|
|
| Year | Age at 12/31 | IRA distribution | IRA balance | IRA Side acc | Tax paid | Roth distribution | Roth balance |
| 1 | 65 | $14,306.24 | $431,476.07 | $127,542.81 | $4,820.29 | $14,306.24 | $431,476.07 |
| 2 | 66 | $14,878.49 | $433,261.49 | $127,662.27 | $4,982.25 | $14,878.49 | $433,261.49 |
| 3 | 67 | $15,473.62 | $434,499.38 | $127,619.11 | $5,149.65 | $15,473.62 | $434,499.38 |
| 4 | 68 | $16,092.57 | $435,143.08 | $127,401.19 | $5,322.68 | $16,092.57 | $435,143.08 |
| 5 | 69 | $16,736.27 | $435,143.08 | $126,995.71 | $5,501.52 | $16,736.27 | $435,143.08 |
| 6 | 70 | $17,405.72 | $434,446.85 | $126,389.17 | $5,686.38 | $17,405.72 | $434,446.85 |
| 7 | 71 | $18,101.95 | $432,998.70 | $125,567.30 | $5,877.44 | $18,101.95 | $432,998.70 |
| 8 | 72 | $18,826.03 | $430,739.57 | $124,515.07 | $6,074.92 | $18,826.03 | $430,739.57 |
| 9 | 73 | $19,579.07 | $427,606.92 | $123,216.64 | $6,279.04 | $19,579.07 | $427,606.92 |
| 10 | 74 | $20,362.23 | $423,534.47 | $121,655.29 | $6,490.01 | $20,362.23 | $423,534.47 |
| 11 | 75 | $21,176.72 | $418,452.06 | $119,813.42 | $6,708.08 | $21,176.72 | $418,452.06 |
| 12 | 76 | $22,023.79 | $412,285.40 | $117,672.49 | $6,933.47 | $22,023.79 | $412,285.40 |
| 13 | 77 | $22,904.74 | $404,955.88 | $115,212.96 | $7,166.43 | $22,904.74 | $404,955.88 |
| 14 | 78 | $23,820.93 | $396,380.34 | $112,414.25 | $7,407.22 | $23,820.93 | $396,380.34 |
| 15 | 79 | $24,773.77 | $386,470.83 | $109,254.72 | $7,656.11 | $24,773.77 | $386,470.83 |
| 16 | 80 | $25,764.72 | $375,134.36 | $105,711.55 | $7,913.35 | $25,764.72 | $375,134.36 |
| 17 | 81 | $26,795.31 | $362,272.61 | $101,760.77 | $8,179.24 | $26,795.31 | $362,272.61 |
| 18 | 82 | $27,867.12 | $347,781.70 | $97,377.14 | $8,454.06 | $27,867.12 | $347,781.70 |
| 19 | 83 | $28,981.81 | $331,551.89 | $92,717.61 | $8,554.62 | $28,981.81 | $331,551.89 |
| 20 | 84 | $30,141.08 | $313,467.24 | $87,816.43 | $8,609.89 | $30,141.08 | $313,467.24 |
| 21 | 85 | $31,346.72 | $293,405.34 | $82,659.67 | $8,669.41 | $31,346.72 | $293,405.34 |
| 22 | 86 | $32,600.59 | $271,236.94 | $77,232.66 | $8,733.40 | $32,600.59 | $271,236.94 |
| 23 | 87 | $33,904.62 | $246,825.61 | $71,519.89 | $8,802.08 | $33,904.62 | $246,825.61 |
| 24 | 88 | $35,260.80 | $220,027.40 | $65,505.00 | $8,875.68 | $35,260.80 | $220,027.40 |
| 25 | 89 | $36,671.23 | $190,690.41 | $59,170.74 | $8,954.46 | $36,671.23 | $190,690.41 |
| 26 | 90 | $38,138.08 | $158,654.43 | $52,498.92 | $9,038.65 | $38,138.08 | $158,654.43 |
| 27 | 91 | $39,663.61 | $123,750.45 | $45,470.33 | $9,128.54 | $39,663.61 | $123,750.45 |
| 28 | 92 | $41,250.15 | $85,800.31 | $38,064.76 | $9,224.39 | $41,250.15 | $85,800.31 |
| 29 | 93 | $42,900.16 | $44,616.16 | $30,260.85 | $9,326.50 | $42,900.16 | $44,616.16 |
| 30 | 94 | $44,616.16 | $0.00 | $22,036.12 | $9,435.16 | $44,616.16 | $0.00 |
|
|
|
|