Two-stream scenario: Stream 1 $75K Ages 71–73 (IRA Only) · Stream 2 $1 Ages 65–70 (Smart). Reports active streams and engine-stamped fields for ages 71, 72, 73, 76, 77, 78.
| Age | Active streams | fromIra | fromRoth | iraWithdrawal | rothWithdrawal | withdrawalIra | withdrawalRoth |
|---|---|---|---|---|---|---|---|
| 71 | (none) | — | — | $75,000.00 | $0 | $75,000.00 | $0 |
| 72 | (none) | — | — | $75,000.00 | $0 | $75,000.00 | $0 |
| 73 | (none) | — | — | $75,000.00 | $0 | $75,000.00 | $0 |
| 76 | (none) | — | — | $151,391.20 | $0 | $0 | $0 |
| 77 | (none) | — | — | $159,073.15 | $0 | $0 | $0 |
| 78 | (none) | — | — | $167,851.09 | $0 | $0 | $0 |
{
"schemaVersion": 3,
"streams": [
{
"id": "stream1",
"priority": 1,
"disabled": false,
"label": "Stream 1 — IRA Only",
"mode": "specified",
"amount": 75000,
"startAge": 71,
"endAge": 73,
"frequency": "annual",
"source": "ira",
"useSmartLogic": false,
"inflationAdjusted": false,
"inflationStartAmount": 0,
"durationMode": "age_window",
"fallbackMode": "none",
"splitMode": "none",
"splitIraPct": 50,
"splitRothPct": 50,
"splitIraDollar": 0,
"splitRothDollar": 0
},
{
"id": "stream2",
"priority": 2,
"disabled": false,
"label": "Stream 2 — Smart",
"mode": "specified",
"amount": 1,
"startAge": 65,
"endAge": 70,
"frequency": "annual",
"source": "smart",
"useSmartLogic": true,
"inflationAdjusted": false,
"inflationStartAmount": 0,
"durationMode": "age_window",
"fallbackMode": "none",
"splitMode": "none",
"splitIraPct": 50,
"splitRothPct": 50,
"splitIraDollar": 0,
"splitRothDollar": 0
}
]
}{
"agePrimary": 71,
"ageSpouse": null,
"age": 71,
"spouseAge": null,
"conversionGross": 0,
"conversionTaxWithheld": 0,
"conversionNetToRoth": 0,
"conversionAmount": 0,
"effectiveReturnPct": 6.000000000000005,
"rawMarketReturnPct": null,
"iraBoyBonusAmount": 0,
"iraBoyBonusPct": 0,
"rothBoyBonusAmount": 0,
"rothBoyBonusPct": 0,
"rothDepositBonusAmount": 0,
"rothDepositBonusPct": 0,
"boyTotalBeforeBonus": 4510883.383136431,
"boyTotalAfterBonus": 4510883.383136431,
"iraBoyBeforeBonus": 3007253.124145071,
"iraBoyAfterBonus": 3007253.124145071,
"rothBoyBeforeBonus": 1503630.2589913602,
"rothBoyAfterBonus": 1503630.2589913602,
"boyIra": 3007253.124145071,
"boyRoth": 1503630.2589913602,
"boyCombined": 4510883.383136431,
"iraBOY_raw": 3007253.124145071,
"ssPrimary": 0,
"socialSecurityPrimary": 0,
"primarySS": 0,
"ss_primary": 0,
"ssSpouse": 0,
"socialSecuritySpouse": 0,
"spouseSS": 0,
"ss_spouse": 0,
"ssSpousal": 0,
"socialSecurity_spouse": 0,
"ssTotal": 0,
"socialSecurityTotal": 0,
"totalSS": 0,
"ss_total": 0,
"year": 2033,
"primaryAlive": true,
"spouseAlive": true,
"primaryDeathYear": 2057,
"spouseDeathYear": null,
"conversion": 0,
"conversionRequestedAmount": 0,
"grossWithdrawal": 0,
"rothContribution": 0,
"taxesFromIRA": 0,
"conversionFlowMode": "GROSS",
"taxPaid": 0,
"taxPaidFederal": 0,
"taxPaidState": 0,
"earlyDistributionPenalty": 0,
"grossUpSeedTax": 0,
"grossUpAuditLog": [],
"stateTaxMethod": "flat",
"stateCode": null,
"stateTaxYear": 2033,
"stateSourceStatus": null,
"stateSourceUrl": null,
"stateSourcePublication": null,
"stateStandardDeduction": 0,
"stateTaxableIncome": 0,
"stateMarginalRate": 0,
"baselineStateTax": 0,
"conversionStateTax": 0,
"stateSurtaxAmount": 0,
"stateSurtaxDetails": [],
"stateExcludesSS": false,
"resolvedTaxYear": 2026,
"standardDeduction": 21277.474990661,
"baseStandardDeduction": 19137.84063405822,
"age65PlusDeduction": 2139.634356602782,
"filingStatus": "single",
"rmdAmount": 0,
"rmdTaxesFederal": 0,
"rmdTaxesState": 0,
"rmdTaxesTotal": 0,
"conversionTaxesFederal": 0,
"conversionTaxesState": 0,
"conversionTaxesTotal": 0,
"iraBeginning": 3007253.124145071,
"iraBalance": 3108188.3115937756,
"iraGrowth": 175935.1874487044,
"iraWithdrawal": 75000,
"iraDistTotal": 75000,
"taxesPaidFromIra": 0,
"taxPaidFederalFromIra": 0,
"taxPaidStateFromIra": 0,
