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='18149.0' /><set value='18480.0' /><set value='18819.0' /><set value='19166.0' /><set value='19522.0' /><set value='19885.0' /><set value='20258.0' /><set value='20639.0' /><set value='21030.0' /><set value='21430.0' /><set value='21840.0' /><set value='22260.0' /><set value='22691.0' /><set value='23132.0' /><set value='23584.0' /><set value='24047.0' /><set value='24521.0' /><set value='25008.0' /><set value='25507.0' /><set value='26018.0' /><set value='26542.0' /><set value='27079.0' /><set value='27630.0' /><set value='28195.0' /><set value='28775.0' /><set value='29369.0' /><set value='29979.0' /><set value='30604.0' /><set value='31245.0' /><set value='31903.0' /></dataset><dataset seriesName='Withdrawals'><set value='-7233.0' /><set value='-7306.0' /><set value='-7379.0' /><set value='-7453.0' /><set value='-7528.0' /><set value='-7604.0' /><set value='-7680.0' /><set value='-7757.0' /><set value='-7835.0' /><set value='-7914.0' /><set value='-7993.0' /><set value='-8074.0' /><set value='-8155.0' /><set value='-8237.0' /><set value='-8320.0' /><set value='-8403.0' /><set value='-8488.0' /><set value='-8573.0' /><set value='-8659.0' /><set value='-8746.0' /><set value='-8834.0' /><set value='-8923.0' /><set value='-9012.0' /><set value='-9103.0' /><set value='-9194.0' /><set value='-9287.0' /><set value='-9380.0' /><set value='-9474.0' /><set value='-9569.0' /><set value='-9665.0' /></dataset><dataset seriesName='Balance'><set value='610916.0' /><set value='622091.0' /><set value='633531.0' /><set value='645244.0' /><set value='657238.0' /><set value='669519.0' /><set value='682097.0' /><set value='694979.0' /><set value='708174.0' /><set value='721690.0' /><set value='735537.0' /><set value='749723.0' /><set value='764259.0' /><set value='779154.0' /><set value='794418.0' /><set value='810061.0' /><set value='826095.0' /><set value='842530.0' /><set value='859378.0' /><set value='876650.0' /><set value='894358.0' /><set value='912514.0' /><set value='931133.0' /><set value='950225.0' /><set value='969806.0' /><set value='989888.0' /><set value='1010487.0' /><set value='1031617.0' /><set value='1053293.0' /><set value='1075531.0' /></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>$25,316</td><td>$18,083</td><td>$7,233</td><td>$600,000</td><td>$18,149</td><td>$-7,233</td><td>$610,916</td></tr><tr><td role="rowheader" scope="row">2</td><td>25,570</td><td>18,264</td><td>7,306</td><td>610,916</td><td>18,480</td><td>-7,306</td><td>622,091</td></tr><tr><td role="rowheader" scope="row">3</td><td>25,827</td><td>18,448</td><td>7,379</td><td>622,091</td><td>18,819</td><td>-7,379</td><td>633,531</td></tr><tr><td role="rowheader" scope="row">4</td><td>26,086</td><td>18,633</td><td>7,453</td><td>633,531</td><td>19,166</td><td>-7,453</td><td>645,244</td></tr><tr><td role="rowheader" scope="row">5</td><td>26,349</td><td>18,820</td><td>7,528</td><td>645,244</td><td>19,522</td><td>-7,528</td><td>657,238</td></tr><tr><td role="rowheader" scope="row">6</td><td>26,613</td><td>19,009</td><td>7,604</td><td>657,238</td><td>19,885</td><td>-7,604</td><td>669,519</td></tr><tr><td role="rowheader" scope="row">7</td><td>26,881</td><td>19,200</td><td>7,680</td><td>669,519</td><td>20,258</td><td>-7,680</td><td>682,097</td></tr><tr><td role="rowheader" scope="row">8</td><td>27,151</td><td>19,393</td><td>7,757</td><td>682,097</td><td>20,639</td><td>-7,757</td><td>694,979</td></tr><tr><td