Module
Illustrative dataWealthPrime Roth Conversion Engine™
Illustrative Example
Hypothetical information for education — not your results
Model a multi-year Roth conversion strategy against doing nothing — current-year federal and state tax, Effective Tax Rate, pre-tax versus Roth balances, future required minimum distributions, Medicare IRMAA exposure and long-term after-tax wealth.
Move the dial. See the tax impact.
Roth conversion dial
Drag the dial, step it, or type an amount — every figure below updates instantly.
12.5%
of $2M pre-tax balance
33.3%
of $750K ordinary income
The dial changes the conversion amount only. Tax outcomes shown elsewhere come from the engine's flagged assumed rates until verified tax data is loaded.
$2M
Traditional / pre-tax employer plan balance entered for this client.
$250K
Dial setting, applied for 5 years.
$150K
Existing Roth balance before any proposed conversion.
$5.13M
Roth balance at the end of the 25-year horizon at the assumed growth rate.
Calculation Pending
Additional year-one federal + state tax versus doing nothing (assumed rates).
-$105K
Projected lifetime tax is HIGHER than doing nothing under these assumptions.
$89.8K
First required minimum distribution at age 75, after conversions.
$7.66M
Roth + outside cash + pre-tax discounted at the assumed future withdrawal rate.
How to read these figures
- Every figure recalculates live as the dial or any input changes. Hover the info icon on a card for what the metric means and how it is derived.
- Calculation Pending means the engine does not yet have a verified basis for that figure — it is never a hidden zero and never a fabricated estimate. Hover the pending label to see exactly what is missing.
- Figures use the assumed rates in the Assumptions & Placeholders panel and the verified federal and state schedules managed under Tax Data.
Currently pending on this illustration:
- Estimated current-year tax cost: no conversion amount greater than $0 is set on the dial — with no conversion there is no incremental year-one tax to compute.
Conversion inputs
Your InputCheck these inputs (1 item)
Enter an age from 25 to 90. Type freely — the value is clamped into range when you leave the field. Use + / −, arrow keys, Home, or End to adjust.
Household Ordinary Income
Estimated annual income for this illustration
Enter whole dollars. This income is shared with your other WealthPrime calculators.
Conversion schedule
Illustrative dataFirst 12 years of the proposed strategy.
| Year | Age | Conversion | Taxable income | Federal | State | Effective Tax Rate | RMD | IRMAA | Pre-tax | Roth |
|---|---|---|---|---|---|---|---|---|---|---|
| 1970 | 58 | $250K | $1M | $320K | $60K | 38.0% | — | — | $1.75M | $400K |
| 1971 | 59 | $250K | $1M | $320K | $60K | 38.0% | — | — | $1.61M | $674K |
| 1972 | 60 | $250K | $1M | $320K | $60K | 38.0% | — | — | $1.45M | $964K |
| 1973 | 61 | $250K | $1M | $320K | $60K | 38.0% | — | — | $1.29M | $1.27M |
| 1974 | 62 | $250K | $1M | $320K | $60K | 38.0% | — | — | $1.12M | $1.6M |
| 1975 | 63 | — | $750K | $240K | $45K | 38.0% | — | — | $1.18M | $1.69M |
| 1976 | 64 | — | $750K | $240K | $45K | 38.0% | — | — | $1.25M | $1.8M |
| 1977 | 65 | — | $750K | $240K | $45K | 38.0% | — | $2.4K | $1.33M | $1.9M |
| 1978 | 66 | — | $750K | $240K | $45K | 38.0% | — | $2.4K | $1.41M | $2.02M |
| 1979 | 67 | — | $750K | $240K | $45K | 38.0% | — | $2.4K | $1.49M | $2.14M |
| 1980 | 68 | — | $750K | $240K | $45K | 38.0% | — | $2.4K | $1.58M | $2.27M |
| 1981 | 69 | — | $750K | $240K | $45K | 38.0% | — | $2.4K | $1.68M | $2.4M |
Tax bracket opportunity
Estimated ordinary taxable income shown inside the published federal brackets for the tax year above. Bracket ranges, rates and the standard deduction are read from the tax-year bracket table — nothing here is hard-coded in the app.
Loading the federal bracket schedule…
Roth conversion tax calculation
Tax schedules loading…
Each planning year is calculated twice — once with no conversion and once with the proposed conversion — using the graduated brackets and deductions stored in the tax database.
Definitions
Roth conversion glossary
Plain-language definitions for the vocabulary used across this module — the same wording that prints in the exported report.
- Roth conversion
- Moving dollars from a pre-tax account (The Plan — 401(k) or other qualified plan) into a Roth account. The converted amount is added to taxable income in the year of the conversion, and in exchange the balance — and all future growth — comes out tax-free later and is never subject to required minimum distributions.
- Marginal bracket
- The tax rate applied to the next dollar of income. Conversions are priced at the margin: each converted dollar stacks on top of existing income, so the bracket the conversion lands in — not the average rate — determines what the conversion costs. Currently a flagged assumption until verified federal and state brackets are loaded.
- Effective Tax Rate
- Total federal plus state income tax for the year divided by total taxable income for that year — the blended rate actually paid across every bracket, including the converted dollars. It is always lower than the top marginal bracket and is the honest measure of what a conversion year costs.
- IRMAA
- Income-Related Monthly Adjustment Amount — the Medicare Part B and Part D surcharge applied when modified adjusted gross income (MAGI) exceeds a threshold. Because IRMAA uses a two-year lookback, a conversion today can raise Medicare premiums two years later. Tiers are cliffs, not phase-ins: one dollar over a threshold triggers the full surcharge.
- RMD
- Required Minimum Distribution — the amount the IRS forces out of pre-tax retirement accounts each year once the beginning age is reached, calculated as the prior year-end balance divided by a life-expectancy divisor. RMDs are fully taxable, can push income into higher brackets and into IRMAA tiers, and Roth accounts are exempt from them during the owner's lifetime.
- Pre-tax balance
- The Plan and qualified plan dollars that have never been taxed. Every withdrawal is ordinary income to the owner or the heirs, so the balance is best read as a partnership with the IRS rather than as spendable wealth.
- After-tax wealth
- Roth balance plus outside after-tax cash plus the pre-tax balance discounted by the assumed future withdrawal rate. It puts both scenarios on the same footing by valuing pre-tax dollars at what they are actually worth after the eventual tax.
- Conversion tax
- The incremental federal plus state tax created by the converted dollars in the conversion year. Paying it from outside after-tax cash — rather than withholding from The Plan — moves the most wealth into the Roth, because the full converted amount continues compounding tax-free.