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='0' borderColor='FFFFFF' borderThickness='0' drawCustomLegend='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='004969'><set value='271602.0' /><set value='279018.0' /><set value='286597.0' /><set value='294338.0' /><set value='302242.0' /><set value='310307.0' /><set value='318533.0' /><set value='326919.0' /><set value='335462.0' /><set value='344159.0' /><set value='353009.0' /><set value='362006.0' /><set value='371146.0' /><set value='380424.0' /><set value='389834.0' /><set value='399368.0' /><set value='409018.0' /><set value='418774.0' /><set value='428625.0' /><set value='438560.0' /><set value='448565.0' /><set value='458624.0' /><set value='468720.0' /><set value='478834.0' /><set value='488946.0' /><set value='499031.0' /><set value='509065.0' /><set value='519017.0' /><set value='528858.0' /><set value='538553.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-170329.0' /><set value='-175510.0' /><set value='-180848.0' /><set value='-186349.0' /><set value='-192017.0' /><set value='-197857.0' /><set value='-203875.0' /><set value='-210077.0' /><set value='-216466.0' /><set value='-223050.0' /><set value='-229835.0' /><set value='-236825.0' /><set value='-244028.0' /><set value='-251451.0' /><set value='-259099.0' /><set value='-266980.0' /><set value='-275100.0' /><set value='-283468.0' /><set value='-292089.0' /><set value='-300974.0' /><set value='-310128.0' /><set value='-319561.0' /><set value='-329281.0' /><set value='-339296.0' /><set value='-349616.0' /><set value='-360250.0' /><set value='-371207.0' /><set value='-382498.0' /><set value='-394132.0' /><set value='-406120.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='3801272.0' /><set value='3904781.0' /><set value='4010529.0' /><set value='4118519.0' /><set value='4228743.0' /><set value='4341193.0' /><set value='4455851.0' /><set value='4572693.0' /><set value='4691689.0' /><set value='4812798.0' /><set value='4935972.0' /><set value='5061152.0' /><set value='5188270.0' /><set value='5317244.0' /><set value='5447979.0' /><set value='5580367.0' /><set value='5714285.0' /><set value='5849591.0' /><set value='5986127.0' /><set value='6123714.0' /><set value='6262151.0' /><set value='6401214.0' /><set value='6540654.0' /><set value='6680192.0' /><set value='6819522.0' /><set value='6958303.0' /><set value='7096161.0' /><set value='7232680.0' /><set value='7367407.0' /><set value='7499840.0' /></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 @ 7.25%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$243,328</td><td>$72,998</td><td>$170,329</td><td>$3,700,000</td><td>$271,602</td><td>$-170,329</td><td>$3,801,272</td></tr><tr><td role="rowheader" scope="row">2</td><td>250,729</td><td>75,219</td><td>175,510</td><td>3,801,272</td><td>279,018</td><td>-175,510</td><td>3,904,781</td></tr><tr><td role="rowheader" scope="row">3</td><td>258,355</td><td>77,506</td><td>180,848</td><td>3,904,781</td><td>286,597</td><td>-180,848</td><td>4,010,529</td></tr><tr><td role="rowheader" scope="row">4</td><td>266,213</td><td>79,864</td><td>186,349</td><td>4,010,529</td><td>294,338</td><td>-186,349</td><td>4,118,519</td></tr><tr><td role="rowheader" scope="row">5</td><td>274,310</td><td>82,293</td><td>192,017</td><td>4,118,519</td><td>302,242</td><td>-192,017</td><td>4,228,743</td></tr><tr><td role="rowheader" scope="row">6</td><td>282,653</td><td>84,796</td><td>197,857</td><td>4,228,743</td><td>310,307</td><td>-197,857</td><td>4,341,193</td></tr><tr><td role="rowheader" scope="row">7</td><td>291,251</td><td>87,375</td><td>203,875</td><td>4,341,193</td><td>318,533</td><td>-203,875</td><td>4,455,851</td></tr><tr><td