2026 Backdoor Roth Pro-Rata Tax Calculator for IRAs

pro-rata mixing rule

Backdoor Roth Pro-Rata Calculator

Estimate how Form 8606 spreads after-tax IRA basis across a Roth conversion, other traditional IRA distributions, and every traditional, SEP, and SIMPLE IRA balance remaining on December 31. The result shows taxable conversion, nontaxable conversion, basis percentage, and basis carried forward.

One-taxpayer IRA inventory

Aggregate accounts by tax type, not by brokerage.

Usually prior Form 8606 line 14.

The backdoor Roth is two transactions, not a special account

A typical backdoor Roth strategy begins with a nondeductible contribution to a traditional IRA and then converts traditional IRA assets to a Roth IRA. The contribution creates after-tax basis when it is properly reported. The conversion moves assets and can be partly taxable. There is no separate “backdoor” account label that protects the contributed dollars from Form 8606.

For 2026, the regular IRA contribution limit is $7,500, with an additional $1,100 catch-up for an eligible person age 50 or older. Contribution eligibility also requires sufficient compensation and coordination across traditional and Roth IRA contributions. A conversion itself is not limited to $7,500 and does not require the taxpayer to be eligible for a direct Roth contribution.

The tax result depends on all traditional IRA value, not on whether the nondeductible contribution and conversion occur in a newly opened account. Moving money between IRA custodians does not escape aggregation.

How the Form 8606 denominator creates the pro-rata percentage

The denominator generally combines year-end value of all traditional IRAs with traditional IRA distributions and Roth conversions during the year. For this purpose, “traditional IRA” generally includes traditional SEP and SIMPLE IRAs. The numerator is cumulative after-tax basis: prior-year basis plus current nondeductible contributions, adjusted for relevant items.

Nontaxable percentage = total IRA basis ÷ [December 31 value of all traditional, SEP, and SIMPLE IRAs + distributions + Roth conversions]. The percentage applies proportionally rather than tracing a particular contribution.

If basis exceeds the denominator because of an input mismatch, the calculator caps the nontaxable percentage at 100%. Official Form 8606 sequencing and outstanding rollover rules must be used for the filed return. Values should include accrued earnings and assets in transit that the instructions treat as year-end IRA value.

Accounts included and excluded from the aggregation

Included

Traditional IRAs, traditional SEP IRAs, and traditional SIMPLE IRAs owned by the same taxpayer enter the combined denominator, regardless of institution or investment.

Not included

Roth IRA balances do not enter the traditional IRA denominator. A spouse’s IRAs are also separate because Form 8606 is completed for each taxpayer.

Workplace plans

401(k), 403(b), governmental 457(b), and qualified-plan balances are not IRA balances for this formula, though rollovers between plans and IRAs can change December 31 inventory.

An inherited IRA can have special basis and aggregation rules depending on whether it came from a spouse or nonspouse. Do not add every retirement account on a net-worth statement without following the form instructions.

December 31 matters even when conversion happened in January

A taxpayer might contribute and convert $7,500 early in the year when a new traditional IRA appears empty, yet still own $100,000 in a SEP IRA on December 31. The year-end SEP value enters the denominator and makes most of the conversion taxable. Transaction order does not isolate basis.

Conversely, an eligible workplace plan may accept a rollover of pretax IRA dollars before year-end, potentially reducing the IRA denominator while leaving after-tax basis behind. That strategy requires plan acceptance, correct separation of basis, completion before year-end, and careful reporting. This calculator shows arithmetic, not permission or execution.

A rollover initiated near year-end can remain outstanding. Form 8606 instructions include rules for amounts rolled over after year-end or in transit. Obtain custodian statements rather than entering only the balance displayed in one online account.

A four-stop Form 8606 workflow

1. Basis

Carry prior line 14 and add current nondeductible contributions.

2. Activity

Total conversions and other traditional IRA distributions.

3. Inventory

Collect every December 31 traditional, SEP, and SIMPLE IRA value.

4. Allocate

Apply the same basis percentage and carry unused basis forward.

File Form 8606 even when the conversion appears fully nontaxable. Failure to report nondeductible contributions can lose the basis record and cause later double taxation. Preserve each year’s form indefinitely with IRA statements.

