Drake Tax 2025 — [JOEST US CONSULT LLC] — Form 1120_□×
FileEditViewSetupDocumentsReportsToolsHelp
1120 Main
Sch C — Dividends
Sch J — Tax
Sch K — Other Info
Other Deductions
NOL Carryover
Sch L — Balance Sheet
Sch M-1
Sch M-2
Notes
📄 Form View
1120 U.S. Corporation Income Tax Return
Tax Year 2025
Calendar Year Ending 12/31/2025
▾ Entity Information
▾ Income
DescriptionAmount EnteredCalculated
1aGross receipts or sales
1bReturns and allowances
1cBalance (1a − 1b)
0
2Cost of goods sold (from Form 1125-A)
3Gross profit (1c − 2)
0
4Dividends (Sch C, line 23)
5Interest
6Gross rents
7Gross royalties
8Capital gain net income (Sch D)
9Net gain/loss — Form 4797
10Other income (see instructions)
11TOTAL INCOME (add lines 3 through 10)
0
▾ Deductions
DescriptionAmount EnteredCalculated
12Compensation of officers
13Salaries and wages (less employment credits)
14Repairs and maintenance
15Bad debts
16Rents
17Taxes and licenses
18Interest (see instructions)
19Charitable contributions
20Depreciation (Form 4562)
21Depletion
22Advertising
23Pension, profit-sharing plans
24Employee benefit programs
25Reserved for future use
26Other deductions (attach statement)
0
27TOTAL DEDUCTIONS (add lines 12 through 26)
0
28Taxable income before NOL & special deductions (11 − 27)
0
29aNet operating loss deduction
0
29bSpecial deductions (Sch C, line 24)
30TAXABLE INCOME (28 − 29a − 29b)
0
▾ Tax, Refundable Credits, and Payments
DescriptionAmount EnteredCalculated
31Total tax (Sch J, Part I, line 11 — 21% of Line 30)
0
32Reserved for future use
33Total payments and credits
34Estimated tax penalty (Form 2220)
35AMOUNT OWED (if 31+34 > 33)
0
36OVERPAYMENT (if 33 > 31+34)
0
Tax Summary
Gross Receipts0
Total Income0
Total Deductions0
Taxable Income0
Federal Tax (21%)0
Payments & Credits0
Balance Due0
F4 recalculates the return. F2 opens the View/Print menu.
Yellow fields = data entry. Blue fields = calculated.
OTHER DEDUCTIONS — supporting statement for Form 1120, line 26
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Subtotal — itemised
0
BUSINESS MEALS AND ENTERTAINMENT
ABusiness meals — total incurred(enter the full amount from the books)
BLess: 50% limitation (IRC §274(n))
0
CDeductible meals(added into line 26)
0
DEntertainment — total incurred (disallowed in full)
ENon-deductible(carries to Schedule M-1, line 5c)
0
TOTAL
26OTHER DEDUCTIONS — carries to Form 1120, page 1, line 26
0
Line 26 needs a statement
Itemise here rather than typing one figure onto the main screen. The total carries across automatically.
Meals
Enter the full figure at A. The simulator applies the 50% limitation. Entering a pre-halved amount produces a deduction of only 25%.
Entertainment is disallowed in full. Keep it separate from meals in the client's records.
Not here
Charitable contributions have their own line 19. Federal income tax is never deductible — it belongs on Schedule M-1, line 2.
NET OPERATING LOSS CARRYFORWARD
1NOL carryforward available at the start of the year
2Taxable income before the NOL and special deductions (page 1, line 28)
0
3Limitation percentage (losses arising after 2017)
4Limitation(line 2 × line 3)
0
5NOL DEDUCTION(lesser of line 1 and line 4 — carries to page 1, line 29a)
0
6Carryforward remaining at the end of the year
0
LOSS HISTORY (memorandum)
a
b
c
Total per the memorandum(should agree with line 1)
0
The 80% limitation
A loss arising in a tax year beginning after 31 December 2017 carries forward indefinitely, but the deduction in any year is limited to 80% of taxable income computed without the NOL deduction.
It therefore cannot create or increase a loss, and cannot reduce taxable income below 20% of the pre-NOL figure.
