tax.
Assumed foreign withholding: $5,200 total solely as a worksheet input. Verify current local law, treaty treatment, source, payment character, withholding agent, and tax actually paid before preparing Form 1116.
Foreign tax credit (Form 1116): capped at the ~$5,200 of foreign tax actually paid, and further limited by the Section 904 limitation (US tax attributable to the foreign-source income). The credit can never exceed the qualifying foreign tax paid, so it is at most ~$5,200 - not more - with any excess carried back/forward rather than credited this year
NJ-COJ credit input: an illustrative $3,200, subject to the actual tax paid, same-income limitation, completed returns, and NJ computation.
QBI assumption: zero in this worksheet. Actual Section 199A treatment depends on the taxpayer, taxable income, activities, receipts, wages, property, aggregation, and any SSTB limitation.
Additional Medicare Tax: Form 8959 separately tests combined Medicare wages and self-employment income; wages reduce the threshold applied to self-employment income.
Illustrative forms shown: three assumed nonresident returns, Form 1116, NJ-COJ, and Form 1120-S. Actual filing duties depend on the facts and existing entity.
At this level, an S-Corp combined with a BAIT election and a Solo 401(k) can materially change the result, but no fixed dollar-savings range applies: the outcome depends on reasonable compensation, the SSTB QBI elimination, BAIT credit mechanics, and plan limits, so model the full return. International withholding relief requires a Form 1116 analysis of the actual foreign tax, income category, limitation, documentation, carryback, carryforward, and complete return; an amount not creditable in the current year is not automatically a permanent cost. Model your own numbers →