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'><set value='1.5843738E7' /><set value='1.634298E7' /><set value='1.6854312E7' /><set value='1.7377911E7' /><set value='1.7913947E7' /><set value='1.8462582E7' /><set value='1.9023973E7' /><set value='1.9598263E7' /><set value='2.0185589E7' /><set value='2.0786073E7' /><set value='2.1399826E7' /><set value='2.2026941E7' /><set value='2.26675E7' /><set value='2.3321563E7' /><set value='2.3989173E7' /><set value='2.467035E7' /><set value='2.5365091E7' /><set value='2.6073366E7' /><set value='2.6795121E7' /><set value='2.7530266E7' /><set value='2.8278682E7' /><set value='2.9040211E7' /><set value='2.9814656E7' /><set value='3.060178E7' /><set value='3.1401296E7' /><set value='3.2212869E7' /><set value='3.303611E7' /><set value='3.387057E7' /><set value='3.4715739E7' /><set value='3.5571037E7' /></dataset><dataset seriesName='Withdrawals'><set value='-7614501.0' /><set value='-7913627.0' /><set value='-8221851.0' /><set value='-8539449.0' /><set value='-8866708.0' /><set value='-9203921.0' /><set value='-9551391.0' /><set value='-9909429.0' /><set value='-1.0278357E7' /><set value='-1.0658507E7' /><set value='-1.1050219E7' /><set value='-1.1453845E7' /><set value='-1.1869748E7' /><set value='-1.2298301E7' /><set value='-1.2739889E7' /><set value='-1.3194909E7' /><set value='-1.3663768E7' /><set value='-1.4146888E7' /><set value='-1.4644702E7' /><set value='-1.5157658E7' /><set value='-1.5686217E7' /><set value='-1.6230851E7' /><set value='-1.6792052E7' /><set value='-1.7370321E7' /><set value='-1.796618E7' /><set value='-1.8580162E7' /><set value='-1.9212818E7' /><set value='-1.9864718E7' /><set value='-2.0536446E7' /><set value='-2.1228605E7' /></dataset><dataset seriesName='Balance'><set value='2.68536237E8' /><set value='2.76965591E8' /><set value='2.85598053E8' /><set value='2.94436514E8' /><set value='3.03483752E8' /><set value='3.12742413E8' /><set value='3.22214995E8' /><set value='3.3190383E8' /><set value='3.41811062E8' /><set value='3.51938629E8' /><set value='3.62288236E8' /><set value='3.72861333E8' /><set value='3.83659085E8' /><set value='3.94682347E8' /><set value='4.05931631E8' /><set value='4.17407072E8' /><set value='4.29108395E8' /><set value='4.41034873E8' /><set value='4.53185292E8' /><set value='4.655579E8' /><set value='4.78150365E8' /><set value='4.90959724E8' /><set value='5.03982329E8' /><set value='5.17213788E8' /><set value='5.30648904E8' /><set value='5.44281612E8' /><set value='5.58104903E8' /><set value='5.72110755E8' /><set value='5.86290049E8' /><set value='6.00632481E8' /></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 @ 6.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$22,507,808</td><td>$14,893,307</td><td>$7,614,501</td><td>$260,307,000</td><td>$15,843,738</td><td>$-7,614,501</td><td>$268,536,237</td></tr><tr><td role="rowheader" scope="row">2</td><td>23,192,405</td><td>15,278,778</td><td>7,913,627</td><td>268,536,237</td><td>16,342,980</td><td>-7,913,627</td><td>276,965,591</td></tr><tr><td role="rowheader" scope="row">3</td><td>23,897,824</td><td>15,675,973</td><td>8,221,851</td><td>276,965,591</td><td>16,854,312</td><td>-8,221,851</td><td>285,598,053</td></tr><tr><td role="rowheader" scope="row">4</td><td>24,624,699</td><td>16,085,250</td><td>8,539,449</td><td>285,598,053</td><td>17,377,911</td><td>-8,539,449</td><td>294,436,514</td></tr><tr><td role="rowheader" scope="row">5</td><td>25,373,683</td><td>16,506,974</td><td>8,866,708</td><td>294,436,514</td><td>17,913,947</td><td>-8,866,708</td><td>303,483,752</td></tr><tr><td role="rowheader" scope="row">6</td><td>26,145,448</td><td>16,941,526</td><td>9,203,921</td><td>303,483,752</td><td>18,462,582</td><td>-9,203,921</td><td>312,742,413</td></tr><tr><td role="rowheader" scope="row">7</td><td>26,940,686</td><td>17,389,296</td><td>9,551,391</td><td>312,742,413</td><td>19,023,973</td><td>-9,551,391</td><td>322,214,995</td></tr><tr><td role="rowheader" scope="row">8</td><td>27,760,113</td><td>17,850,684</td><td>9,909,429</td><td>322,214,995</td><td>19,598,263</td><td>-9,909,429</td><td>331,903,830</td></tr><tr><td