Sample Tax & Wealth Plan · Illustrative composite · Not a real client
Eiduk Tax & WealthPay Less. Keep More. Build Wealth.

See a real Tax & Wealth Plan · Sample

You don't have a tax problem. You have a coordination problem.

Which sounds like you?

You built the business, bought the buildings, funded the brokerage, and started the retirement plans — and every one was set up by a different professional in a different year. Nobody is looking at all of it together. This is what it looks like when one team finally runs your Tax, Cash Flow, and Wealth on a single page.

The Delgado-Hart Family — an illustrative composite: a two-owner design-build firm, six rental doors plus the shop it operates from, a taxable brokerage, and a handful of retirement plans. Four moving parts, four advisors, no one holding the whole picture. Every figure below is illustrative.

Step 1 · Your Tax & Wealth Plan

Your Tax & Estate Organizational Map

Businesses, real estate, investments, retirement accounts, and estate — on one page, with the money flows drawn in. Dashed items are proposed, not yet in place.

EIDUK TAX & WEALTH PLANDelgado-Hart FamilyTax & Estate Organizational MapEiduk Tax & WealthPay Less. Keep More. Build Wealth.As of October 2026Owned by Cornerstone Holdings, LLCBusiness income into the Form 1040Asset income into the Form 1040Salary · Distributions (no SE tax) · K-1 incomeOwns the property LLCs · isolates liabilityRent · DepreciationBusiness pays its own LLC · AppreciationRent · DepreciationDividends · Capital gainsAppreciated shares in · grants outContributions from Delgado-Hart Design-Build, Inc.ContributionsForm 1040Income flows downDelgado-Hart Family RevocableLiving TrustOwns the assets · estate planOPERATIONSOrdinary incomeASSETSReal estate & investmentsTAX PLANNINGProposed strategies🛢️ Oil & GasEst. savings $25,000–$60,000 / yrIntangible drilling deductions · Royalt…💡 Advanced Tax MitigationAdvanced Tax Mitigation StrategiesEst. savings $15,000–$45,000 / yrMatched to your factsPRE-TAX & TAX-FREEFunded by Delgado-Hart Design-Build, Inc.PRE-TAX🏦 Company 401(k)~$560KPRE-TAX🏦 Cash Balance PlanAction item 99AFTER-TAX🌱 Backdoor RothIRAsPRE-TAX🩺 Family HSA~$45KTITLED TO THE TRUST*🏠 Primary Residence~$1.4M🛡️ $5M Umbrella + $3M …Edit Delgado-Hart Design-Build, Inc.🏢 Delgado-Hart Design-Build,Inc.Operating S-Corp~$3.4M rev · ~$680K netREAL ESTATEEdit Cornerstone Holdings, LLC🏘️ Cornerstone Holdings, LLCHolding LLC (WY)Edit Six Rental Doors🏘️ Six Rental DoorsLLC · Sched E~$2.3M · ~$110K rents/yrEdit Shop & Yard🏬 Shop & YardCommercial building~$1.1MAction item 22Edit Lakeside Short-Term Rental🏖️ Lakeside Short-Term RentalShort-Term Rental (STR)~$720K★ Tax savingsAction item 33INVESTABLE ASSETSEdit Joint Brokerage📈 Joint BrokerageBrokerage account~$900KEdit Delgado-Hart Giving Fund📈 Delgado-Hart Giving FundCharitable / DAFProposed / not yet in place★ Tax savings1Action Items roadmap stepBusiness & W-2 incomeReal estateTaxable investmentsPre-tax & tax-freeJohn Eiduk, CPA, CFP® · eiduktaxandwealth.com · (847) 874-5299Confidential*Asset titling should be reviewed with your attorney. An umbrella policy is held for protection, not titled to the trust.For educational and planning purposes only — not tax, legal, or investment advice.

Step 2 · The Eiduk System

One map. Three systems. One advisor running all of it.

