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='17916.0' /><set value='17724.0' /><set value='17519.0' /><set value='17300.0' /><set value='17068.0' /><set value='16820.0' /><set value='16557.0' /><set value='16278.0' /><set value='15983.0' /><set value='15672.0' /><set value='15342.0' /><set value='14995.0' /><set value='14629.0' /><set value='14243.0' /><set value='13837.0' /><set value='13411.0' /><set value='12963.0' /><set value='12493.0' /><set value='11999.0' /><set value='11482.0' /><set value='10941.0' /><set value='10374.0' /><set value='9781.0' /><set value='9160.0' /><set value='8512.0' /><set value='7834.0' /><set value='7127.0' /><set value='6388.0' /><set value='5618.0' /><set value='4814.0' /></dataset><dataset seriesName='Withdrawals'><set value='-24110.0' /><set value='-24353.0' /><set value='-24597.0' /><set value='-24844.0' /><set value='-25094.0' /><set value='-25346.0' /><set value='-25601.0' /><set value='-25858.0' /><set value='-26118.0' /><set value='-26380.0' /><set value='-26645.0' /><set value='-26913.0' /><set value='-27183.0' /><set value='-27456.0' /><set value='-27732.0' /><set value='-28010.0' /><set value='-28292.0' /><set value='-28576.0' /><set value='-28863.0' /><set value='-29153.0' /><set value='-29446.0' /><set value='-29742.0' /><set value='-30041.0' /><set value='-30342.0' /><set value='-30647.0' /><set value='-30955.0' /><set value='-31266.0' /><set value='-31580.0' /><set value='-31897.0' /><set value='-32218.0' /></dataset><dataset seriesName='Balance'><set value='593806.0' /><set value='587177.0' /><set value='580099.0' /><set value='572555.0' /><set value='564529.0' /><set value='556003.0' /><set value='546959.0' /><set value='537380.0' /><set value='527246.0' /><set value='516538.0' /><set value='505235.0' /><set value='493317.0' /><set value='480763.0' /><set value='467550.0' /><set value='453655.0' /><set value='439055.0' /><set value='423726.0' /><set value='407643.0' /><set value='390779.0' /><set value='373108.0' /><set value='354603.0' /><set value='335235.0' /><set value='314976.0' /><set value='293794.0' /><set value='271658.0' /><set value='248538.0' /><set value='224398.0' /><set value='199207.0' /><set value='172927.0' /><set value='145523.0' /></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 @ 3.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$42,193</td><td>$18,083</td><td>$24,110</td><td>$600,000</td><td>$17,916</td><td>$-24,110</td><td>$593,806</td></tr><tr><td role="rowheader" scope="row">2</td><td>42,617</td><td>18,264</td><td>24,353</td><td>593,806</td><td>17,724</td><td>-24,353</td><td>587,177</td></tr><tr><td role="rowheader" scope="row">3</td><td>43,045</td><td>18,448</td><td>24,597</td><td>587,177</td><td>17,519</td><td>-24,597</td><td>580,099</td></tr><tr><td role="rowheader" scope="row">4</td><td>43,477</td><td>18,633</td><td>24,844</td><td>580,099</td><td>17,300</td><td>-24,844</td><td>572,555</td></tr><tr><td role="rowheader" scope="row">5</td><td>43,914</td><td>18,820</td><td>25,094</td><td>572,555</td><td>17,068</td><td>-25,094</td><td>564,529</td></tr><tr><td role="rowheader" scope="row">6</td><td>44,355</td><td>19,009</td><td>25,346</td><td>564,529</td><td>16,820</td><td>-25,346</td><td>556,003</td></tr><tr><td role="rowheader" scope="row">7</td><td>44,801</td><td>19,200</td><td>25,601</td><td>556,003</td><td>16,557</td><td>-25,601</td><td>546,959</td></tr><tr><td role="rowheader" scope="row">8</td><td>45,251</td><td>19,393</td><td>25,858</td><td>546,959</td><td>16,278</td><td>-25,858</td><td>537,380</td></tr><tr><td