"preClampIraRemainder": 2932253.124145071,
"overdraftClamped": false,
"finalYearRoundingCleanup": 0,
"conversionCapped": false,
"outsideTaxPayment": 0,
"rothBeginning": 1503630.2589913602,
"rothBalance": 1593848.0745308418,
"rothGrowth": 90217.81553948169,
"rothWithdrawal": 0,
"taxableBeginning": 0,
"taxableBalance": 0,
"taxableGrowth": 0,
"totalGrowth": 266153.0029881861,
"cumulativeGrowth": 1777042.386124618,
"netWorth": 4702036.386124617,
"netIncome": 75000,
"taxableNonIRA": 0,
"socialSecurityGrossPrimary": 0,
"socialSecurityGrossSpouse": 0,
"socialSecurityGross": 0,
"socialSecurity": 0,
"ssDetail": {
"ssPrimary": 0,
"ssSpouse": 0,
"ssTotal": 0,
"primaryYearsOn": 4,
"spouseYearsOn": 0,
"primaryColaIncrease": 0,
"spouseColaIncrease": 0
},
"widowPenaltyApplied": false,
"effectiveFilingStatus": "single",
"taxableSocialSecurity": 0,
"taxExemptSocialSecurity": 0,
"ordinaryIncome": 0,
"totalTaxable": 0,
"marginalRate": 10,
"effectiveRate": 0,
"bracketLabel": "10% Single",
"agi": 0,
"taxExemptIncome": 0,
"magi": 0,
"irmaaTier": 1,
"irmaaTotal": 2434.8,
"irmaaPartBMonthly": 202.9,
"irmaaPartDMonthly": 0,
"protectFloorApplied": false,
"protectFloorReason": "",
"desiredConversion": 0,
"cappedConversion": 0,
"withdrawals": 75000,
"withdrawalIra": 75000,
"withdrawalRoth": 0,
"withdrawalShortfall": 0,
"partialRemainderWithdrawalRequest": 0,
"streamDiagnostics": [
{
"streamId": "stream1",
"priority": 1,
"fromIra": 75000,
"fromRoth": 0,
"shortfall": 0,
"partialRemainderRequest": 0
}
],
"aumFeeAmount": 0,
"aumFeePct": 0,
"taxPaymentSourceMode": "from-outside",
"taxPaymentSourceLabel": "Taxes from outside IRA",
"taxPaymentExplanation": "Taxes for this year were paid from outside IRA assets.",
"taxPaymentNetRmdApplied": 0,
"taxPaymentRemainderAmount": 0,
"taxPaymentBlendedPhase": null,
"taxPaymentBlendedConversionYear": null,
"taxPaymentBlendedCutoff": null,
"irmaaTierIndex": 0,
"irmaaPartBBaseMonthly": 202.9,
"annualIrmaaSurchargeTotal": 0,
"annualTotalMedicarePremiumExcludingPlanPremium": 2434.8,
"irmaaEffectiveYearUsed": 2033,
"irmaaCarryForwardAssumption": false,
"irmaaSourcePrimaryUrl": "",
"irmaaSourceBackupUrl": "",
"irmaaSourceLabel": "2026 CMS Rates",
"irmaaSourceCheckedAt": "2026-08-28T18:06:23.713Z"
}{
"agePrimary": 72,
"ageSpouse": null,
"age": 72,
"spouseAge": null,
"conversionGross": 0,
"conversionTaxWithheld": 0,
"conversionNetToRoth": 0,
"conversionAmount": 0,
"effectiveReturnPct": 6.000000000000005,
"rawMarketReturnPct": null,
"iraBoyBonusAmount": 0,
"iraBoyBonusPct": 0,
"rothBoyBonusAmount": 0,
"rothBoyBonusPct": 0,
"rothDepositBonusAmount": 0,
"rothDepositBonusPct": 0,
"boyTotalBeforeBonus": 4702036.386124617,
"boyTotalAfterBonus": 4702036.386124617,
"iraBoyBeforeBonus": 3108188.3115937756,
"iraBoyAfterBonus": 3108188.3115937756,
"rothBoyBeforeBonus": 1593848.0745308418,
"rothBoyAfterBonus": 1593848.0745308418,
"boyIra": 3108188.3115937756,
"boyRoth": 1593848.0745308418,
"boyCombined": 4702036.386124617,
"iraBOY_raw": 3108188.3115937756,
"ssPrimary": 0,
"socialSecurityPrimary": 0,
"primarySS": 0,
"ss_primary": 0,
"ssSpouse": 0,
"socialSecuritySpouse": 0,
"spouseSS": 0,
"ss_spouse": 0,
"ssSpousal": 0,
"socialSecurity_spouse": 0,
"ssTotal": 0,
"socialSecurityTotal": 0,
"totalSS": 0,
"ss_total": 0,
"year": 2034,
"primaryAlive": true,
"spouseAlive": true,
"primaryDeathYear": 2057,
"spouseDeathYear": null,
"conversion": 0,
"conversionRequestedAmount": 0,
"grossWithdrawal": 0,
"rothContribution": 0,
"taxesFromIRA": 0,
"conversionFlowMode": "GROSS",
"taxPaid": 0,
"taxPaidFederal": 0,
"taxPaidState": 0,
"earlyDistributionPenalty": 0,
"grossUpSeedTax": 0,
"grossUpAuditLog": [],
"stateTaxMethod": "flat",
"stateCode": null,
"stateTaxYear": 2034,
"stateSourceStatus": null,
"stateSourceUrl": null,
"stateSourcePublication": null,
"stateStandardDeduction": 0,
"stateTaxableIncome": 0,
"stateMarginalRate": 0,
"baselineStateTax": 0,