The deduction is the lesser figure
Take the lesser of the carryforward available and the limitation. Where the carryforward is smaller, the whole of it is deducted and nothing remains.
L Schedule L — Balance Sheets per Books
JOEST US CONSULT LLC · EIN 88-1234567 Tax Year 2025
▾ Assets
DescriptionBeginning of yearEnd of year
1Cash
2aTrade notes and accounts receivable
2bLess allowance for bad debts (subtracted)
3Inventories
4U.S. government obligations
5Tax-exempt securities
6Other current assets (attach statement)
7Loans to shareholders
8Mortgage and real estate loans
9Other investments (attach statement)
10aBuildings and other depreciable assets
10bLess accumulated depreciation (subtracted)
11aDepletable assets
11bLess accumulated depletion (subtracted)
12Land (net of any amortization)
13aIntangible assets (amortizable only)
13bLess accumulated amortization (subtracted)
14Other assets (attach statement)
15TOTAL ASSETS
0
0
▾ Liabilities and Shareholders' Equity
DescriptionBeginning of yearEnd of year
16Accounts payable
17Mortgages, notes, bonds payable in less than 1 year
18Other current liabilities (attach statement)
19Loans from shareholders
20Mortgages, notes, bonds payable in 1 year or more
26Adjustments to shareholders' equity (attach statement)
27Less cost of treasury stock (subtracted)
28TOTAL LIABILITIES & SHAREHOLDERS' EQUITY
0
0
M-1 Reconciliation of Income (Loss) per Books With Income per Return
JOEST US CONSULT LLC · EIN 88-1234567 Tax Year 2025
DescriptionAmount EnteredCalculated
1Net income (loss) per books
2Federal income tax per books
3Excess of capital losses over capital gains
4Income subject to tax not recorded on books this year (itemize)
5aExpenses on books not deducted on return — Depreciation
5bExpenses on books not deducted on return — Charitable contributions
5cExpenses on books not deducted on return — Travel and entertainment
5dExpenses on books not deducted on return — Other (itemize)
6Add lines 1 through 5
0
7aIncome on books not on return — Tax-exempt interest
7bIncome on books not on return — Other (itemize)
8aDeductions on return not charged against book income — Depreciation
8bDeductions on return not charged against book income — Charitable contributions
8cDeductions on return not charged against book income — Other (itemize)
9Add lines 7 and 8
0
10Income (page 1, line 28) — line 6 less line 9
0
M-2 Analysis of Unappropriated Retained Earnings per Books (Line 25, Schedule L)
JOEST US CONSULT LLC · EIN 88-1234567 Tax Year 2025
DescriptionAmount EnteredCalculated
1Balance at beginning of year
2Net income (loss) per books
3Other increases (itemize)
4Add lines 1, 2, and 3
0
5aDistributions — Cash
5bDistributions — Stock
5cDistributions — Property
6Other decreases (itemize)
7Add lines 5 and 6
0
8Balance at end of year — line 4 less line 7
0
📄 Form 1120 Preview — populated from worksheet
Form
1120
Department of the Treasury Internal Revenue Service
U.S. Corporation Income Tax Return
For calendar year 2025 or tax year beginning ____, ending ____
OMB No. 1545-0123
▶ Go to www.irs.gov/Form1120 for instructions.
Name
B Employer identification number (EIN)
Number, street, and room or suite no. (If a P.O. box, see instructions.)
City or town, state or province, country, and ZIP or foreign postal code
C Date incorporated
D Total assets (see instructions)
E Check if: (1) ☐ Initial return (2) ☐ Final return (3) ☐ Name change (4) ☐ Address change
Income
1a
Gross receipts or sales
1b
Returns and allowances
1c
Balance. Subtract line 1b from line 1a
2
Cost of goods sold (attach Form 1125-A)
3
Gross profit. Subtract line 2 from line 1c
4
Dividends and inclusions (Schedule C, line 23)
5
Interest
6
Gross rents
7
Gross royalties
8
Capital gain net income (attach Schedule D)
9
Net gain or (loss) from Form 4797, Part II, line 17
10
Other income (see instructions—attach statement)
11
Total income. Add lines 3 through 10
Deductions (See instructions for limitations on deductions.)
