Net take-home after all income tax, social contributions, and surcharges — for a single employee with no dependents.
GROSS INCOME
🌲 WA TAX
🌾 SD TAX
SAVINGS
10-YEAR
$75K wage — no capital gains
$0 income tax; ~$2,550 property (0.85% × $300K home); ~$2,700 sales (9% × $30K) = ~$5,250 total
$0 income tax; ~$3,420 property (1.14% × $300K home); ~$1,920 sales (6.4% × $30K) = ~$5,340 total
WA saves ~$90/year — effectively equal
$900
$100K wage — no capital gains
$0 income tax; ~$3,400 property (0.85% × $400K home); ~$3,600 sales (9% × $40K) = ~$7,000 total
$0 income tax; ~$4,560 property (1.14% × $400K home); ~$2,560 sales (6.4% × $40K) = ~$7,120 total
WA saves ~$120/year — essentially equal
$1,200
$150K wage — no capital gains
$0 income tax; ~$4,250 property (0.85% × $500K home); ~$5,400 sales (9% × $60K) = ~$9,650 total
$0 income tax; ~$5,700 property (1.14% × $500K home); ~$3,840 sales (6.4% × $60K) = ~$9,540 total
SD saves ~$110/year at higher income — essentially equal
$1,100
$300K wage + $400K long-term capital gains
$0 income tax; ~$8,540 CGT (7% × $122K above $278K threshold); ~$4,250 property; ~$8,100 sales = ~$20,890 total
$0 income tax; $0 CGT; ~$5,700 property; ~$4,800 sales = ~$10,500 total
SD saves ~$10,390 due to zero CGT
$103,900
$5M estate (at death)
WA estate tax: ~$210,000–$280,000 on $2M taxable estate ($5M − $3M exemption) at 10–14% rates
SD estate tax: $0; dynasty trust can hold assets indefinitely; no rule against perpetuities
SD saves $210,000–$280,000 per estate event plus ongoing generational trust advantages
One-time at death + generational compound advantage through dynasty trust