"conversionStateTax": 0,
"stateSurtaxAmount": 0,
"stateSurtaxDetails": [],
"stateExcludesSS": false,
"resolvedTaxYear": 2026,
"standardDeduction": 21809.41186542752,
"baseStandardDeduction": 19616.286649909667,
"age65PlusDeduction": 2193.125215517851,
"filingStatus": "single",
"rmdAmount": 0,
"rmdTaxesFederal": 0,
"rmdTaxesState": 0,
"rmdTaxesTotal": 0,
"conversionTaxesFederal": 0,
"conversionTaxesState": 0,
"conversionTaxesTotal": 0,
"iraBeginning": 3108188.3115937756,
"iraBalance": 3215179.6102894023,
"iraGrowth": 181991.2986956267,
"iraWithdrawal": 75000,
"iraDistTotal": 75000,
"taxesPaidFromIra": 0,
"taxPaidFederalFromIra": 0,
"taxPaidStateFromIra": 0,
"preClampIraRemainder": 3033188.3115937756,
"overdraftClamped": false,
"finalYearRoundingCleanup": 0,
"conversionCapped": false,
"outsideTaxPayment": 0,
"rothBeginning": 1593848.0745308418,
"rothBalance": 1689478.9590026925,
"rothGrowth": 95630.88447185059,
"rothWithdrawal": 0,
"taxableBeginning": 0,
"taxableBalance": 0,
"taxableGrowth": 0,
"totalGrowth": 277622.18316747725,
"cumulativeGrowth": 2054664.569292095,
"netWorth": 4904658.569292095,
"netIncome": 75000,
"taxableNonIRA": 0,
"socialSecurityGrossPrimary": 0,
"socialSecurityGrossSpouse": 0,
"socialSecurityGross": 0,
"socialSecurity": 0,
"ssDetail": {
"ssPrimary": 0,
"ssSpouse": 0,
"ssTotal": 0,
"primaryYearsOn": 5,
"spouseYearsOn": 0,
"primaryColaIncrease": 0,
"spouseColaIncrease": 0
},
"widowPenaltyApplied": false,
"effectiveFilingStatus": "single",
"taxableSocialSecurity": 0,
"taxExemptSocialSecurity": 0,
"ordinaryIncome": 0,
"totalTaxable": 0,
"marginalRate": 10,
"effectiveRate": 0,
"bracketLabel": "10% Single",
"agi": 0,
"taxExemptIncome": 0,
"magi": 0,
"irmaaTier": 1,
"irmaaTotal": 2434.8,
"irmaaPartBMonthly": 202.9,
"irmaaPartDMonthly": 0,
"protectFloorApplied": false,
"protectFloorReason": "",
"desiredConversion": 0,
"cappedConversion": 0,
"withdrawals": 75000,
"withdrawalIra": 75000,
"withdrawalRoth": 0,
"withdrawalShortfall": 0,
"partialRemainderWithdrawalRequest": 0,
"streamDiagnostics": [
{
"streamId": "stream1",
"priority": 1,
"fromIra": 75000,
"fromRoth": 0,
"shortfall": 0,
"partialRemainderRequest": 0
}
],
"aumFeeAmount": 0,
"aumFeePct": 0,
"taxPaymentSourceMode": "from-outside",
"taxPaymentSourceLabel": "Taxes from outside IRA",
"taxPaymentExplanation": "Taxes for this year were paid from outside IRA assets.",
"taxPaymentNetRmdApplied": 0,
"taxPaymentRemainderAmount": 0,
"taxPaymentBlendedPhase": null,
"taxPaymentBlendedConversionYear": null,
"taxPaymentBlendedCutoff": null,
"irmaaTierIndex": 0,
"irmaaPartBBaseMonthly": 202.9,
"annualIrmaaSurchargeTotal": 0,
"annualTotalMedicarePremiumExcludingPlanPremium": 2434.8,
"irmaaEffectiveYearUsed": 2034,
"irmaaCarryForwardAssumption": false,
"irmaaSourcePrimaryUrl": "",
"irmaaSourceBackupUrl": "",
"irmaaSourceLabel": "2026 CMS Rates",
"irmaaSourceCheckedAt": "2026-08-28T18:06:23.713Z"
}{
"agePrimary": 73,
"ageSpouse": null,
"age": 73,
"spouseAge": null,
"conversionGross": 0,
"conversionTaxWithheld": 0,
"conversionNetToRoth": 0,
"conversionAmount": 0,
"effectiveReturnPct": 6.000000000000005,
"rawMarketReturnPct": null,
"iraBoyBonusAmount": 0,
"iraBoyBonusPct": 0,
"rothBoyBonusAmount": 0,
"rothBoyBonusPct": 0,
"rothDepositBonusAmount": 0,
"rothDepositBonusPct": 0,
"boyTotalBeforeBonus": 4904658.569292095,
"boyTotalAfterBonus": 4904658.569292095,
"iraBoyBeforeBonus": 3215179.6102894023,
"iraBoyAfterBonus": 3215179.6102894023,
"rothBoyBeforeBonus": 1689478.9590026925,
"rothBoyAfterBonus": 1689478.9590026925,
"boyIra": 3215179.6102894023,
"boyRoth": 1689478.9590026925,
"boyCombined": 4904658.569292095,
"iraBOY_raw": 3215179.6102894023,
"ssPrimary": 0,
"socialSecurityPrimary": 0,
"primarySS": 0,
"ss_primary": 0,
"ssSpouse": 0,
"socialSecuritySpouse": 0,
"spouseSS": 0,
"ss_spouse": 0,
"ssSpousal": 0,
"socialSecurity_spouse": 0,
"ssTotal": 0,
