Your retirement funds may continue past the maximum 30 years displayed here. <div id="chart1Container">Chart will load here</div> <script type="text/javascript"> <!-- var myChart1 = new FusionCharts( "MSColumn2D", "myChart1Id", "100%", "100%", "0", "1" ); myChart1.setXMLData("<chart showValues='0' showFCMenuItem='0' decimals='0' formatNumberScale='0' caption='Retirement Account Detail' xAxisName='Year' numberPrefix='$' bgColor='FFFFFF' showBorder='1' borderColor='FFFFFF' borderThickness='1' canvasBgColor='ffffff' showAlternateHGridColor='0' plotGradientColor='' numberSuffix='' thousandSeparator=',' decimalSeparator='.'><categories><category label='1' /><category label='' /><category label='' /><category label='4' /><category label='' /><category label='' /><category label='7' /><category label='' /><category label='' /><category label='10' /><category label='' /><category label='' /><category label='13' /><category label='' /><category label='' /><category label='16' /><category label='' /><category label='' /><category label='19' /><category label='' /><category label='' /><category label='22' /><category label='' /><category label='' /><category label='25' /><category label='' /><category label='' /><category label='28' /><category label='' /><category label='' /></categories><dataset seriesName='Earnings' color='0B9191'><set value='6051.0' /><set value='6278.0' /><set value='6511.0' /><set value='6732.0' /><set value='6937.0' /><set value='7125.0' /><set value='7294.0' /><set value='7444.0' /><set value='7574.0' /><set value='7682.0' /><set value='7766.0' /><set value='7827.0' /><set value='7862.0' /><set value='7870.0' /><set value='7850.0' /><set value='7799.0' /><set value='7717.0' /><set value='7602.0' /><set value='7452.0' /><set value='7266.0' /><set value='7041.0' /><set value='6775.0' /><set value='6467.0' /><set value='6114.0' /><set value='5714.0' /><set value='5266.0' /><set value='4766.0' /><set value='4211.0' /><set value='3601.0' /><set value='2931.0' /></dataset><dataset seriesName='Withdrawals' color='F58127'><set value='0.0' /><set value='0.0' /><set value='-317.0' /><set value='-967.0' /><set value='-1628.0' /><set value='-2300.0' /><set value='-2982.0' /><set value='-3674.0' /><set value='-4377.0' /><set value='-5092.0' /><set value='-5817.0' /><set value='-6554.0' /><set value='-7303.0' /><set value='-8063.0' /><set value='-8835.0' /><set value='-9619.0' /><set value='-10416.0' /><set value='-11225.0' /><set value='-12046.0' /><set value='-12881.0' /><set value='-13728.0' /><set value='-14589.0' /><set value='-15464.0' /><set value='-16352.0' /><set value='-17254.0' /><set value='-18170.0' /><set value='-19100.0' /><set value='-20045.0' /><set value='-21005.0' /><set value='-21980.0' /></dataset><dataset seriesName='Balance' color='d8d8d8'><set value='167285.0' /><set value='173563.0' /><set value='179757.0' /><set value='185522.0' /><set value='190830.0' /><set value='195655.0' /><set value='199968.0' /><set value='203738.0' /><set value='206935.0' /><set value='209524.0' /><set value='211473.0' /><set value='212746.0' /><set value='213305.0' /><set value='213112.0' /><set value='212127.0' /><set value='210306.0' /><set value='207608.0' /><set value='203986.0' /><set value='199392.0' /><set value='193776.0' /><set value='187089.0' /><set value='179274.0' /><set value='170277.0' /><set value='160040.0' /><set value='148500.0' /><set value='135596.0' /><set value='121262.0' /><set value='105428.0' /><set value='88025.0' /><set value='68976.0' /></dataset></chart>"); // --> </script> <table class='pure-table pure-table-bordered' role='grid'><tr><th scope="col">Year</th><th scope="col">Desired Income</th><th scope="col">Fixed Income</th><th scope="col">Shortfall</th><th scope="col">Beginning Balance</th><th scope="col">Earnings @ 3.69%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$40,282</td><td>$41,237</td><td>$0</td><td>$161,234</td><td>$6,051</td><td>$0</td><td>$167,285</td></tr><tr><td role="rowheader" scope="row">2</td><td>40,913</td><td>41,237</td><td>0</td><td>167,285</td><td>6,278</td><td>0</td><td>173,563</td></tr><tr><td role="rowheader" scope="row">3</td><td>41,554</td><td>41,237</td><td>317</td><td>173,563</td><td>6,511</td><td>-317</td><td>179,757</td></tr><tr><td