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='220275.0' /><set value='216433.0' /><set value='212465.0' /><set value='208365.0' /><set value='204128.0' /><set value='199748.0' /><set value='195221.0' /><set value='190540.0' /><set value='185698.0' /><set value='180689.0' /><set value='175506.0' /><set value='170142.0' /><set value='164588.0' /><set value='158838.0' /><set value='152883.0' /><set value='146713.0' /><set value='140320.0' /><set value='133693.0' /><set value='126823.0' /><set value='119699.0' /><set value='112308.0' /><set value='104640.0' /><set value='96681.0' /><set value='88419.0' /><set value='79840.0' /><set value='70928.0' /><set value='61668.0' /><set value='52045.0' /><set value='42040.0' /><set value='31636.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-283362.0' /><set value='-281594.0' /><set value='-279780.0' /><set value='-277921.0' /><set value='-276013.0' /><set value='-274058.0' /><set value='-272052.0' /><set value='-269995.0' /><set value='-267885.0' /><set value='-265722.0' /><set value='-263504.0' /><set value='-261229.0' /><set value='-258896.0' /><set value='-256503.0' /><set value='-254050.0' /><set value='-251533.0' /><set value='-248953.0' /><set value='-246307.0' /><set value='-243593.0' /><set value='-240810.0' /><set value='-237956.0' /><set value='-235029.0' /><set value='-232027.0' /><set value='-228949.0' /><set value='-225792.0' /><set value='-222554.0' /><set value='-219234.0' /><set value='-215829.0' /><set value='-212338.0' /><set value='-208757.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='3636913.0' /><set value='3571752.0' /><set value='3504437.0' /><set value='3434881.0' /><set value='3362995.0' /><set value='3288686.0' /><set value='3211855.0' /><set value='3132400.0' /><set value='3050212.0' /><set value='2965179.0' /><set value='2877181.0' /><set value='2786094.0' /><set value='2691786.0' /><set value='2594122.0' /><set value='2492955.0' /><set value='2388135.0' /><set value='2279502.0' /><set value='2166889.0' /><set value='2050119.0' /><set value='1929008.0' /><set value='1803361.0' /><set value='1672972.0' /><set value='1537627.0' /><set value='1397097.0' /><set value='1251145.0' /><set value='1099519.0' /><set value='941952.0' /><set value='778168.0' /><set value='607870.0' /><set value='430749.0' /></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 @ 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>$360,000</td><td>$76,638</td><td>$283,362</td><td>$3,700,000</td><td>$220,275</td><td>$-283,362</td><td>$3,636,913</td></tr><tr><td role="rowheader" scope="row">2</td><td>360,000</td><td>78,406</td><td>281,594</td><td>3,636,913</td><td>216,433</td><td>-281,594</td><td>3,571,752</td></tr><tr><td role="rowheader" scope="row">3</td><td>360,000</td><td>80,220</td><td>279,780</td><td>3,571,752</td><td>212,465</td><td>-279,780</td><td>3,504,437</td></tr><tr><td role="rowheader" scope="row">4</td><td>360,000</td><td>82,079</td><td>277,921</td><td>3,504,437</td><td>208,365</td><td>-277,921</td><td>3,434,881</td></tr><tr><td role="rowheader" scope="row">5</td><td>360,000</td><td>83,987</td><td>276,013</td><td>3,434,881</td><td>204,128</td><td>-276,013</td><td>3,362,995</td></tr><tr><td role="rowheader" scope="row">6</td><td>360,000</td><td>85,942</td><td>274,058</td><td>3,362,995</td><td>199,748</td><td>-274,058</td><td>3,288,686</td></tr><tr><td role="rowheader" scope="row">7</td><td>360,000</td><td>87,948</td><td>272,052</td><td>3,288,686</td><td>195,221</td><td>-272,052</td><td>3,211,855</td></tr><tr><td role="rowheader" scope="row">8</td><td>360,000</td><td>90,005</td><td>269,995</td><td>3,211,855</td><td>190,540</td><td>-269,995</td><td>3,132,400</td></tr><tr><td