"socialSecurityTotal": 0,
"totalSS": 0,
"ss_total": 0,
"year": 2035,
"primaryAlive": true,
"spouseAlive": true,
"primaryDeathYear": 2057,
"spouseDeathYear": null,
"conversion": 0,
"conversionRequestedAmount": 0,
"grossWithdrawal": 0,
"rothContribution": 0,
"taxesFromIRA": 0,
"conversionFlowMode": "GROSS",
"taxPaid": 0,
"taxPaidFederal": 0,
"taxPaidState": 0,
"earlyDistributionPenalty": 0,
"grossUpSeedTax": 0,
"grossUpAuditLog": [],
"stateTaxMethod": "flat",
"stateCode": null,
"stateTaxYear": 2035,
"stateSourceStatus": null,
"stateSourceUrl": null,
"stateSourcePublication": null,
"stateStandardDeduction": 0,
"stateTaxableIncome": 0,
"stateMarginalRate": 0,
"baselineStateTax": 0,
"conversionStateTax": 0,
"stateSurtaxAmount": 0,
"stateSurtaxDetails": [],
"stateExcludesSS": false,
"resolvedTaxYear": 2026,
"standardDeduction": 22354.647162063207,
"baseStandardDeduction": 20106.69381615741,
"age65PlusDeduction": 2247.9533459057975,
"filingStatus": "single",
"rmdAmount": 0,
"rmdTaxesFederal": 0,
"rmdTaxesState": 0,
"rmdTaxesTotal": 0,
"conversionTaxesFederal": 0,
"conversionTaxesState": 0,
"conversionTaxesTotal": 0,
"iraBeginning": 3215179.6102894023,
"iraBalance": 3328590.386906767,
"iraGrowth": 188410.77661736432,
"iraWithdrawal": 75000,
"iraDistTotal": 75000,
"taxesPaidFromIra": 0,
"taxPaidFederalFromIra": 0,
"taxPaidStateFromIra": 0,
"preClampIraRemainder": 3140179.6102894023,
"overdraftClamped": false,
"finalYearRoundingCleanup": 0,
"conversionCapped": false,
"outsideTaxPayment": 0,
"rothBeginning": 1689478.9590026925,
"rothBalance": 1790847.6965428542,
"rothGrowth": 101368.73754016164,
"rothWithdrawal": 0,
"taxableBeginning": 0,
"taxableBalance": 0,
"taxableGrowth": 0,
"totalGrowth": 289779.51415752596,
"cumulativeGrowth": 2344444.0834496208,
"netWorth": 5119438.083449621,
"netIncome": 75000,
"taxableNonIRA": 0,
"socialSecurityGrossPrimary": 0,
"socialSecurityGrossSpouse": 0,
"socialSecurityGross": 0,
"socialSecurity": 0,
"ssDetail": {
"ssPrimary": 0,
"ssSpouse": 0,
"ssTotal": 0,
"primaryYearsOn": 6,
"spouseYearsOn": 0,
"primaryColaIncrease": 0,
"spouseColaIncrease": 0
},
"widowPenaltyApplied": false,
"effectiveFilingStatus": "single",
"taxableSocialSecurity": 0,
"taxExemptSocialSecurity": 0,
"ordinaryIncome": 0,
"totalTaxable": 0,
"marginalRate": 10,
"effectiveRate": 0,
"bracketLabel": "10% Single",
"agi": 0,
"taxExemptIncome": 0,
"magi": 0,
"irmaaTier": 1,
"irmaaTotal": 2434.8,
"irmaaPartBMonthly": 202.9,
"irmaaPartDMonthly": 0,
"protectFloorApplied": false,
"protectFloorReason": "",
"desiredConversion": 0,
"cappedConversion": 0,
"withdrawals": 75000,
"withdrawalIra": 75000,
"withdrawalRoth": 0,
"withdrawalShortfall": 0,
"partialRemainderWithdrawalRequest": 0,
"streamDiagnostics": [
{
"streamId": "stream1",
"priority": 1,
"fromIra": 75000,
"fromRoth": 0,
"shortfall": 0,
"partialRemainderRequest": 0
}
],
"aumFeeAmount": 0,
"aumFeePct": 0,
"taxPaymentSourceMode": "from-outside",
"taxPaymentSourceLabel": "Taxes from outside IRA",
"taxPaymentExplanation": "Taxes for this year were paid from outside IRA assets.",
"taxPaymentNetRmdApplied": 0,
"taxPaymentRemainderAmount": 0,
"taxPaymentBlendedPhase": null,
"taxPaymentBlendedConversionYear": null,
"taxPaymentBlendedCutoff": null,
"irmaaTierIndex": 0,
"irmaaPartBBaseMonthly": 202.9,
"annualIrmaaSurchargeTotal": 0,
"annualTotalMedicarePremiumExcludingPlanPremium": 2434.8,
"irmaaEffectiveYearUsed": 2035,
"irmaaCarryForwardAssumption": false,
"irmaaSourcePrimaryUrl": "",
"irmaaSourceBackupUrl": "",
"irmaaSourceLabel": "2026 CMS Rates",
"irmaaSourceCheckedAt": "2026-08-28T18:06:23.713Z"
}{
"agePrimary": 76,
"ageSpouse": null,
"age": 76,
"spouseAge": null,
"conversionGross": 0,
"conversionTaxWithheld": 0,
"conversionNetToRoth": 0,
"conversionAmount": 0,
"effectiveReturnPct": 6.000000000000005,
"rawMarketReturnPct": null,
"iraBoyBonusAmount": 0,
"iraBoyBonusPct": 0,