role="rowheader" scope="row">4</td><td>42,205</td><td>41,237</td><td>967</td><td>179,757</td><td>6,732</td><td>-967</td><td>185,522</td></tr><tr><td role="rowheader" scope="row">5</td><td>42,866</td><td>41,237</td><td>1,628</td><td>185,522</td><td>6,937</td><td>-1,628</td><td>190,830</td></tr><tr><td role="rowheader" scope="row">6</td><td>43,537</td><td>41,237</td><td>2,300</td><td>190,830</td><td>7,125</td><td>-2,300</td><td>195,655</td></tr><tr><td role="rowheader" scope="row">7</td><td>44,219</td><td>41,237</td><td>2,982</td><td>195,655</td><td>7,294</td><td>-2,982</td><td>199,968</td></tr><tr><td role="rowheader" scope="row">8</td><td>44,911</td><td>41,237</td><td>3,674</td><td>199,968</td><td>7,444</td><td>-3,674</td><td>203,738</td></tr><tr><td role="rowheader" scope="row">9</td><td>45,615</td><td>41,237</td><td>4,377</td><td>203,738</td><td>7,574</td><td>-4,377</td><td>206,935</td></tr><tr><td role="rowheader" scope="row">10</td><td>46,329</td><td>41,237</td><td>5,092</td><td>206,935</td><td>7,682</td><td>-5,092</td><td>209,524</td></tr><tr><td role="rowheader" scope="row">11</td><td>47,055</td><td>41,237</td><td>5,817</td><td>209,524</td><td>7,766</td><td>-5,817</td><td>211,473</td></tr><tr><td role="rowheader" scope="row">12</td><td>47,792</td><td>41,237</td><td>6,554</td><td>211,473</td><td>7,827</td><td>-6,554</td><td>212,746</td></tr><tr><td role="rowheader" scope="row">13</td><td>48,540</td><td>41,237</td><td>7,303</td><td>212,746</td><td>7,862</td><td>-7,303</td><td>213,305</td></tr><tr><td role="rowheader" scope="row">14</td><td>49,300</td><td>41,237</td><td>8,063</td><td>213,305</td><td>7,870</td><td>-8,063</td><td>213,112</td></tr><tr><td role="rowheader" scope="row">15</td><td>50,072</td><td>41,237</td><td>8,835</td><td>213,112</td><td>7,850</td><td>-8,835</td><td>212,127</td></tr><tr><td role="rowheader" scope="row">16</td><td>50,857</td><td>41,237</td><td>9,619</td><td>212,127</td><td>7,799</td><td>-9,619</td><td>210,306</td></tr><tr><td role="rowheader" scope="row">17</td><td>51,653</td><td>41,237</td><td>10,416</td><td>210,306</td><td>7,717</td><td>-10,416</td><td>207,608</td></tr><tr><td role="rowheader" scope="row">18</td><td>52,462</td><td>41,237</td><td>11,225</td><td>207,608</td><td>7,602</td><td>-11,225</td><td>203,986</td></tr><tr><td role="rowheader" scope="row">19</td><td>53,284</td><td>41,237</td><td>12,046</td><td>203,986</td><td>7,452</td><td>-12,046</td><td>199,392</td></tr><tr><td role="rowheader" scope="row">20</td><td>54,118</td><td>41,237</td><td>12,881</td><td>199,392</td><td>7,266</td><td>-12,881</td><td>193,776</td></tr><tr><td role="rowheader" scope="row">21</td><td>54,966</td><td>41,237</td><td>13,728</td><td>193,776</td><td>7,041</td><td>-13,728</td><td>187,089</td></tr><tr><td role="rowheader" scope="row">22</td><td>55,827</td><td>41,237</td><td>14,589</td><td>187,089</td><td>6,775</td><td>-14,589</td><td>179,274</td></tr><tr><td role="rowheader" scope="row">23</td><td>56,701</td><td>41,237</td><td>15,464</td><td>179,274</td><td>6,467</td><td>-15,464</td><td>170,277</td></tr><tr><td role="rowheader" scope="row">24</td><td>57,589</td><td>41,237</td><td>16,352</td><td>170,277</td><td>6,114</td><td>-16,352</td><td>160,040</td></tr><tr><td role="rowheader" scope="row">25</td><td>58,491</td><td>41,237</td><td>17,254</td><td>160,040</td><td>5,714</td><td>-17,254</td><td>148,500</td></tr><tr><td role="rowheader" scope="row">26</td><td>59,407</td><td>41,237</td><td>18,170</td><td>148,500</td><td>5,266</td><td>-18,170</td><td>135,596</td></tr><tr><td role="rowheader" scope="row">27</td><td>60,337</td><td>41,237</td><td>19,100</td><td>135,596</td><td>4,766</td><td>-19,100</td><td>121,262</td></tr><tr><td role="rowheader" scope="row">28</td><td>61,282</td><td>41,237</td><td>20,045</td><td>121,262</td><td>4,211</td><td>-20,045</td><td>105,428</td></tr><tr><td role="rowheader" scope="row">29</td><td>62,242</td><td>41,237</td><td>21,005</td><td>105,428</td><td>3,601</td><td>-21,005</td><td>88,025</td></tr><tr><td role="rowheader" scope="row">30</td><td>63,217</td><td>41,237</td><td>21,980</td><td>88,025</td><td>2,931</td><td>-21,980</td><td>68,976</td></tr></table>