12
Compensation of officers (see instructions—attach Form 1125-E)
13
Salaries and wages (less employment credits)
14
Repairs and maintenance
15
Bad debts
16
Rents
17
Taxes and licenses
18
Interest (see instructions)
19
Charitable contributions
20
Depreciation from Form 4562 not claimed on Form 1125-A or elsewhere
21
Depletion
22
Advertising
23
Pension, profit-sharing, etc., plans
24
Employee benefit programs
25
Reserved for future use
26
Other deductions (attach statement)
27
Total deductions. Add lines 12 through 26
28
Taxable income before NOL deduction and special deductions. Subtract line 27 from line 11
29a
Net operating loss deduction (see instructions)
29b
Special deductions (Schedule C, line 24)
29c
Add lines 29a and 29b
30
Taxable income. Subtract line 29c from line 28
Form 1120 (2025) · Page 2
Tax, Refundable Credits, and Payments
31
Total tax (Schedule J, Part I, line 11)
32
Reserved for future use
33
Total payments and credits (Schedule J, Part III, line 23)
34
Estimated tax penalty (see instructions). Check if Form 2220 is attached ☐
35
Amount owed. If line 33 is smaller than the total of lines 31 and 34, enter amount owed
36
Overpayment. If line 33 is larger than the total of lines 31 and 34, enter amount overpaid
37
Enter amount from line 36 you want: Credited to 2026 estimated tax ▶ ____ Refunded ▶
Sign Here
Under penalties of perjury, I declare that I have examined this return, including accompanying schedules and statements, and to the best of my knowledge and belief, it is true, correct, and complete.
Signature of officer
Date
Title
Form 1120 (2025) · Page 6 — Schedules L, M-1, and M-2
Schedule L Balance Sheets per Books
Assets
Beginning of year
End of year
1
Cash
2a
Trade notes and accounts receivable
2b
Less allowance for bad debts
3
Inventories
4
U.S. government obligations
5
Tax-exempt securities
6
Other current assets
7
Loans to shareholders
8
Mortgage and real estate loans
9
Other investments
10a
Buildings and other depreciable assets
10b
Less accumulated depreciation
11a
Depletable assets
11b
Less accumulated depletion
12
Land (net of any amortization)
13a
Intangible assets (amortizable only)
13b
Less accumulated amortization
14
Other assets
15
Total assets
Liabilities and Shareholders' Equity
16
Accounts payable
17
Mortgages, notes, bonds payable in less than 1 year
18
Other current liabilities
19
Loans from shareholders
20
Mortgages, notes, bonds payable in 1 year or more
21
Other liabilities
22a
Capital stock — Preferred stock
22b
Capital stock — Common stock
23
Additional paid-in capital
24
Retained earnings — Appropriated
25
Retained earnings — Unappropriated
26
Adjustments to shareholders' equity
27
Less cost of treasury stock
28
Total liabilities and shareholders' equity
Schedule M-1 Reconciliation of Income (Loss) per Books With Income per Return
1
Net income (loss) per books
2
Federal income tax per books
3
Excess of capital losses over capital gains
4
Income subject to tax not recorded on books this year
5a
Expenses on books not on return — Depreciation
5b
Expenses on books not on return — Charitable contributions
5c
Expenses on books not on return — Travel and entertainment
5d
Expenses on books not on return — Other
6
Add lines 1 through 5
7a
Income on books not on return — Tax-exempt interest
7b
Income on books not on return — Other
8a
Deductions on return not on books — Depreciation
8b
Deductions on return not on books — Charitable contributions
8c
Deductions on return not on books — Other
9
Add lines 7 and 8
10
Income (page 1, line 28). Line 6 less line 9
Schedule M-2 Analysis of Unappropriated Retained Earnings per Books (Line 25, Schedule L)
1
Balance at beginning of year
2
Net income (loss) per books
3
Other increases (itemize)
4
Add lines 1, 2, and 3
5a
Distributions — Cash
5b
Distributions — Stock
5c
Distributions — Property
6
Other decreases (itemize)
7
Add lines 5 and 6
8
Balance at end of year. Line 4 less line 7
For Paperwork Reduction Act Notice, see separate instructions.Cat. No. 11450Q Form 1120 (2025)
Screen: 1120 Main● ActiveLast calc: just nowPreparer: 1001 — JK