"rothBoyBonusAmount": 0,
"rothBoyBonusPct": 0,
"rothDepositBonusAmount": 0,
"rothDepositBonusPct": 0,
"boyTotalBeforeBonus": 5600167.94118479,
"boyTotalAfterBonus": 5600167.94118479,
"iraBoyBeforeBonus": 3587971.4693492386,
"iraBoyAfterBonus": 3587971.4693492386,
"rothBoyBeforeBonus": 2012196.471835551,
"rothBoyAfterBonus": 2012196.471835551,
"boyIra": 3587971.4693492386,
"boyRoth": 2012196.471835551,
"boyCombined": 5600167.94118479,
"iraBOY_raw": 3587971.4693492386,
"ssPrimary": 0,
"socialSecurityPrimary": 0,
"primarySS": 0,
"ss_primary": 0,
"ssSpouse": 0,
"socialSecuritySpouse": 0,
"spouseSS": 0,
"ss_spouse": 0,
"ssSpousal": 0,
"socialSecurity_spouse": 0,
"ssTotal": 0,
"socialSecurityTotal": 0,
"totalSS": 0,
"ss_total": 0,
"year": 2038,
"primaryAlive": true,
"spouseAlive": true,
"primaryDeathYear": 2057,
"spouseDeathYear": null,
"conversion": 0,
"conversionRequestedAmount": 0,
"grossWithdrawal": 0,
"rothContribution": 0,
"taxesFromIRA": 0,
"conversionFlowMode": "GROSS",
"taxPaid": 23154.24590824539,
"taxPaidFederal": 23154.24590824539,
"taxPaidState": 0,
"earlyDistributionPenalty": 0,
"grossUpSeedTax": 0,
"grossUpAuditLog": [],
"stateTaxMethod": "flat",
"stateCode": null,
"stateTaxYear": 2038,
"stateSourceStatus": null,
"stateSourceUrl": null,
"stateSourcePublication": null,
"stateStandardDeduction": 0,
"stateTaxableIncome": 0,
"stateMarginalRate": 0,
"baselineStateTax": 0,
"conversionStateTax": 0,
"stateSurtaxAmount": 0,
"stateSurtaxDetails": [],
"stateExcludesSS": false,
"resolvedTaxYear": 2026,
"standardDeduction": 24073.509954008718,
"baseStandardDeduction": 21652.71007036538,
"age65PlusDeduction": 2420.799883643335,
"filingStatus": "single",
"rmdAmount": 151391.2012383645,
"rmdTaxesFederal": 28931.88829720748,
"rmdTaxesState": 0,
"rmdTaxesTotal": 28931.88829720748,
"rmdTableUsed": "uniform_lifetime",
"rmdTableExpected": "uniform_lifetime",
"rmdTableMismatch": false,
"rmdTableReason": "Spouse is not confirmed as sole primary beneficiary",
"rmdTableEligibleForJointLife": false,
"rmdFormulaBalance": 3587971.4693492386,
"rmdDivisor": 23.7,
"rmdValidation": {
"valid": true,
"error": null,
"expectedTable": "uniform_lifetime",
"expectedDivisor": "23.70",
"actualImpliedDivisor": "23.70",
"discrepancy": "0.000",
"tolerance": "0.1",
"discrepancyMessage": null
},
"rmdValidationMessage": "RMD calculation valid",
"rmdOwnerAge": 76,
"rmdSpouseAge": null,
"rmdAgeDifference": null,
"rmdWarning": null,
"conversionTaxesFederal": 0,
"conversionTaxesState": 0,
"conversionTaxesTotal": 0,
"iraBeginning": 3587971.4693492386,
"iraBalance": 3642775.084197527,
"iraGrowth": 206194.81608665263,
"iraWithdrawal": 151391.2012383645,
"iraDistTotal": 151391.2012383645,
"taxesPaidFromIra": 0,
"taxPaidFederalFromIra": 0,
"taxPaidStateFromIra": 0,
"preClampIraRemainder": 3436580.268110874,
"overdraftClamped": false,
"finalYearRoundingCleanup": 0,
"conversionCapped": false,
"outsideTaxPayment": 23154.24590824539,
"rothBeginning": 2012196.471835551,
"rothBalance": 2132928.2601456842,
"rothGrowth": 120731.78831013317,
"rothWithdrawal": 0,
"taxableBeginning": 0,
"taxableBalance": 0,
"taxableGrowth": 0,
"totalGrowth": 326926.6043967858,
"cumulativeGrowth": 3295527.6110336552,
"netWorth": 5775703.3443432115,
"netIncome": 279628,
"taxableNonIRA": 0,
"socialSecurityGrossPrimary": 0,
"socialSecurityGrossSpouse": 0,
"socialSecurityGross": 0,
"socialSecurity": 0,
"ssDetail": {
"ssPrimary": 0,
"ssSpouse": 0,
"ssTotal": 0,
"primaryYearsOn": 9,
"spouseYearsOn": 0,
"primaryColaIncrease": 0,
"spouseColaIncrease": 0
},
"widowPenaltyApplied": false,
"effectiveFilingStatus": "single",
"taxableSocialSecurity": 0,
"taxExemptSocialSecurity": 0,
"ordinaryIncome": 151391.2012383645,
"totalTaxable": 151391.2012383645,
"marginalRate": 24,
"effectiveRate": 15.294314146955724,
"bracketLabel": "24% Single",
"agi": 151391.2012383645,
"taxExemptIncome": 0,
"magi": 151391.2012383645,
