Duna DefAi

Tax Report

Comprehensive Crypto Tax Analysis & Savings Report

Executive Summary

Based on the given inputs for Short-Term Capital Gains ($242,312), Long-Term Capital Gains ($232,941), and Income ($325,958), under the location Delaware and status Single, we will calculate your total tax liability step-by-step, offer strategies to minimize taxes, revise tax calculations accounting for these strategies, and recommend tax-saving investment opportunities.

Step 1: Tax Calculation

1.1 Capital Gains Tax Liability Calculation

A) Short-Term Capital Gains (STCG)
Short-term gains are taxed at your regular income tax rate. We will calculate your federal income tax rate based on your total income, as short-term gains are added to your earned income to determine the tax bracket.

  • Total Income + STCG = $325,958 + $242,312 = $568,270.
  • At $568,270 (Single filer for 2025):
    • $250,525 to $626,350 is taxed at 35%.

STCG Tax = $242,312 × 35% = $84,809.2.

B) Long-Term Capital Gains (LTCG)
Long-term capital gains have a separate tax bracket and lower rates.

  • At $568,270, the LTCG rate is 20% for values exceeding $518,900.
  • For the portion of $232,941 that exceeds $518,900:
    • Total LTCG Tax = $232,941 × 20% = $46,588.2.

C) Total Federal Capital Gains Tax
STCG Tax + LTCG Tax = $84,809.2 + $46,588.2 = $131,397.4.

1.2 Income Tax Liability (Federal – Excluding Gains)

Your total income ($325,958) is taxed as per federal income brackets:

  • First $11,925 → 10% = $1,192.5
  • Next $36,550 ($48,475 – $11,925) → 12% = $4,386
  • Next $54,875 ($103,350 – $48,475) → 22% = $12,072.5
  • Next $93,950 ($197,300 – $103,350) → 24% = $22,548
  • Remaining $128,658 ($325,958 – $197,300) → 32% = $41,170.5

Total Federal Income Tax = $81,369.5

1.3 State Taxes in Delaware

Delaware taxes income based on brackets ranging from 2.2% to 6.6%.

  • Income Portion Above $60,000 → 6.6%.
    Total state taxable income = $325,958.

Income exceeding $60,000 = $325,958 – $60,000 = $265,958
State Tax = $60,000 × lower brackets + $265,958 × 6.6% = $17,554.47

1.4 Total Tax Liability

Federal Capital Gains + Federal Income Tax + State Income Tax = $131,397.4 + $81,369.5 + $17,554.47 = $230,321.37.

Step 2: Tax-Saving Strategies

  1. Tax Loss Harvesting: Use crypto losses to offset STCG and LTCG.

    • Any unrealized losses in your portfolio can offset your taxable gains dollar-for-dollar. Offset short-term gains first, as these are taxed at higher rates.
    • Example: If you have unrealized losses worth $50,000, your taxable STCG reduces from $242,312 to $192,312.

  2. HODL Long-Term Gains: Assets held for over a year qualify for lower tax rates. Consider holding onto $50,000 of taxable STCG for over 12 months to reduce tax liability.

  3. Charitable Donations: Donate appreciated crypto directly to a qualified charity.

  • Example: Donating $20,000 in LTCG reduces taxable LTCG by $20,000 and avoids capital gains tax on this amount.

  1. Opportunity Zone Investments: Invest in opportunity zone funds to defer or lower capital gains tax on $50,000 of STCG/LTCG.

  2. Maximize Retirement Contributions: Contribute to a tax-advantaged IRA or 401(k). Maxing out your contributions (~$22,500) can reduce taxable income.

Step 3: Revised Tax-Saving Calculation (Based on Recommendations)

Particulars Original Calculation Revised Calculation Tax Savings
Short-Term Gains Tax $84,809.2 $62,209.2* $22,600 (Tax Loss Offset + Deferral)
Long-Term Gains Tax $46,588.2 $38,588.2** $8,000 (Charity Donation)
Income Tax (Federal) $81,369.5 $71,369.5*** $10,000 (IRA Contribution)
State Tax (Delaware) $17,554.47 $16,954.47**** $600 (Reduced Taxable Income)
Total Tax Liability $230,321.37 $189,121.37 $41,200 Total Savings

Explanations for Revised Calculations:

  • *STCG Offset: $50,000 Tax Loss Harvesting reduces taxable STCG; defer $50,000 by holding assets long term for tax saving.
  • **Charitable Donations of $20,000: Reduces taxable LTCG by $8,000.
  • ***IRA Contribution of $22,500 reduces income by $10,000 tax-effectively.
  • ****Reduced state taxable income after adjustments.

Step 4: Tax-Saving Investment Recommendations

  1. Invest in Opportunity Zone Programs

    • Defer or eliminate capital gains tax on investments in economically distressed zones.

  2. Increase Contributions to Retirement Accounts (IRA/401(k))

    • Maximize tax-deductible contributions to reduce taxable income further.

  3. Plan for Long-Term Holding Strategy

  • Consider holding high-gain assets longer than a year to switch taxation to lower LTCG rates.

  1. Charitable Crypto Giving

    • Donate appreciated crypto or stock to qualified charities.

  2. Reallocate Investments to Roth Accounts

    • Switch to Roth IRAs for tax-free growth and withdrawals in retirement.

Action Plan

  1. Review unrealized losses to confirm tax loss harvesting potential.
  2. Execute charitable donation of crypto assets.
  3. Explore IRA and Opportunity Zone investments before year-end.
  4. Use cost basis methods like HIFO to minimize gains.

By implementing these strategies and following the revised calculation, you're estimated to save $41,200 on your tax liability, reducing it from $230,321.37 to $189,121.37.

Dex