SYSTEM 1 · TAX

The Eiduk Pathway™

Pay Less

80 strategies across 9 phases, every one IRC-cited

SYSTEM 2 · CASH FLOW

Eiduk Cash Allocation System™

Keep More

Profit First, applied to your S-Corp

SYSTEM 3 · WEALTH

The Eiduk Wealth System™

Build Wealth

The 12-step priority ladder

SYSTEM 1 · TAX — WHERE YOU STAND TODAY

Tax Overview

From your 2025 return

Effective Rate

22.1%

federal + state, of total income

Federal Bracket

35%

next dollar of ordinary income

Filing Status

Married filing jointly

Total Federal Tax

$139,900

tax year 2025

State Tax

$29,200

Your Tax Storyhow your income flows down to your tax liabilityShow
Total Income$765,000
W-2 Wages$175,000
S-Corp / K-1 Income$505,000
Rental Income (Sch E)$36,000
Taxable Interest$2,100
Ordinary Dividends$19,400
Capital Gain / Loss$27,500

ABOVE-THE-LINE ADJUSTMENTS

Adjustments to Income($27,000)
Adjusted Gross Income (AGI)$738,000

DEDUCTIONS

Itemized Deductions($47,000)
QBI Deduction($101,000)
Taxable Income$590,000

TAX & CREDITS

Credits Applied($650)
Total Federal Tax$139,900

PAYMENTS & WITHHOLDING

Federal Withholding$52,000
Estimated Payments$88,000
State Withholding$8,700

Schedule D: Capital Gains & Losses

Short-Term Gain/Loss$3,500
Long-Term Gain/Loss$24,000
Net Capital Gain/Loss$27,500

Go deeper: This overview is a snapshot from your most recent return. Advisory clients receive the full analysis — multi-year projections, strategy modeling, and ongoing planning against these numbers.

The Eiduk System · Your Roadmap

Action Items

1
TaxRun a PTET election analysis so the state tax bill stops wasting your SALT cap.
2
TaxFile the self-rental grouping so the Shop & Yard building deductions offset business profit.
3
TaxDocument material participation on the Lakeside short-term rental before year-end.
4
TaxOrder a cost segregation study on the rental doors while the deduction can still land this year.
5
TaxRun the kids' documented payroll through the rental LLC rather than the S-corp — it is parent-owned, so the wages stay FICA-free without standing up a second entity.
6
TaxAdopt a written accountable plan at the S-corp and reimburse home office, mileage, and phone on a regular cadence.
7
TaxPaper the Augusta rule before year-end — market-rate quotes from comparable venues, calendared board meetings, under 15 days for the year.
8
Cash FlowStand up the operating / reserve / owner-pay account structure so profit is allocated before it is spent.
9
WealthLayer a cash balance plan on the S-corp to shelter peak-year profit.
10
WealthMove appreciated brokerage shares into a donor-advised fund to bunch charitable deductions.

System 3 · Wealth — The Eiduk Wealth System™

Investment Allocation

Total value
$900,000
Weighted ER
0.07%
Est. fund fees
$538/yr
Weighted yield
2.15%
Est. income
$19,361/yr

Asset allocation

US Equity — $470,000 (52.2%)International Equity — $90,000 (10.0%)Fixed Income — $250,000 (27.8%)Real Assets — $40,000 (4.4%)Cash — $50,000 (5.6%)$900,000Total
  • US Equity52.2%
  • International Equity10.0%
  • Fixed Income27.8%
  • Real Assets4.4%
  • Cash5.6%

Cap size weighting

  • Large Cap52.2%
  • International10.0%
  • Bond27.8%
  • Cash5.6%
  • Other4.4%
Holdings8 holdings$900,000100.0%
SCHXSchwab U.S. Large-Cap ETF$285,00031.7%
AGGiShares Core U.S. Aggregate Bond ETF$165,00018.3%
QQQInvesco QQQ Trust$140,00015.6%
VEAVanguard FTSE Developed Markets ETF$90,00010.0%
SCHOSchwab Short-Term U.S. Treasury ETF$85,0009.4%
CASHMoney Market Sweep$50,0005.6%
AAPLApple Inc$45,0005.0%
VNQVanguard Real Estate ETF$40,0004.4%

Illustrative portfolio for a fictional composite — not a real account, and not investment advice or a recommendation to buy or sell any security.