role="rowheader" scope="row">8</td><td>300,109</td><td>90,033</td><td>210,077</td><td>4,455,851</td><td>326,919</td><td>-210,077</td><td>4,572,693</td></tr><tr><td role="rowheader" scope="row">9</td><td>309,237</td><td>92,771</td><td>216,466</td><td>4,572,693</td><td>335,462</td><td>-216,466</td><td>4,691,689</td></tr><tr><td role="rowheader" scope="row">10</td><td>318,643</td><td>95,593</td><td>223,050</td><td>4,691,689</td><td>344,159</td><td>-223,050</td><td>4,812,798</td></tr><tr><td role="rowheader" scope="row">11</td><td>328,335</td><td>98,501</td><td>229,835</td><td>4,812,798</td><td>353,009</td><td>-229,835</td><td>4,935,972</td></tr><tr><td role="rowheader" scope="row">12</td><td>338,322</td><td>101,496</td><td>236,825</td><td>4,935,972</td><td>362,006</td><td>-236,825</td><td>5,061,152</td></tr><tr><td role="rowheader" scope="row">13</td><td>348,612</td><td>104,584</td><td>244,028</td><td>5,061,152</td><td>371,146</td><td>-244,028</td><td>5,188,270</td></tr><tr><td role="rowheader" scope="row">14</td><td>359,215</td><td>107,765</td><td>251,451</td><td>5,188,270</td><td>380,424</td><td>-251,451</td><td>5,317,244</td></tr><tr><td role="rowheader" scope="row">15</td><td>370,141</td><td>111,042</td><td>259,099</td><td>5,317,244</td><td>389,834</td><td>-259,099</td><td>5,447,979</td></tr><tr><td role="rowheader" scope="row">16</td><td>381,399</td><td>114,420</td><td>266,980</td><td>5,447,979</td><td>399,368</td><td>-266,980</td><td>5,580,367</td></tr><tr><td role="rowheader" scope="row">17</td><td>393,000</td><td>117,900</td><td>275,100</td><td>5,580,367</td><td>409,018</td><td>-275,100</td><td>5,714,285</td></tr><tr><td role="rowheader" scope="row">18</td><td>404,954</td><td>121,486</td><td>283,468</td><td>5,714,285</td><td>418,774</td><td>-283,468</td><td>5,849,591</td></tr><tr><td role="rowheader" scope="row">19</td><td>417,271</td><td>125,181</td><td>292,089</td><td>5,849,591</td><td>428,625</td><td>-292,089</td><td>5,986,127</td></tr><tr><td role="rowheader" scope="row">20</td><td>429,962</td><td>128,989</td><td>300,974</td><td>5,986,127</td><td>438,560</td><td>-300,974</td><td>6,123,714</td></tr><tr><td role="rowheader" scope="row">21</td><td>443,040</td><td>132,912</td><td>310,128</td><td>6,123,714</td><td>448,565</td><td>-310,128</td><td>6,262,151</td></tr><tr><td role="rowheader" scope="row">22</td><td>456,516</td><td>136,955</td><td>319,561</td><td>6,262,151</td><td>458,624</td><td>-319,561</td><td>6,401,214</td></tr><tr><td role="rowheader" scope="row">23</td><td>470,401</td><td>141,120</td><td>329,281</td><td>6,401,214</td><td>468,720</td><td>-329,281</td><td>6,540,654</td></tr><tr><td role="rowheader" scope="row">24</td><td>484,709</td><td>145,413</td><td>339,296</td><td>6,540,654</td><td>478,834</td><td>-339,296</td><td>6,680,192</td></tr><tr><td role="rowheader" scope="row">25</td><td>499,451</td><td>149,835</td><td>349,616</td><td>6,680,192</td><td>488,946</td><td>-349,616</td><td>6,819,522</td></tr><tr><td role="rowheader" scope="row">26</td><td>514,643</td><td>154,393</td><td>360,250</td><td>6,819,522</td><td>499,031</td><td>-360,250</td><td>6,958,303</td></tr><tr><td role="rowheader" scope="row">27</td><td>530,296</td><td>159,089</td><td>371,207</td><td>6,958,303</td><td>509,065</td><td>-371,207</td><td>7,096,161</td></tr><tr><td role="rowheader" scope="row">28</td><td>546,426</td><td>163,928</td><td>382,498</td><td>7,096,161</td><td>519,017</td><td>-382,498</td><td>7,232,680</td></tr><tr><td role="rowheader" scope="row">29</td><td>563,046</td><td>168,914</td><td>394,132</td><td>7,232,680</td><td>528,858</td><td>-394,132</td><td>7,367,407</td></tr><tr><td role="rowheader" scope="row">30</td><td>580,171</td><td>174,051</td><td>406,120</td><td>7,367,407</td><td>538,553</td><td>-406,120</td><td>7,499,840</td></tr></table>