"irmaaTier": 1,
"irmaaTotal": 2434.8,
"irmaaPartBMonthly": 202.9,
"irmaaPartDMonthly": 0,
"protectFloorApplied": false,
"protectFloorReason": "",
"desiredConversion": 0,
"cappedConversion": 0,
"withdrawals": 0,
"withdrawalIra": 0,
"withdrawalRoth": 0,
"withdrawalShortfall": 0,
"partialRemainderWithdrawalRequest": 0,
"streamDiagnostics": [],
"aumFeeAmount": 0,
"aumFeePct": 0,
"taxPaymentSourceMode": "from-outside",
"taxPaymentSourceLabel": "Taxes from outside IRA",
"taxPaymentExplanation": "Taxes for this year were paid from outside IRA assets.",
"taxPaymentNetRmdApplied": 0,
"taxPaymentRemainderAmount": 0,
"taxPaymentBlendedPhase": null,
"taxPaymentBlendedConversionYear": null,
"taxPaymentBlendedCutoff": null,
"irmaaTierIndex": 0,
"irmaaPartBBaseMonthly": 202.9,
"annualIrmaaSurchargeTotal": 0,
"annualTotalMedicarePremiumExcludingPlanPremium": 2434.8,
"irmaaEffectiveYearUsed": 2038,
"irmaaCarryForwardAssumption": false,
"irmaaSourcePrimaryUrl": "",
"irmaaSourceBackupUrl": "",
"irmaaSourceLabel": "2026 CMS Rates",
"irmaaSourceCheckedAt": "2026-08-28T18:06:23.713Z"
}{
"agePrimary": 77,
"ageSpouse": null,
"age": 77,
"spouseAge": null,
"conversionGross": 0,
"conversionTaxWithheld": 0,
"conversionNetToRoth": 0,
"conversionAmount": 0,
"effectiveReturnPct": 6.000000000000005,
"rawMarketReturnPct": null,
"iraBoyBonusAmount": 0,
"iraBoyBonusPct": 0,
"rothBoyBonusAmount": 0,
"rothBoyBonusPct": 0,
"rothDepositBonusAmount": 0,
"rothDepositBonusPct": 0,
"boyTotalBeforeBonus": 5775703.3443432115,
"boyTotalAfterBonus": 5775703.3443432115,
"iraBoyBeforeBonus": 3642775.084197527,
"iraBoyAfterBonus": 3642775.084197527,
"rothBoyBeforeBonus": 2132928.2601456842,
"rothBoyAfterBonus": 2132928.2601456842,
"boyIra": 3642775.084197527,
"boyRoth": 2132928.2601456842,
"boyCombined": 5775703.3443432115,
"iraBOY_raw": 3642775.084197527,
"ssPrimary": 0,
"socialSecurityPrimary": 0,
"primarySS": 0,
"ss_primary": 0,
"ssSpouse": 0,
"socialSecuritySpouse": 0,
"spouseSS": 0,
"ss_spouse": 0,
"ssSpousal": 0,
"socialSecurity_spouse": 0,
"ssTotal": 0,
"socialSecurityTotal": 0,
"totalSS": 0,
"ss_total": 0,
"year": 2039,
"primaryAlive": true,
"spouseAlive": true,
"primaryDeathYear": 2057,
"spouseDeathYear": null,
"conversion": 0,
"conversionRequestedAmount": 0,
"grossWithdrawal": 0,
"rothContribution": 0,
"taxesFromIRA": 0,
"conversionFlowMode": "GROSS",
"taxPaid": 24853.47201888619,
"taxPaidFederal": 24853.47201888619,
"taxPaidState": 0,
"earlyDistributionPenalty": 0,
"grossUpSeedTax": 0,
"grossUpAuditLog": [],
"stateTaxMethod": "flat",
"stateCode": null,
"stateTaxYear": 2039,
"stateSourceStatus": null,
"stateSourceUrl": null,
"stateSourcePublication": null,
"stateStandardDeduction": 0,
"stateTaxableIncome": 0,
"stateMarginalRate": 0,
"baselineStateTax": 0,
"conversionStateTax": 0,
"stateSurtaxAmount": 0,
"stateSurtaxDetails": [],
"stateExcludesSS": false,
"resolvedTaxYear": 2026,
"standardDeduction": 24675.34770285893,
"baseStandardDeduction": 22194.027822124513,
"age65PlusDeduction": 2481.3198807344174,
"filingStatus": "single",
"rmdAmount": 159073.1477815514,
"rmdTaxesFederal": 30775.55546757234,
"rmdTaxesState": 0,
"rmdTaxesTotal": 30775.55546757234,
"rmdTableUsed": "uniform_lifetime",
"rmdTableExpected": "uniform_lifetime",
"rmdTableMismatch": false,
"rmdTableReason": "Spouse is not confirmed as sole primary beneficiary",
"rmdTableEligibleForJointLife": false,
"rmdFormulaBalance": 3642775.084197527,
"rmdDivisor": 22.9,
"rmdValidation": {
"valid": true,
"error": null,
"expectedTable": "uniform_lifetime",
"expectedDivisor": "22.90",
"actualImpliedDivisor": "22.90",
"discrepancy": "0.000",
"tolerance": "0.1",
"discrepancyMessage": null
},
"rmdValidationMessage": "RMD calculation valid",
"rmdOwnerAge": 77,
"rmdSpouseAge": null,
"rmdAgeDifference": null,
"rmdWarning": null,
"conversionTaxesFederal": 0,
"conversionTaxesState": 0,
