Enter your numbers below. We'll walk your required distributions out to your horizon age and show what the IRS collects along the way — federal and state.
| Age | Year-End Balance | RMD | Pension | Taxable SS | Fed Tax | State Tax | Net Cash Flow |
|---|
Figures are illustrative only, generated from a simplified model: IRS Uniform Lifetime Table divisors, current-law 2026 federal marginal brackets and standard deduction applied to RMD income only (no other income, credits, or deductions modeled), and a single representative state income tax rate per state of residence. Actual tax liability depends on total household income, filing details, deductions, and current tax law, which may change. This tool does not constitute tax, legal, or investment advice — consult a qualified tax professional for your specific situation.