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='100513.0' /><set value='105037.0' /><set value='109774.0' /><set value='114734.0' /><set value='119927.0' /><set value='125366.0' /><set value='131062.0' /><set value='137027.0' /><set value='143275.0' /><set value='149819.0' /><set value='156674.0' /><set value='163855.0' /><set value='171379.0' /><set value='179261.0' /><set value='187519.0' /><set value='196172.0' /><set value='205240.0' /><set value='214741.0' /><set value='224699.0' /><set value='235134.0' /><set value='246072.0' /><set value='257535.0' /><set value='269551.0' /><set value='282146.0' /><set value='295350.0' /><set value='309191.0' /><set value='323702.0' /><set value='338915.0' /><set value='354866.0' /><set value='371591.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-11923.0' /><set value='-12286.0' /><set value='-12659.0' /><set value='-13044.0' /><set value='-13441.0' /><set value='-13850.0' /><set value='-14271.0' /><set value='-14705.0' /><set value='-15153.0' /><set value='-15614.0' /><set value='-16088.0' /><set value='-16578.0' /><set value='-17082.0' /><set value='-17602.0' /><set value='-18137.0' /><set value='-18689.0' /><set value='-19257.0' /><set value='-19843.0' /><set value='-20446.0' /><set value='-21068.0' /><set value='-21709.0' /><set value='-22369.0' /><set value='-23050.0' /><set value='-23751.0' /><set value='-24473.0' /><set value='-25217.0' /><set value='-25985.0' /><set value='-26775.0' /><set value='-27589.0' /><set value='-28428.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='2058590.0' /><set value='2151342.0' /><set value='2248457.0' /><set value='2350146.0' /><set value='2456632.0' /><set value='2568148.0' /><set value='2684938.0' /><set value='2807260.0' /><set value='2935382.0' /><set value='3069587.0' /><set value='3210173.0' /><set value='3357450.0' /><set value='3511747.0' /><set value='3673406.0' /><set value='3842789.0' /><set value='4020273.0' /><set value='4206255.0' /><set value='4401154.0' /><set value='4605407.0' /><set value='4819473.0' /><set value='5043836.0' /><set value='5279001.0' /><set value='5525503.0' /><set value='5783898.0' /><set value='6054775.0' /><set value='6338748.0' /><set value='6636466.0' /><set value='6948606.0' /><set value='7275883.0' /><set value='7619046.0' /></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 @ 5.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$72,998</td><td>$61,075</td><td>$11,923</td><td>$1,970,000</td><td>$100,513</td><td>$-11,923</td><td>$2,058,590</td></tr><tr><td role="rowheader" scope="row">2</td><td>75,219</td><td>62,933</td><td>12,286</td><td>2,058,590</td><td>105,037</td><td>-12,286</td><td>2,151,342</td></tr><tr><td role="rowheader" scope="row">3</td><td>77,506</td><td>64,847</td><td>12,659</td><td>2,151,342</td><td>109,774</td><td>-12,659</td><td>2,248,457</td></tr><tr><td role="rowheader" scope="row">4</td><td>79,864</td><td>66,819</td><td>13,044</td><td>2,248,457</td><td>114,734</td><td>-13,044</td><td>2,350,146</td></tr><tr><td role="rowheader" scope="row">5</td><td>82,293</td><td>68,852</td><td>13,441</td><td>2,350,146</td><td>119,927</td><td>-13,441</td><td>2,456,632</td></tr><tr><td role="rowheader" scope="row">6</td><td>84,796</td><td>70,946</td><td>13,850</td><td>2,456,632</td><td>125,366</td><td>-13,850</td><td>2,568,148</td></tr><tr><td role="rowheader" scope="row">7</td><td>87,375</td><td>73,104</td><td>14,271</td><td>2,568,148</td><td>131,062</td><td>-14,271</td><td>2,684,938</td></tr><tr><td role="rowheader" scope="row">8</td><td>90,033</td><td>75,327</td><td>14,705</td><td>2,684,938</td><td>137,027</td><td>-14,705</td><td>2,807,260</td></tr><tr><td