role="rowheader" scope="row">9</td><td>360,000</td><td>92,115</td><td>267,885</td><td>3,132,400</td><td>185,698</td><td>-267,885</td><td>3,050,212</td></tr><tr><td role="rowheader" scope="row">10</td><td>360,000</td><td>94,278</td><td>265,722</td><td>3,050,212</td><td>180,689</td><td>-265,722</td><td>2,965,179</td></tr><tr><td role="rowheader" scope="row">11</td><td>360,000</td><td>96,496</td><td>263,504</td><td>2,965,179</td><td>175,506</td><td>-263,504</td><td>2,877,181</td></tr><tr><td role="rowheader" scope="row">12</td><td>360,000</td><td>98,771</td><td>261,229</td><td>2,877,181</td><td>170,142</td><td>-261,229</td><td>2,786,094</td></tr><tr><td role="rowheader" scope="row">13</td><td>360,000</td><td>101,104</td><td>258,896</td><td>2,786,094</td><td>164,588</td><td>-258,896</td><td>2,691,786</td></tr><tr><td role="rowheader" scope="row">14</td><td>360,000</td><td>103,497</td><td>256,503</td><td>2,691,786</td><td>158,838</td><td>-256,503</td><td>2,594,122</td></tr><tr><td role="rowheader" scope="row">15</td><td>360,000</td><td>105,950</td><td>254,050</td><td>2,594,122</td><td>152,883</td><td>-254,050</td><td>2,492,955</td></tr><tr><td role="rowheader" scope="row">16</td><td>360,000</td><td>108,467</td><td>251,533</td><td>2,492,955</td><td>146,713</td><td>-251,533</td><td>2,388,135</td></tr><tr><td role="rowheader" scope="row">17</td><td>360,000</td><td>111,047</td><td>248,953</td><td>2,388,135</td><td>140,320</td><td>-248,953</td><td>2,279,502</td></tr><tr><td role="rowheader" scope="row">18</td><td>360,000</td><td>113,693</td><td>246,307</td><td>2,279,502</td><td>133,693</td><td>-246,307</td><td>2,166,889</td></tr><tr><td role="rowheader" scope="row">19</td><td>360,000</td><td>116,407</td><td>243,593</td><td>2,166,889</td><td>126,823</td><td>-243,593</td><td>2,050,119</td></tr><tr><td role="rowheader" scope="row">20</td><td>360,000</td><td>119,190</td><td>240,810</td><td>2,050,119</td><td>119,699</td><td>-240,810</td><td>1,929,008</td></tr><tr><td role="rowheader" scope="row">21</td><td>360,000</td><td>122,044</td><td>237,956</td><td>1,929,008</td><td>112,308</td><td>-237,956</td><td>1,803,361</td></tr><tr><td role="rowheader" scope="row">22</td><td>360,000</td><td>124,971</td><td>235,029</td><td>1,803,361</td><td>104,640</td><td>-235,029</td><td>1,672,972</td></tr><tr><td role="rowheader" scope="row">23</td><td>360,000</td><td>127,973</td><td>232,027</td><td>1,672,972</td><td>96,681</td><td>-232,027</td><td>1,537,627</td></tr><tr><td role="rowheader" scope="row">24</td><td>360,000</td><td>131,051</td><td>228,949</td><td>1,537,627</td><td>88,419</td><td>-228,949</td><td>1,397,097</td></tr><tr><td role="rowheader" scope="row">25</td><td>360,000</td><td>134,208</td><td>225,792</td><td>1,397,097</td><td>79,840</td><td>-225,792</td><td>1,251,145</td></tr><tr><td role="rowheader" scope="row">26</td><td>360,000</td><td>137,446</td><td>222,554</td><td>1,251,145</td><td>70,928</td><td>-222,554</td><td>1,099,519</td></tr><tr><td role="rowheader" scope="row">27</td><td>360,000</td><td>140,766</td><td>219,234</td><td>1,099,519</td><td>61,668</td><td>-219,234</td><td>941,952</td></tr><tr><td role="rowheader" scope="row">28</td><td>360,000</td><td>144,171</td><td>215,829</td><td>941,952</td><td>52,045</td><td>-215,829</td><td>778,168</td></tr><tr><td role="rowheader" scope="row">29</td><td>360,000</td><td>147,662</td><td>212,338</td><td>778,168</td><td>42,040</td><td>-212,338</td><td>607,870</td></tr><tr><td role="rowheader" scope="row">30</td><td>360,000</td><td>151,243</td><td>208,757</td><td>607,870</td><td>31,636</td><td>-208,757</td><td>430,749</td></tr></table>