Example: $7,500 contribution beside a $100,000 IRA

Assume no prior basis, a $7,500 nondeductible 2026 contribution, a $7,500 Roth conversion, no other distributions, and $100,000 remaining across traditional IRAs on December 31. Total basis is $7,500 and the denominator is $107,500.

The nontaxable percentage is about 6.98%. Approximately $523 of the conversion is nontaxable and $6,977 is taxable. At a 24% federal marginal rate, the estimated federal tax is about $1,674 before state tax and return interactions. Approximately $6,977 of basis remains for later years.

If all pretax IRA value were zero at year-end and no other distributions existed, the denominator would be $7,500 and the conversion could be fully nontaxable, apart from earnings between contribution and conversion. That outcome depends on actual year-end facts, not the label applied to the transaction.

Other distributions share the same basis pool

If the taxpayer also withdraws money from a traditional IRA, basis is allocated across both the withdrawal and conversion. The nontaxable conversion cannot use all basis while the cash withdrawal is treated as entirely pretax. This calculator shows total basis used across entered activity and the conversion’s own nontaxable share.

Early distributions can also generate a 10% additional tax on the taxable portion unless an exception applies. Conversion income itself is generally not subjected to that additional tax merely because the taxpayer is under 59½, but withholding taken from converted funds or a later Roth distribution can create separate issues.

Do not withhold conversion tax from the IRA without considering lost Roth principal and early-distribution consequences. Paying tax from outside funds often preserves more retirement money, but household liquidity matters.

Contribution year and conversion year may be different

A traditional IRA contribution made between January 1 and the federal filing deadline can be designated for the prior tax year, while a Roth conversion is reported only in the calendar year it actually occurs. For example, a contribution made in March 2027 for 2026 and converted in March 2027 can require a 2026 Form 8606 to establish basis and a 2027 Form 8606 to allocate that basis to the conversion. The custodian’s Forms 5498 and 1099-R will not necessarily appear in the same filing season.

That timing does not let basis bypass the aggregation rule. The conversion-year form uses the taxpayer’s total available basis, conversion-year distributions, and December 31 value for that conversion year. Carry the prior form’s ending basis forward exactly; do not enter the contribution again merely because the conversion happened later.

Deductibility must also be resolved before calling a contribution “after-tax.” If the traditional IRA contribution is deducted on Schedule 1, it does not create Form 8606 basis. Covered-by-plan status, filing status, and modified AGI can phase out the deduction, while a spouse’s workplace coverage can affect a noncovered spouse under a different range. The calculator assumes the entered contribution is nondeductible.

Conversion earnings deserve separate attention. If $7,500 becomes $7,560 before conversion, the extra $60 is normally pretax value and may be taxable even when no older IRA exists. Enter the actual gross conversion rather than the intended contribution amount. Small earnings are not a failed strategy; they are ordinary conversion income to report.

Questions investors ask about the pro-rata rule

Can I open a separate IRA for the nondeductible contribution?

You can open it, but Form 8606 generally aggregates all of your traditional, SEP, and SIMPLE IRAs. A separate custodian does not isolate the new basis.

Does my spouse’s IRA balance affect my conversion?

No. Each spouse has an individual basis record and Form 8606. Joint filing does not combine ownership of the two spouses’ IRAs for this calculation.

Does a 401(k) balance count in the denominator?

No. A qualified workplace plan is not a traditional IRA. However, rolling plan money into an IRA before year-end can add to the denominator.

Is a Roth conversion limited to the annual IRA contribution limit?

No. Contribution and conversion are separate transactions. The 2026 contribution limit controls new IRA contributions; it does not cap the amount eligible for conversion.

What happens to basis not used this year?

Unused basis is generally carried forward on Form 8606 and can make part of later traditional IRA distributions or conversions nontaxable. Keep the form to prevent double taxation.

References

Official aggregation, conversion, and basis reporting: IRS Instructions for Form 8606. IRA contribution and conversion background: IRS Publication 590-A and IRS Publication 590-B.

Planning notice: This is a simplified one-taxpayer annual model, not a completed Form 8606. It excludes outstanding rollovers, inherited-IRA special rules, recharacterizations, returned contributions, qualified charitable distributions, disaster rules, state tax, and Roth distribution ordering. Verify every custodian and year-end statement.

Scroll to Top