DECUMULATION ENGINEERING CASE #12 • ZERO-TELEMETRY CLIENT-SIDE

Optimal Asset Location & Drawdown Sequencing

Why proportional bracket-filling across Taxable, Traditional, and Roth accounts adds years of portfolio life.

Download .json Preset 100% local execution • No account or cloud upload
Core Governing Equation:
Optimal Pre-Tax Draw = Std_Deduction ($32.2k) + 12% Bracket Ceiling ($100.8k) - Ordinary_Income
Three-Bucket Mix
$1,900,000 (55% 401k, 20% Roth, 25% Brokerage)
Brokerage Cost Basis
70% Cost Basis ($475,000 Taxable Account)
12% Bracket Ceiling
$100,800 Taxable Income ($133,000 Gross MFJ)
Annual Spending Target
$115,000/yr Ages 62–72, $98,000 Thereafter

When a household enters retirement holding assets across three distinct tax wrappers—Taxable Brokerage, Tax-Deferred Traditional 401(k)/IRA, and Tax-Free Roth IRA—the exact sequence in which those accounts are tapped governs lifetime tax drag and portfolio longevity.

Most textbook rules of thumb prescribe strict sequential depletion: liquidate 100% of the taxable brokerage account first, drain 100% of the Traditional IRA second, and leave the Roth IRA untouched until last. Mathematically, naive sequential depletion wastes valuable low-bracket tax capacity every single year during early retirement. If a 62-year-old couple funds their $115,000 annual living budget exclusively from a taxable brokerage account with a 70% cost basis, their Adjusted Gross Income equals just $34,500—barely clearing their $32,200 Married Filing Jointly standard deduction. Consequently, their 10% and 12% federal tax brackets (covering up to $133,000 of gross ordinary income) expire unused each year, while their $1,045,000 Traditional 401(k) compounds unchecked toward punitive 24% and 32% RMD tax brackets later in retirement.

Optimal drawdown sequencing replaces sequential depletion with proportional bracket-filling. Each year, the retiree draws sufficient Traditional 401(k) dollars to fill the standard deduction and 10%/12% federal brackets at an effective tax rate below 9%, sources remaining living expenses from taxable brokerage principal and 0%-taxed long-term capital gains, and reserves Roth dollars to cap income spikes above the 12% bracket or Medicare IRMAA cliffs. Across a 30-year retirement, smoothing taxable income across low brackets routinely adds four to six years of portfolio longevity.

Generic bank calculators fail this optimization because they either drain accounts sequentially in a rigid order or pool all balances into a single blended tax bucket.

This template models a $1,900,000 portfolio split 55% pre-tax, 20% Roth, and 25% brokerage (70% basis) at age 62. Load the preset to inspect annual bracket utilization and cumulative tax drag across retirement.

Stress-Test This Scenario With Your Own Numbers

Click below to pre-load these exact tax, withdrawal, and return parameters directly into Wugland’s browser-based simulator.