role="rowheader" scope="row">9</td><td>92,771</td><td>77,619</td><td>15,153</td><td>2,807,260</td><td>143,275</td><td>-15,153</td><td>2,935,382</td></tr><tr><td role="rowheader" scope="row">10</td><td>95,593</td><td>79,979</td><td>15,614</td><td>2,935,382</td><td>149,819</td><td>-15,614</td><td>3,069,587</td></tr><tr><td role="rowheader" scope="row">11</td><td>98,501</td><td>82,412</td><td>16,088</td><td>3,069,587</td><td>156,674</td><td>-16,088</td><td>3,210,173</td></tr><tr><td role="rowheader" scope="row">12</td><td>101,496</td><td>84,919</td><td>16,578</td><td>3,210,173</td><td>163,855</td><td>-16,578</td><td>3,357,450</td></tr><tr><td role="rowheader" scope="row">13</td><td>104,584</td><td>87,502</td><td>17,082</td><td>3,357,450</td><td>171,379</td><td>-17,082</td><td>3,511,747</td></tr><tr><td role="rowheader" scope="row">14</td><td>107,765</td><td>90,163</td><td>17,602</td><td>3,511,747</td><td>179,261</td><td>-17,602</td><td>3,673,406</td></tr><tr><td role="rowheader" scope="row">15</td><td>111,042</td><td>92,905</td><td>18,137</td><td>3,673,406</td><td>187,519</td><td>-18,137</td><td>3,842,789</td></tr><tr><td role="rowheader" scope="row">16</td><td>114,420</td><td>95,731</td><td>18,689</td><td>3,842,789</td><td>196,172</td><td>-18,689</td><td>4,020,273</td></tr><tr><td role="rowheader" scope="row">17</td><td>117,900</td><td>98,643</td><td>19,257</td><td>4,020,273</td><td>205,240</td><td>-19,257</td><td>4,206,255</td></tr><tr><td role="rowheader" scope="row">18</td><td>121,486</td><td>101,643</td><td>19,843</td><td>4,206,255</td><td>214,741</td><td>-19,843</td><td>4,401,154</td></tr><tr><td role="rowheader" scope="row">19</td><td>125,181</td><td>104,735</td><td>20,446</td><td>4,401,154</td><td>224,699</td><td>-20,446</td><td>4,605,407</td></tr><tr><td role="rowheader" scope="row">20</td><td>128,989</td><td>107,921</td><td>21,068</td><td>4,605,407</td><td>235,134</td><td>-21,068</td><td>4,819,473</td></tr><tr><td role="rowheader" scope="row">21</td><td>132,912</td><td>111,203</td><td>21,709</td><td>4,819,473</td><td>246,072</td><td>-21,709</td><td>5,043,836</td></tr><tr><td role="rowheader" scope="row">22</td><td>136,955</td><td>114,585</td><td>22,369</td><td>5,043,836</td><td>257,535</td><td>-22,369</td><td>5,279,001</td></tr><tr><td role="rowheader" scope="row">23</td><td>141,120</td><td>118,071</td><td>23,050</td><td>5,279,001</td><td>269,551</td><td>-23,050</td><td>5,525,503</td></tr><tr><td role="rowheader" scope="row">24</td><td>145,413</td><td>121,662</td><td>23,751</td><td>5,525,503</td><td>282,146</td><td>-23,751</td><td>5,783,898</td></tr><tr><td role="rowheader" scope="row">25</td><td>149,835</td><td>125,362</td><td>24,473</td><td>5,783,898</td><td>295,350</td><td>-24,473</td><td>6,054,775</td></tr><tr><td role="rowheader" scope="row">26</td><td>154,393</td><td>129,175</td><td>25,217</td><td>6,054,775</td><td>309,191</td><td>-25,217</td><td>6,338,748</td></tr><tr><td role="rowheader" scope="row">27</td><td>159,089</td><td>133,104</td><td>25,985</td><td>6,338,748</td><td>323,702</td><td>-25,985</td><td>6,636,466</td></tr><tr><td role="rowheader" scope="row">28</td><td>163,928</td><td>137,153</td><td>26,775</td><td>6,636,466</td><td>338,915</td><td>-26,775</td><td>6,948,606</td></tr><tr><td role="rowheader" scope="row">29</td><td>168,914</td><td>141,324</td><td>27,589</td><td>6,948,606</td><td>354,866</td><td>-27,589</td><td>7,275,883</td></tr><tr><td role="rowheader" scope="row">30</td><td>174,051</td><td>145,623</td><td>28,428</td><td>7,275,883</td><td>371,591</td><td>-28,428</td><td>7,619,046</td></tr></table>