role="rowheader" scope="row">9</td><td>27,423</td><td>19,588</td><td>7,835</td><td>694,979</td><td>21,030</td><td>-7,835</td><td>708,174</td></tr><tr><td role="rowheader" scope="row">10</td><td>27,699</td><td>19,785</td><td>7,914</td><td>708,174</td><td>21,430</td><td>-7,914</td><td>721,690</td></tr><tr><td role="rowheader" scope="row">11</td><td>27,977</td><td>19,984</td><td>7,993</td><td>721,690</td><td>21,840</td><td>-7,993</td><td>735,537</td></tr><tr><td role="rowheader" scope="row">12</td><td>28,258</td><td>20,184</td><td>8,074</td><td>735,537</td><td>22,260</td><td>-8,074</td><td>749,723</td></tr><tr><td role="rowheader" scope="row">13</td><td>28,542</td><td>20,387</td><td>8,155</td><td>749,723</td><td>22,691</td><td>-8,155</td><td>764,259</td></tr><tr><td role="rowheader" scope="row">14</td><td>28,829</td><td>20,592</td><td>8,237</td><td>764,259</td><td>23,132</td><td>-8,237</td><td>779,154</td></tr><tr><td role="rowheader" scope="row">15</td><td>29,118</td><td>20,799</td><td>8,320</td><td>779,154</td><td>23,584</td><td>-8,320</td><td>794,418</td></tr><tr><td role="rowheader" scope="row">16</td><td>29,411</td><td>21,008</td><td>8,403</td><td>794,418</td><td>24,047</td><td>-8,403</td><td>810,061</td></tr><tr><td role="rowheader" scope="row">17</td><td>29,706</td><td>21,219</td><td>8,488</td><td>810,061</td><td>24,521</td><td>-8,488</td><td>826,095</td></tr><tr><td role="rowheader" scope="row">18</td><td>30,005</td><td>21,432</td><td>8,573</td><td>826,095</td><td>25,008</td><td>-8,573</td><td>842,530</td></tr><tr><td role="rowheader" scope="row">19</td><td>30,306</td><td>21,647</td><td>8,659</td><td>842,530</td><td>25,507</td><td>-8,659</td><td>859,378</td></tr><tr><td role="rowheader" scope="row">20</td><td>30,611</td><td>21,865</td><td>8,746</td><td>859,378</td><td>26,018</td><td>-8,746</td><td>876,650</td></tr><tr><td role="rowheader" scope="row">21</td><td>30,918</td><td>22,084</td><td>8,834</td><td>876,650</td><td>26,542</td><td>-8,834</td><td>894,358</td></tr><tr><td role="rowheader" scope="row">22</td><td>31,229</td><td>22,306</td><td>8,923</td><td>894,358</td><td>27,079</td><td>-8,923</td><td>912,514</td></tr><tr><td role="rowheader" scope="row">23</td><td>31,543</td><td>22,530</td><td>9,012</td><td>912,514</td><td>27,630</td><td>-9,012</td><td>931,133</td></tr><tr><td role="rowheader" scope="row">24</td><td>31,859</td><td>22,757</td><td>9,103</td><td>931,133</td><td>28,195</td><td>-9,103</td><td>950,225</td></tr><tr><td role="rowheader" scope="row">25</td><td>32,180</td><td>22,985</td><td>9,194</td><td>950,225</td><td>28,775</td><td>-9,194</td><td>969,806</td></tr><tr><td role="rowheader" scope="row">26</td><td>32,503</td><td>23,216</td><td>9,287</td><td>969,806</td><td>29,369</td><td>-9,287</td><td>989,888</td></tr><tr><td role="rowheader" scope="row">27</td><td>32,829</td><td>23,449</td><td>9,380</td><td>989,888</td><td>29,979</td><td>-9,380</td><td>1,010,487</td></tr><tr><td role="rowheader" scope="row">28</td><td>33,159</td><td>23,685</td><td>9,474</td><td>1,010,487</td><td>30,604</td><td>-9,474</td><td>1,031,617</td></tr><tr><td role="rowheader" scope="row">29</td><td>33,492</td><td>23,923</td><td>9,569</td><td>1,031,617</td><td>31,245</td><td>-9,569</td><td>1,053,293</td></tr><tr><td role="rowheader" scope="row">30</td><td>33,829</td><td>24,163</td><td>9,665</td><td>1,053,293</td><td>31,903</td><td>-9,665</td><td>1,075,531</td></tr></table>