I've got the model running pretty well, I think. Awesome piece of work, I must say. Thank you very much for sharing it. I keep plugging my numbers into different models. Sometimes I have a good feeling about a model, sometimes not. I feel like this model has got it right.
I think I can see what the fractional bracket fill thing does, but I'm not sure of the meaning (260% of what). When I change it, I can see that during the years where I have Roth funds, it pulls only up to a certain amount out of the tIRA and gets the rest from the Roth. That works to force filling up the low tax brackets, but not to the top of the 15%, which might be too much for ACA cliff. So I like 260%, I think, but I'm not "getting it" with respect to the table at S1...W12.
I put my ACA credits in as "Income non-taxable". And I put the value of my house now (today's dollars) also in non-taxable in the year which I plan to sell it. Is that right? I see that various things are not indexed for inflation, so I presume we don't inflate today's house value out X years to determine the 'windfall' cash that the house sale would bring.
The model is giving me a bit higher annual spending after tax than i-orp, given the same inputs. A some point, I might try to find a way to discover where the differences are, just for grins, but it's close enough. After all, it's only got to be "roughly good" for year number 2 through 'n'. That gives a framework for current year spending and tax strategies...the only time I can actually DO something is this year. Next year, I'll be running another, (probably updated and better fine-tuned) model, with whatever the latest tax and ACA laws are then.