"conversionTaxesTotal": 0,
"iraBeginning": 3642775.084197527,
"iraBalance": 3692724.052600934,
"iraGrowth": 209022.11618495872,
"iraWithdrawal": 159073.1477815514,
"iraDistTotal": 159073.1477815514,
"taxesPaidFromIra": 0,
"taxPaidFederalFromIra": 0,
"taxPaidStateFromIra": 0,
"preClampIraRemainder": 3483701.9364159754,
"overdraftClamped": false,
"finalYearRoundingCleanup": 0,
"conversionCapped": false,
"outsideTaxPayment": 24853.47201888619,
"rothBeginning": 2132928.2601456842,
"rothBalance": 2260903.9557544254,
"rothGrowth": 127975.69560874117,
"rothWithdrawal": 0,
"taxableBeginning": 0,
"taxableBalance": 0,
"taxableGrowth": 0,
"totalGrowth": 336997.81179369986,
"cumulativeGrowth": 3632525.422827355,
"netWorth": 5953628.00835536,
"netIncome": 293293,
"taxableNonIRA": 0,
"socialSecurityGrossPrimary": 0,
"socialSecurityGrossSpouse": 0,
"socialSecurityGross": 0,
"socialSecurity": 0,
"ssDetail": {
"ssPrimary": 0,
"ssSpouse": 0,
"ssTotal": 0,
"primaryYearsOn": 10,
"spouseYearsOn": 0,
"primaryColaIncrease": 0,
"spouseColaIncrease": 0
},
"widowPenaltyApplied": false,
"effectiveFilingStatus": "single",
"taxableSocialSecurity": 0,
"taxExemptSocialSecurity": 0,
"ordinaryIncome": 159073.1477815514,
"totalTaxable": 159073.1477815514,
"marginalRate": 24,
"effectiveRate": 15.623926706358032,
"bracketLabel": "24% Single",
"agi": 159073.1477815514,
"taxExemptIncome": 0,
"magi": 159073.1477815514,
"irmaaTier": 3,
"irmaaTotal": 5319.6,
"irmaaPartBMonthly": 405.8,
"irmaaPartDMonthly": 37.5,
"protectFloorApplied": false,
"protectFloorReason": "",
"desiredConversion": 0,
"cappedConversion": 0,
"withdrawals": 0,
"withdrawalIra": 0,
"withdrawalRoth": 0,
"withdrawalShortfall": 0,
"partialRemainderWithdrawalRequest": 0,
"streamDiagnostics": [],
"aumFeeAmount": 0,
"aumFeePct": 0,
"taxPaymentSourceMode": "from-outside",
"taxPaymentSourceLabel": "Taxes from outside IRA",
"taxPaymentExplanation": "Taxes for this year were paid from outside IRA assets.",
"taxPaymentNetRmdApplied": 0,
"taxPaymentRemainderAmount": 0,
"taxPaymentBlendedPhase": null,
"taxPaymentBlendedConversionYear": null,
"taxPaymentBlendedCutoff": null,
"irmaaTierIndex": 2,
"irmaaPartBBaseMonthly": 202.9,
"annualIrmaaSurchargeTotal": 450,
"annualTotalMedicarePremiumExcludingPlanPremium": 5319.6,
"irmaaEffectiveYearUsed": 2039,
"irmaaCarryForwardAssumption": false,
"irmaaSourcePrimaryUrl": "",
"irmaaSourceBackupUrl": "",
"irmaaSourceLabel": "2026 CMS Rates",
"irmaaSourceCheckedAt": "2026-08-28T18:06:23.713Z"
}{
"agePrimary": 78,
"ageSpouse": null,
"age": 78,
"spouseAge": null,
"conversionGross": 0,
"conversionTaxWithheld": 0,
"conversionNetToRoth": 0,
"conversionAmount": 0,
"effectiveReturnPct": 6.000000000000005,
"rawMarketReturnPct": null,
"iraBoyBonusAmount": 0,
"iraBoyBonusPct": 0,
"rothBoyBonusAmount": 0,
"rothBoyBonusPct": 0,
"rothDepositBonusAmount": 0,
"rothDepositBonusPct": 0,
"boyTotalBeforeBonus": 5953628.00835536,
"boyTotalAfterBonus": 5953628.00835536,
"iraBoyBeforeBonus": 3692724.052600934,
"iraBoyAfterBonus": 3692724.052600934,
"rothBoyBeforeBonus": 2260903.9557544254,
"rothBoyAfterBonus": 2260903.9557544254,
"boyIra": 3692724.052600934,
"boyRoth": 2260903.9557544254,
"boyCombined": 5953628.00835536,
"iraBOY_raw": 3692724.052600934,
"ssPrimary": 0,
"socialSecurityPrimary": 0,
"primarySS": 0,
"ss_primary": 0,
"ssSpouse": 0,
"socialSecuritySpouse": 0,
"spouseSS": 0,
"ss_spouse": 0,
"ssSpousal": 0,
"socialSecurity_spouse": 0,
"ssTotal": 0,
"socialSecurityTotal": 0,
"totalSS": 0,
"ss_total": 0,
"year": 2040,
"primaryAlive": true,
"spouseAlive": true,
"primaryDeathYear": 2057,
"spouseDeathYear": null,
"conversion": 0,
"conversionRequestedAmount": 0,
"grossWithdrawal": 0,
"rothContribution": 0,
"taxesFromIRA": 0,
"conversionFlowMode": "GROSS",
"taxPaid": 26812.126857106898,
"taxPaidFederal": 26812.126857106898,
"taxPaidState": 0,
"earlyDistributionPenalty": 0,