role="rowheader" scope="row">9</td><td>45,706</td><td>19,588</td><td>26,118</td><td>537,380</td><td>15,983</td><td>-26,118</td><td>527,246</td></tr><tr><td role="rowheader" scope="row">10</td><td>46,165</td><td>19,785</td><td>26,380</td><td>527,246</td><td>15,672</td><td>-26,380</td><td>516,538</td></tr><tr><td role="rowheader" scope="row">11</td><td>46,629</td><td>19,984</td><td>26,645</td><td>516,538</td><td>15,342</td><td>-26,645</td><td>505,235</td></tr><tr><td role="rowheader" scope="row">12</td><td>47,097</td><td>20,184</td><td>26,913</td><td>505,235</td><td>14,995</td><td>-26,913</td><td>493,317</td></tr><tr><td role="rowheader" scope="row">13</td><td>47,570</td><td>20,387</td><td>27,183</td><td>493,317</td><td>14,629</td><td>-27,183</td><td>480,763</td></tr><tr><td role="rowheader" scope="row">14</td><td>48,048</td><td>20,592</td><td>27,456</td><td>480,763</td><td>14,243</td><td>-27,456</td><td>467,550</td></tr><tr><td role="rowheader" scope="row">15</td><td>48,531</td><td>20,799</td><td>27,732</td><td>467,550</td><td>13,837</td><td>-27,732</td><td>453,655</td></tr><tr><td role="rowheader" scope="row">16</td><td>49,018</td><td>21,008</td><td>28,010</td><td>453,655</td><td>13,411</td><td>-28,010</td><td>439,055</td></tr><tr><td role="rowheader" scope="row">17</td><td>49,511</td><td>21,219</td><td>28,292</td><td>439,055</td><td>12,963</td><td>-28,292</td><td>423,726</td></tr><tr><td role="rowheader" scope="row">18</td><td>50,008</td><td>21,432</td><td>28,576</td><td>423,726</td><td>12,493</td><td>-28,576</td><td>407,643</td></tr><tr><td role="rowheader" scope="row">19</td><td>50,510</td><td>21,647</td><td>28,863</td><td>407,643</td><td>11,999</td><td>-28,863</td><td>390,779</td></tr><tr><td role="rowheader" scope="row">20</td><td>51,018</td><td>21,865</td><td>29,153</td><td>390,779</td><td>11,482</td><td>-29,153</td><td>373,108</td></tr><tr><td role="rowheader" scope="row">21</td><td>51,530</td><td>22,084</td><td>29,446</td><td>373,108</td><td>10,941</td><td>-29,446</td><td>354,603</td></tr><tr><td role="rowheader" scope="row">22</td><td>52,048</td><td>22,306</td><td>29,742</td><td>354,603</td><td>10,374</td><td>-29,742</td><td>335,235</td></tr><tr><td role="rowheader" scope="row">23</td><td>52,571</td><td>22,530</td><td>30,041</td><td>335,235</td><td>9,781</td><td>-30,041</td><td>314,976</td></tr><tr><td role="rowheader" scope="row">24</td><td>53,099</td><td>22,757</td><td>30,342</td><td>314,976</td><td>9,160</td><td>-30,342</td><td>293,794</td></tr><tr><td role="rowheader" scope="row">25</td><td>53,633</td><td>22,985</td><td>30,647</td><td>293,794</td><td>8,512</td><td>-30,647</td><td>271,658</td></tr><tr><td role="rowheader" scope="row">26</td><td>54,171</td><td>23,216</td><td>30,955</td><td>271,658</td><td>7,834</td><td>-30,955</td><td>248,538</td></tr><tr><td role="rowheader" scope="row">27</td><td>54,715</td><td>23,449</td><td>31,266</td><td>248,538</td><td>7,127</td><td>-31,266</td><td>224,398</td></tr><tr><td role="rowheader" scope="row">28</td><td>55,265</td><td>23,685</td><td>31,580</td><td>224,398</td><td>6,388</td><td>-31,580</td><td>199,207</td></tr><tr><td role="rowheader" scope="row">29</td><td>55,820</td><td>23,923</td><td>31,897</td><td>199,207</td><td>5,618</td><td>-31,897</td><td>172,927</td></tr><tr><td role="rowheader" scope="row">30</td><td>56,381</td><td>24,163</td><td>32,218</td><td>172,927</td><td>4,814</td><td>-32,218</td><td>145,523</td></tr></table>