Calculated answer
$7,440.00
The modeled contribution portion ($2,000.00) comes out tax- and penalty-free, while the $8,000.00 earnings portion produces about $2,560.00 in tax and $0.00 in penalty, leaving roughly $7,440.00 net.
- Estimated net withdrawal
- $7,440.00
- Modeled contribution portion
- $2,000.00
- Modeled earnings portion
- $8,000.00
- Estimated tax
- $2,560.00
- Estimated penalty
- $0.00
Contribution portion = min(withdrawal, basis); earnings portion = min(withdrawal − contribution portion, earnings available); tax = earnings portion × tax rate; penalty = earnings portion × penalty rate
The page reuses the shared Roth IRA Early Withdrawal Calculator assumptions and applies Roth ordering rules: contribution basis is treated as coming out first, tax- and penalty-free, before any withdrawal reaches earnings.
- Start with a planned withdrawal of $10,000 against $2,000 in available contribution basis.
- Draw from basis first: $2,000.00 comes out tax- and penalty-free.
- Any remaining withdrawal draws from earnings, capped at $8,000.00 available: $8,000.00 here.
- Apply the assumed 32% tax rate and 0% penalty rate to the earnings portion to estimate $2,560.00 in tax and $0.00 in penalty.
Why basis-versus-earnings ordering matters
Roth IRA contributions can typically be withdrawn at any time without tax or penalty, since they were already made with after-tax dollars. Earnings are treated differently, especially before age 59½ or before a Roth account has been open for five years.
A withdrawal that stays within contribution basis avoids tax and penalty entirely. Once a withdrawal exceeds basis, the excess is treated as earnings and may be taxed, penalized, or both, depending on individual circumstances and any applicable exception.
How to use this example
Treat this result as a planning baseline, not a final answer. Confirm your actual contribution basis, prior withdrawals, and any qualifying exception with your account records and a qualified tax professional.
Use the full calculator if you need to test a different withdrawal amount, basis, earnings exposure, or rate assumption.