Backdoor Roth Pro-Rata Calculator (Form 8606 Lines 1 to 18)

What do the numbers come to once the work is shown?

Nontaxable share of a Roth conversion under the pro-rata rule, the taxable conversion and the basis carried forward.

  • Runs in your browser
  • Nothing stored or sent
  • Free, no sign-up
Your figures
Example figuresIllustrative only. Type over them with your own.
Taxable amount of the conversion (line 18)
$6,375
Pro-rata rule on Form 8606
Nontaxable share (line 10)
15.00%
Nontaxable part of the conversion (line 11)
$1,125
Drawn to one scale
Taxable amount of the conversion (line 18)$6,375
Nontaxable part of the conversion (line 11)$1,125
Nontaxable part of other distributions (line 12)$0
Basis carried to 2027 (line 14)$6,375
All results
MeasureResult
Taxable amount of the conversion (line 18)$6,375
Nontaxable share (line 10)15.00%
Nontaxable part of the conversion (line 11)$1,125
Nontaxable part of other distributions (line 12)$0
Basis carried to 2027 (line 14)$6,375
How this was worked out
Work shownrecomputed as you type
Line 3 = line 1 + line 2; line 5 = line 3 - line 4
Line 9 = year-end IRA value + distributions + conversions
Line 10 = line 5 / line 9, three decimals, not above 1.000
Line 11 = conversion x line 10; line 18 = conversion - line 11
Line 14 = line 3 - (line 11 + line 12)

Illustrative arithmetic on the figures you enter. Check the result against your firm's methodology before relying on it.

The formulas

  • Line 3 = line 1 + line 2; line 5 = line 3 - line 4
  • Line 9 = year-end IRA value + distributions + conversions
  • Line 10 = line 5 / line 9, three decimals, not above 1.000
  • Line 11 = conversion x line 10; line 18 = conversion - line 11
  • Line 14 = line 3 - (line 11 + line 12)

How it works

Form 8606 treats all your traditional, SEP and SIMPLE IRAs as one pool. The nontaxable share of a conversion equals your basis divided by the pool, measured with the December 31 value plus the year's distributions and conversions. Pre-tax money anywhere in the pool makes part of a backdoor conversion taxable.

The line numbers follow the 2025 Form 8606, the latest form posted; the computation is the same for 2026. The 2026 IRA contribution limit is $7,500 ($8,600 at age 50 or older) per Notice 2025-67. Rolling pre-tax IRA money into an employer plan before December 31 removes it from line 6.

Illustrative figures only. Check the result against your firm's methodology before relying on it.

Common questions

Does my 401(k) count in the pool?

No. Only traditional, SEP and SIMPLE IRAs count on line 6.

Why does the year-end balance matter if I converted in January?

Form 8606 measures the pool at December 31 of the conversion year, so later contributions or rollovers into IRAs change the result.

Where does the leftover basis go?

Line 14 carries forward and becomes line 2 next year.

Sources

Runs in your browser. The figures you type are not sent to CORAA or stored. Check the result against your firm's methodology before relying on it.

Related audit calculators

For US CPA firms

Join the CORAA waitlist

CORAA AI drafts audit working papers from your client’s QuickBooks books and does the first pass: lead schedules, tie-out, memos, draft notes and letters. CORAA Network reviewers clear every finding. Your firm reviews and signs.

  • First audit free, so you can judge the quality on a real file
  • Flat fee by entity size; messy books included
  • We work only with CPA firms, never their clients
See how it works →

* required