This calculator estimates the top-up tax a multinational enterprise (MNE) may owe under the OECD Pillar Two global minimum tax. It computes the jurisdictional effective tax rate, applies the substance-based carve-out, and returns the top-up payable — with the QDMTT offset where relevant.
How it works
Pillar Two sets a 15% minimum effective tax rate per jurisdiction. The calculation proceeds in steps:
- Effective tax rate (ETR) = covered taxes ÷ GloBE income.
- Top-up percentage =
max(0, 15% − ETR). - Substance-based income exclusion (SBIE) carves out a routine return:
(payroll × payrollRate) + (tangible assets × assetRate). - Excess profit = GloBE income − SBIE carve-out.
- Top-up tax = top-up percentage × excess profit.
If the jurisdiction operates a Qualified Domestic Minimum Top-Up Tax (QDMTT), that tax is collected locally and offsets the parent-level top-up to nil.
The substance carve-out rates
The SBIE rates are transitional and step down year by year:
| Year | Payroll | Tangible assets |
|---|---|---|
| 2024 | 9.8% | 7.8% |
| 2025 | 9.6% | 7.6% |
| 2026 | 9.4% | 7.4% |
| 2033+ | 5.0% | 5.0% |
A jurisdiction with real payroll and physical assets therefore shields more profit from top-up tax in the early years.
Worked example
A jurisdiction with $100m GloBE income, $8m covered taxes, $20m payroll and $50m tangible assets in 2024:
- ETR = 8 ÷ 100 = 8%
- Top-up % = 15% − 8% = 7%
- SBIE = (20m × 9.8%) + (50m × 7.8%) = 1.96m + 3.9m = $5.86m
- Excess profit = 100m − 5.86m = $94.14m
- Top-up tax = 7% × 94.14m ≈ $6.59m
Notes
This is a simplified estimate for planning. Real GloBE computations involve deferred-tax true-ups, the de-minimis test, and the GloBE Information Return. Always confirm with a qualified tax adviser before filing.