Worked example
A W-2 employee, age 45, with a maxed deferral and a $10,000 match
An employee defers the full $24,500 in 2026 and the employer contributes $10,000. The plan allows voluntary after-tax contributions and an in-plan Roth conversion. The projection uses the calculator's default 20 years and 7% growth.
Inputs
| Employee deferral | $24,500 |
|---|---|
| Employer match or contribution | $10,000 |
| Age | 45 |
| Plan allows after-tax contributions | Yes |
| Years until retirement | 20 |
| Assumed annual growth rate | 7% |
Calculator output
| Available after-tax space (2026) | $37,500 |
|---|---|
| Converted to Roth, value in 20 years | $145,113 |
| Same dollars in a taxable account, after tax drag | $119,138 |
| Estimated tax-free advantage | $25,975 |
| Unused regular deferral room | $0 |
$72,000 minus the $24,500 deferral minus the $10,000 match leaves $37,500 of after-tax room. The growth figures are an illustration of one year's contribution at a constant 7% with a 15% annual tax drag on the taxable side, not a forecast of returns.
