Illustrative households under ESSB 6346 as enacted
Ten households computed from the statute: base = federal AGI less long-term gains, plus Washington capital gains and the capital gains deduction for those owing capital gains tax; tax = 9.9% of base above $1,000,000 less a credit for capital gains tax paid.
Unit of observation: Illustrative household and tax year
| id | household | wages US dollars | retirementIncome US dollars | otherOrdinaryIncome US dollars | longTermGainTaxable US dollars | exemptGain US dollars | note | waCapitalGainsTax US dollars | washingtonBaseIncome US dollars | incomeTaxBeforeCredit US dollars | capitalGainsCredit US dollars | millionairesTaxOwed US dollars | totalWashingtonTax US dollars |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| couple-550k-each |
Married couple, each spouse earns $550,000 in wages
|
1100000 | 0 | 0 | 0 | 0 |
Spouses share one $1,000,000 deduction (Sec. 314).
|
0 | 1100000 | 9900 | 0 | 9900 | 9900 |
| singles-550k-each |
The same two earners if unmarried (per person)
|
550000 | 0 | 0 | 0 | 0 |
Each single filer has a $1,000,000 deduction.
|
0 | 550000 | 0 | 0 | 0 | 0 |
| rsu-vest |
Household with $250,000 salary and a one-time $900,000 RSU vest
|
1150000 | 0 | 0 | 0 | 0 |
Vested RSUs are wages in federal AGI.
|
0 | 1150000 | 14850 | 0 | 14850 | 14850 |
| retiree-lump-sum |
Retired couple with $150,000 of pension and taxable Social Security who withdraw $1,000,000 from a 401(k) in one year
|
0 | 1150000 | 0 | 0 | 0 |
Retirement distributions are ordinary AGI; no averaging.
|
0 | 1150000 | 14850 | 0 | 14850 | 14850 |
| retiree-no-lump-sum |
The same retired couple without the withdrawal
|
0 | 150000 | 0 | 0 | 0 | — | 0 | 150000 | 0 | 0 | 0 | 0 |
| inherited-ira-lump |
Heir with $200,000 other income who takes a $4,000,000 inherited IRA in one year
|
200000 | 4000000 | 0 | 0 | 0 |
SECURE Act 10-year rule allows spreading.
|
0 | 4200000 | 316800 | 0 | 316800 | 316800 |
| inherited-ira-spread |
The same heir taking $400,000 a year for 10 years (one year shown)
|
200000 | 400000 | 0 | 0 | 0 | — | 0 | 600000 | 0 | 0 | 0 | 0 |
| wages-plus-stock-gain |
Household with $800,000 wages that sells stock for a $600,000 long-term gain
|
800000 | 0 | 0 | 600000 | 0 |
Gains taxed by the capital gains tax count toward the $1,000,000 line; that tax is credited.
|
22540 | 1400000 | 39600 | 22540 | 17060 | 39600 |
| wages-only-800k |
The same household without the stock sale
|
800000 | 0 | 0 | 0 | 0 | — | 0 | 800000 | 0 | 0 | 0 | 0 |
| home-sale |
Household with $400,000 wages that sells its home for a $1,500,000 gain
|
400000 | 0 | 0 | 0 | 1500000 |
First $500,000 excluded federally (IRC 121); the rest is real estate gain, exempt from the capital gains tax (RCW 82.87.050) and removed by Sec. 302.
|
0 | 400000 | 0 | 0 | 0 | 0 |
14 field definitions
| Field | Type | Meaning | Units | Value type |
|---|---|---|---|---|
id |
string | Example id | — | derived |
household |
string | Description of the household | — | derived |
wages |
number | Wages including vested RSUs | US dollars | estimated |
retirementIncome |
number | Pensions, taxable Social Security and retirement-account distributions | US dollars | estimated |
otherOrdinaryIncome |
number | Other ordinary income | US dollars | estimated |
longTermGainTaxable |
number | Long-term capital gain subject to the Washington capital gains tax | US dollars | estimated |
exemptGain |
number | Gain exempt from the capital gains tax (real estate) | US dollars | estimated |
note |
string | Rule that drives the result | — | derived |
waCapitalGainsTax |
number | Washington capital gains tax | US dollars | derived |
washingtonBaseIncome |
number | Washington base income under Secs. 301-302 | US dollars | derived |
incomeTaxBeforeCredit |
number | 9.9% of base income above $1,000,000 | US dollars | derived |
capitalGainsCredit |
number | Nonrefundable credit for capital gains tax (Sec. 205) | US dollars | derived |
millionairesTaxOwed |
number | ESSB 6346 tax after the credit | US dollars | derived |
totalWashingtonTax |
number | Capital gains tax plus ESSB 6346 tax | US dollars | derived |