Orginal Money Tax rate   After Tax Ratio 4 3 2 1   Total
  Each person gets Removed 15%  
Sars Formula   Normal Method Reverse Method  
  Normal Method Total        
Number of shares   Dividend Value  
Dividend Per Share Share Holding   Dividend Subject to tax  
Reverse Engineered Method   Tax Rate Applicable 15%   Reverse Tax %  
  Tax Payable prior to rebate  
  Tax Witheld  
  Nett amount distributed to beneficial owner  
  Use these blocks to edit values Normal Method  
  Use these blocks to edit values Reverse method