SYSTEM 3 · WEALTH — INVESTMENT TAX EFFICIENCY

The Hidden Tax on Your Investments

Estimate — confirm against your 1099s

Your taxable accounts throw off income every year whether you spend it or not — and the IRS taxes it every year. Here is what that costs at top rates:

Annual investment income

$19,361

from taxable accounts

Estimated annual tax

$6,872

every year, growth or not

Tax drag

0.76%

of taxable assets, per year

Per-holding detail8 holdings
HoldingIncome / yrTreatmentEst. tax / yr
AGG 3.71% yield$6,122Ordinary · 40.8%$2,498
SCHO 4.05% yield$3,443Ordinary · 40.8%$1,405
CASH 4.35% yield$2,175Ordinary · 40.8%$887
SCHX 1.02% yield$2,907Qualified · 23.8%$692
VNQ 3.95% yield$1,580Ordinary · 40.8%$645
VEA 2.61% yield$2,349Qualified · 23.8%$559
QQQ 0.42% yield$588Qualified · 23.8%$140
AAPL 0.44% yield$198Qualified · 23.8%$47

Illustrative estimate at top federal rates (40.8% ordinary — 37% bracket + 3.8% NIIT; 23.8% qualified — 20% LTCG + 3.8% NIIT). Equity-fund income is treated as qualified; bond, cash, and other income as ordinary. State tax and fund-level 1099 detail are applied in the full analysis inside your engagement.

The Eiduk System · Selected for Your Structure

Advanced Strategy Opportunities

*Reserved for Advisory Clients Only
9

This Plan surfaced 9 advanced strategies matched to this structure — each with an estimated annual or one-time savings range. The names, the modeling, and the numbers are delivered inside the engagement. They span areas like:

Entity & election designReal-estate accelerationRetirement plan stackingFamily income positioningCharitable timingAdvanced deferral

Advanced Tax Strategies

The Math Test

A big deduction isn't automatically a win. When a strategy buys a deduction with real money, like bonus depreciation, it first has to beat the boring alternative: simply investing the same dollars. That head-to-head is built into how we model these strategies, and if the math says the deduction loses, we'll tell you. That's the point. You can run your own numbers anytime: Try Deduction vs. Invest →

Weighing a short-term rental or another property purchase? The same discipline applies to the whole deal: rents, appreciation, and the cost segregation deductions, head-to-head against simply investing the down payment and every dollar the property consumes: Try Rental vs. Invest →

Savings indications are planning estimates that depend on specific facts, elections, and implementation; they are not projections or written tax advice. Each strategy is confirmed against the complete situation before any action is taken.

THE BRIDGE · SYSTEM 2 → SYSTEM 3

The Eiduk Wealth Waterfall™

*Full Waterfall & Eiduk Cash Allocation System™ Reserved for Advisory Clients Only

Most owners' money makes an unplanned journey — business account, personal checking, whatever's left over. The Eiduk Wealth Waterfall™ maps the entire flow on purpose: from business revenue through your Cash Allocation buckets, into your household, and down a personal priority ladder that decides exactly which account every dollar fills next — and why. Yours is designed inside your engagement, for your entities, your brackets, and your plans.

The Eiduk Pathway™

What We Review

Entity Structure

  • ✓S-Corp election & reasonable compensation
  • ✓LLC protection for rentals & real estate
  • ✓Holding company / COPE structures
  • ✓Paying family members through the business

Retirement & Tax-Free

  • ✓Solo 401k / 401k funding levels
  • ✓HSA eligibility & funding
  • ✓Roth strategy — backdoor & conversions
  • ✓Retirement accounts for both spouses

Estate & Protection

  • ✓Revocable living trust & asset titling
  • ✓Wills, POAs & healthcare directives
  • ✓Term life insurance coverage
  • ✓Umbrella liability policy

Investments

  • ✓Asset allocation & risk review
  • ✓Asset location across account types
  • ✓Idle cash deployment
  • ✓Tax-loss harvesting opportunities

Your Tax & Wealth Plan is next

“Most CPAs file your return. This one optimizes it.”

Tax + Wealth under one roof. Your Tax & Wealth Plan brings your businesses, real estate, retirement accounts, and estate plan into one coordinated system — built by a CPA and CFP® working together, reviewed against every item on this page, and kept a step ahead as your life changes.

Sample Tax & Wealth Plan — illustrative composite. The Delgado-Hart Family is a fictional illustration created for demonstration; it is not a real client, and every entity, figure, and strategy shown is illustrative only. This Tax & Wealth Plan is provided for educational and planning purposes only and does not constitute tax, legal, or investment advice. *Asset titling and estate documents should be reviewed with a licensed attorney; some assets, such as an umbrella or liability policy, are held for protection and are not titled to the trust. Please consult your tax, legal, and financial advisors before implementing any strategy.

Eiduk Tax & Wealth · John Eiduk, CPA, CFP® · eiduktaxandwealth.com · prepared for Delgado-Hart Family