role="rowheader" scope="row">9</td><td>28,604,464</td><td>18,326,107</td><td>10,278,357</td><td>331,903,830</td><td>20,185,589</td><td>-10,278,357</td><td>341,811,062</td></tr><tr><td role="rowheader" scope="row">10</td><td>29,474,496</td><td>18,815,989</td><td>10,658,507</td><td>341,811,062</td><td>20,786,073</td><td>-10,658,507</td><td>351,938,629</td></tr><tr><td role="rowheader" scope="row">11</td><td>30,370,991</td><td>19,320,772</td><td>11,050,219</td><td>351,938,629</td><td>21,399,826</td><td>-11,050,219</td><td>362,288,236</td></tr><tr><td role="rowheader" scope="row">12</td><td>31,294,753</td><td>19,840,908</td><td>11,453,845</td><td>362,288,236</td><td>22,026,941</td><td>-11,453,845</td><td>372,861,333</td></tr><tr><td role="rowheader" scope="row">13</td><td>32,246,613</td><td>20,376,865</td><td>11,869,748</td><td>372,861,333</td><td>22,667,500</td><td>-11,869,748</td><td>383,659,085</td></tr><tr><td role="rowheader" scope="row">14</td><td>33,227,425</td><td>20,929,124</td><td>12,298,301</td><td>383,659,085</td><td>23,321,563</td><td>-12,298,301</td><td>394,682,347</td></tr><tr><td role="rowheader" scope="row">15</td><td>34,238,069</td><td>21,498,180</td><td>12,739,889</td><td>394,682,347</td><td>23,989,173</td><td>-12,739,889</td><td>405,931,631</td></tr><tr><td role="rowheader" scope="row">16</td><td>35,279,452</td><td>22,084,544</td><td>13,194,909</td><td>405,931,631</td><td>24,670,350</td><td>-13,194,909</td><td>417,407,072</td></tr><tr><td role="rowheader" scope="row">17</td><td>36,352,511</td><td>22,688,743</td><td>13,663,768</td><td>417,407,072</td><td>25,365,091</td><td>-13,663,768</td><td>429,108,395</td></tr><tr><td role="rowheader" scope="row">18</td><td>37,458,207</td><td>23,311,319</td><td>14,146,888</td><td>429,108,395</td><td>26,073,366</td><td>-14,146,888</td><td>441,034,873</td></tr><tr><td role="rowheader" scope="row">19</td><td>38,597,534</td><td>23,952,832</td><td>14,644,702</td><td>441,034,873</td><td>26,795,121</td><td>-14,644,702</td><td>453,185,292</td></tr><tr><td role="rowheader" scope="row">20</td><td>39,771,515</td><td>24,613,857</td><td>15,157,658</td><td>453,185,292</td><td>27,530,266</td><td>-15,157,658</td><td>465,557,900</td></tr><tr><td role="rowheader" scope="row">21</td><td>40,981,204</td><td>25,294,988</td><td>15,686,217</td><td>465,557,900</td><td>28,278,682</td><td>-15,686,217</td><td>478,150,365</td></tr><tr><td role="rowheader" scope="row">22</td><td>42,227,687</td><td>25,996,835</td><td>16,230,851</td><td>478,150,365</td><td>29,040,211</td><td>-16,230,851</td><td>490,959,724</td></tr><tr><td role="rowheader" scope="row">23</td><td>43,512,082</td><td>26,720,031</td><td>16,792,052</td><td>490,959,724</td><td>29,814,656</td><td>-16,792,052</td><td>503,982,329</td></tr><tr><td role="rowheader" scope="row">24</td><td>44,835,544</td><td>27,465,222</td><td>17,370,321</td><td>503,982,329</td><td>30,601,780</td><td>-17,370,321</td><td>517,213,788</td></tr><tr><td role="rowheader" scope="row">25</td><td>46,199,260</td><td>28,233,080</td><td>17,966,180</td><td>517,213,788</td><td>31,401,296</td><td>-17,966,180</td><td>530,648,904</td></tr><tr><td role="rowheader" scope="row">26</td><td>47,604,454</td><td>29,024,293</td><td>18,580,162</td><td>530,648,904</td><td>32,212,869</td><td>-18,580,162</td><td>544,281,612</td></tr><tr><td role="rowheader" scope="row">27</td><td>49,052,389</td><td>29,839,571</td><td>19,212,818</td><td>544,281,612</td><td>33,036,110</td><td>-19,212,818</td><td>558,104,903</td></tr><tr><td role="rowheader" scope="row">28</td><td>50,544,365</td><td>30,679,647</td><td>19,864,718</td><td>558,104,903</td><td>33,870,570</td><td>-19,864,718</td><td>572,110,755</td></tr><tr><td role="rowheader" scope="row">29</td><td>52,081,720</td><td>31,545,274</td><td>20,536,446</td><td>572,110,755</td><td>34,715,739</td><td>-20,536,446</td><td>586,290,049</td></tr><tr><td role="rowheader" scope="row">30</td><td>53,665,835</td><td>32,437,230</td><td>21,228,605</td><td>586,290,049</td><td>35,571,037</td><td>-21,228,605</td><td>600,632,481</td></tr></table>