Line by line
How the set-aside is worked out| Expected 2026 profitSchedule C net profit | $9,115.00 |
|---|
| Net earnings from self-employment$9,115.00 × 92.35% | $8,417.70 |
|---|
| Social Security12.4% × $8,417.70 | $1,043.79 |
|---|
| Medicare2.9% × $8,417.70 | $244.11 |
|---|
| Self-employment taxSchedule SE | $1,287.90 |
|---|
| Deductible half of SE taxlowers the income-tax base, not added | $643.95 |
|---|
| Income tax, rough12% × ($9,115.00 − $643.95) | $1,016.53 |
|---|
| Estimated tax on this profit25.3% of profit | $2,304.43 |
|---|
Who must pay estimated tax
Expect to owe at least $1,000 for 2026 after withholding and refundable credits, and expect withholding and credits to be less than the smaller of 90% of your 2026 tax or 100% of your 2025 tax (110% if your 2025 AGI was over $150,000, or $75,000 if married filing separately).
Federal tax brackets: Not modeled — We use the single top rate you enter; your return applies brackets (checked October 13, 2026).
Qualified business income deduction: Not modeled — The 20% QBI deduction (now permanent) may lower your income tax; it depends on your whole return (checked October 13, 2026).
Credits and state specifics: Not modeled — Depend on your whole return (checked October 13, 2026).
Safe-harbor computation: Not modeled — Needs your 2025 tax and AGI (checked October 13, 2026).