"grossUpSeedTax": 0,
"grossUpAuditLog": [],
"stateTaxMethod": "flat",
"stateCode": null,
"stateTaxYear": 2040,
"stateSourceStatus": null,
"stateSourceUrl": null,
"stateSourcePublication": null,
"stateStandardDeduction": 0,
"stateTaxableIncome": 0,
"stateMarginalRate": 0,
"baselineStateTax": 0,
"conversionStateTax": 0,
"stateSurtaxAmount": 0,
"stateSurtaxDetails": [],
"stateExcludesSS": false,
"resolvedTaxYear": 2026,
"standardDeduction": 25292.231395430405,
"baseStandardDeduction": 22748.878517677625,
"age65PlusDeduction": 2543.3528777527777,
"filingStatus": "single",
"rmdAmount": 167851.09330004247,
"rmdTaxesFederal": 32882.26239201019,
"rmdTaxesState": 0,
"rmdTaxesTotal": 32882.26239201019,
"rmdTableUsed": "uniform_lifetime",
"rmdTableExpected": "uniform_lifetime",
"rmdTableMismatch": false,
"rmdTableReason": "Spouse is not confirmed as sole primary beneficiary",
"rmdTableEligibleForJointLife": false,
"rmdFormulaBalance": 3692724.052600934,
"rmdDivisor": 22,
"rmdValidation": {
"valid": true,
"error": null,
"expectedTable": "uniform_lifetime",
"expectedDivisor": "22.00",
"actualImpliedDivisor": "22.00",
"discrepancy": "0.000",
"tolerance": "0.1",
"discrepancyMessage": null
},
"rmdValidationMessage": "RMD calculation valid",
"rmdOwnerAge": 78,
"rmdSpouseAge": null,
"rmdAgeDifference": null,
"rmdWarning": null,
"conversionTaxesFederal": 0,
"conversionTaxesState": 0,
"conversionTaxesTotal": 0,
"iraBeginning": 3692724.052600934,
"iraBalance": 3736365.336858945,
"iraGrowth": 211492.37755805367,
"iraWithdrawal": 167851.09330004247,
"iraDistTotal": 167851.09330004247,
"taxesPaidFromIra": 0,
"taxPaidFederalFromIra": 0,
"taxPaidStateFromIra": 0,
"preClampIraRemainder": 3524872.9593008915,
"overdraftClamped": false,
"finalYearRoundingCleanup": 0,
"conversionCapped": false,
"outsideTaxPayment": 26812.126857106898,
"rothBeginning": 2260903.9557544254,
"rothBalance": 2396558.193099691,
"rothGrowth": 135654.23734526563,
"rothWithdrawal": 0,
"taxableBeginning": 0,
"taxableBalance": 0,
"taxableGrowth": 0,
"totalGrowth": 347146.6149033193,
"cumulativeGrowth": 3979672.0377306743,
"netWorth": 6132923.529958636,
"netIncome": 308890,
"taxableNonIRA": 0,
"socialSecurityGrossPrimary": 0,
"socialSecurityGrossSpouse": 0,
"socialSecurityGross": 0,
"socialSecurity": 0,
"ssDetail": {
"ssPrimary": 0,
"ssSpouse": 0,
"ssTotal": 0,
"primaryYearsOn": 11,
"spouseYearsOn": 0,
"primaryColaIncrease": 0,
"spouseColaIncrease": 0
},
"widowPenaltyApplied": false,
"effectiveFilingStatus": "single",
"taxableSocialSecurity": 0,
"taxExemptSocialSecurity": 0,
"ordinaryIncome": 167851.09330004247,
"totalTaxable": 167851.09330004247,
"marginalRate": 24,
"effectiveRate": 15.973757650287594,
"bracketLabel": "24% Single",
"agi": 167851.09330004247,
"taxExemptIncome": 0,
"magi": 167851.09330004247,
"irmaaTier": 3,
"irmaaTotal": 5319.6,
"irmaaPartBMonthly": 405.8,
"irmaaPartDMonthly": 37.5,
"protectFloorApplied": false,
"protectFloorReason": "",
"desiredConversion": 0,
"cappedConversion": 0,
"withdrawals": 0,
"withdrawalIra": 0,
"withdrawalRoth": 0,
"withdrawalShortfall": 0,
"partialRemainderWithdrawalRequest": 0,
"streamDiagnostics": [],
"aumFeeAmount": 0,
"aumFeePct": 0,
"taxPaymentSourceMode": "from-outside",
"taxPaymentSourceLabel": "Taxes from outside IRA",
"taxPaymentExplanation": "Taxes for this year were paid from outside IRA assets.",
"taxPaymentNetRmdApplied": 0,
"taxPaymentRemainderAmount": 0,
"taxPaymentBlendedPhase": null,
"taxPaymentBlendedConversionYear": null,
"taxPaymentBlendedCutoff": null,
"irmaaTierIndex": 2,
"irmaaPartBBaseMonthly": 202.9,
"annualIrmaaSurchargeTotal": 450,
"annualTotalMedicarePremiumExcludingPlanPremium": 5319.6,
"irmaaEffectiveYearUsed": 2040,
"irmaaCarryForwardAssumption": false,
"irmaaSourcePrimaryUrl": "",
"irmaaSourceBackupUrl": "",
"irmaaSourceLabel": "2026 CMS Rates",
"irmaaSourceCheckedAt": "2026-08-28T18:06:23.713Z"
}