IRA - Roth Conversion Analysis Worksheet

Show expandable text

This calculator computes the difference between the following two options:

  • Option 1: Leaving the traditional IRA balance where it is.
  • Option 2: Rolling the traditional IRA balance into a Roth IRA.


  • Option 1 does not incur a tax liability in the year of conversion; Option 2 does.
  • In order to create a fair comparison, the money that would have gone to pay taxes is assumed to be invested in a taxable account for Option 1.
  • The distributions are annual and occur at the beginning of each year of retirement.


If your client has an existing balance in her traditional IRA of $11,000 ($1,000 of which is from nondeductible contributions), and she is currently in a zero tax bracket because she is in the first year of starting a new business, what would be the difference in retirement distributions between Option 1 and Option 2?

Field Input
Amount to convert from Traditional IRA to Roth IRA $11,000
Nondeductible contributions in conversion $1,000
Year of Conversion Accumulation Years Distribution Years
Federal tax rate 0% 28% 28%
Number of years 10 20
Annual rate of return 8% 5%

In this example, the total after tax distributions from the traditional IRA (Option 1) is $21,369.12, and the after tax distributions from the Roth IRA (Option 2) is $29,290.44 (a difference of $7,921.32).


  • The Taxable investment account accumulation field computes the amount of accumulated net interest on the amount of tax due at rollover.
  • To evaluate the effect of a conversion from a regular to a Roth IRA without regard to any distributions, enter 1 year of distributions, a zero tax rate in the distribution years, and a zero annual rate of return for the distribution years.


  1. Tax on earnings is computed using taxpayer's combined federal and state tax rate.

Was this article helpful?

Thank you for the feedback!