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='55317.0' /><set value='56292.0' /><set value='57376.0' /><set value='58577.0' /><set value='59902.0' /><set value='61361.0' /><set value='62962.0' /><set value='64716.0' /><set value='66633.0' /><set value='68725.0' /><set value='71002.0' /><set value='73479.0' /><set value='76167.0' /><set value='79082.0' /><set value='82239.0' /><set value='85653.0' /><set value='89342.0' /><set value='93325.0' /><set value='97620.0' /><set value='102249.0' /><set value='107233.0' /><set value='112595.0' /><set value='118361.0' /><set value='124556.0' /><set value='131210.0' /><set value='138350.0' /><set value='146010.0' /><set value='154222.0' /><set value='163023.0' /><set value='172450.0' /></dataset><dataset seriesName='Withdrawals'><set value='-39858.0' /><set value='-39076.0' /><set value='-38278.0' /><set value='-37464.0' /><set value='-36633.0' /><set value='-35786.0' /><set value='-34921.0' /><set value='-34040.0' /><set value='-33140.0' /><set value='-32222.0' /><set value='-31286.0' /><set value='-30330.0' /><set value='-29356.0' /><set value='-28362.0' /><set value='-27347.0' /><set value='-26313.0' /><set value='-25257.0' /><set value='-24180.0' /><set value='-23081.0' /><set value='-21961.0' /><set value='-20817.0' /><set value='-19651.0' /><set value='-18460.0' /><set value='-17246.0' /><set value='-16008.0' /><set value='-14744.0' /><set value='-13455.0' /><set value='-12140.0' /><set value='-10798.0' /><set value='-9429.0' /></dataset><dataset seriesName='Balance'><set value='930459.0' /><set value='947675.0' /><set value='966773.0' /><set value='987886.0' /><set value='1011155.0' /><set value='1036730.0' /><set value='1064771.0' /><set value='1095447.0' /><set value='1128941.0' /><set value='1165444.0' /><set value='1205160.0' /><set value='1248309.0' /><set value='1295120.0' /><set value='1345840.0' /><set value='1400731.0' /><set value='1460071.0' /><set value='1524157.0' /><set value='1593301.0' /><set value='1667840.0' /><set value='1748129.0' /><set value='1834544.0' /><set value='1927489.0' /><set value='2027389.0' /><set value='2134699.0' /><set value='2249901.0' /><set value='2373507.0' /><set value='2506062.0' /><set value='2648144.0' /><set value='2800369.0' /><set value='2963390.0' /></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>$102,000</td><td>$62,142</td><td>$39,858</td><td>$915,000</td><td>$55,317</td><td>$-39,858</td><td>$930,459</td></tr><tr><td role="rowheader" scope="row">2</td><td>102,000</td><td>62,924</td><td>39,076</td><td>930,459</td><td>56,292</td><td>-39,076</td><td>947,675</td></tr><tr><td role="rowheader" scope="row">3</td><td>102,000</td><td>63,722</td><td>38,278</td><td>947,675</td><td>57,376</td><td>-38,278</td><td>966,773</td></tr><tr><td role="rowheader" scope="row">4</td><td>102,000</td><td>64,536</td><td>37,464</td><td>966,773</td><td>58,577</td><td>-37,464</td><td>987,886</td></tr><tr><td role="rowheader" scope="row">5</td><td>102,000</td><td>65,367</td><td>36,633</td><td>987,886</td><td>59,902</td><td>-36,633</td><td>1,011,155</td></tr><tr><td role="rowheader" scope="row">6</td><td>102,000</td><td>66,214</td><td>35,786</td><td>1,011,155</td><td>61,361</td><td>-35,786</td><td>1,036,730</td></tr><tr><td role="rowheader" scope="row">7</td><td>102,000</td><td>67,079</td><td>34,921</td><td>1,036,730</td><td>62,962</td><td>-34,921</td><td>1,064,771</td></tr><tr><td role="rowheader" scope="row">8</td><td>102,000</td><td>67,960</td><td>34,040</td><td>1,064,771</td><td>64,716</td><td>-34,040</td><td>1,095,447</td></tr><tr><td role="rowheader" scope="row">9</td><td>102,000</td><td>68,860</td><td>33,140</td><td>1,095,447</td><td>66,633</td><td>-33,140</td><td>1,128,941</td></tr><tr><td role="rowheader" scope="row">10</td><td>102,000</td><td>69,778</td><td>32,222</td><td>1,128,941</td><td>68,725</td><td>-32,222</td><td>1,165,444</td></tr><tr><td role="rowheader" scope="row">11</td><td>102,000</td><td>70,714</td><td>31,286</td><td>1,165,444</td><td>71,002</td><td>-31,286</td><td>1,205,160</td></tr><tr><td role="rowheader" scope="row">12</td><td>102,000</td><td>71,670</td><td>30,330</td><td>1,205,160</td><td>73,479</td><td>-30,330</td><td>1,248,309</td></tr><tr><td role="rowheader" scope="row">13</td><td>102,000</td><td>72,644</td><td>29,356</td><td>1,248,309</td><td>76,167</td><td>-29,356</td><td>1,295,120</td></tr><tr><td role="rowheader" scope="row">14</td><td>102,000</td><td>73,638</td><td>28,362</td><td>1,295,120</td><td>79,082</td><td>-28,362</td><td>1,345,840</td></tr><tr><td role="rowheader" scope="row">15</td><td>102,000</td><td>74,653</td><td>27,347</td><td>1,345,840</td><td>82,239</td><td>-27,347</td><td>1,400,731</td></tr><tr><td role="rowheader" scope="row">16</td><td>102,000</td><td>75,687</td><td>26,313</td><td>1,400,731</td><td>85,653</td><td>-26,313</td><td>1,460,071</td></tr><tr><td role="rowheader" scope="row">17</td><td>102,000</td><td>76,743</td><td>25,257</td><td>1,460,071</td><td>89,342</td><td>-25,257</td><td>1,524,157</td></tr><tr><td role="rowheader" scope="row">18</td><td>102,000</td><td>77,820</td><td>24,180</td><td>1,524,157</td><td>93,325</td><td>-24,180</td><td>1,593,301</td></tr><tr><td role="rowheader" scope="row">19</td><td>102,000</td><td>78,919</td><td>23,081</td><td>1,593,301</td><td>97,620</td><td>-23,081</td><td>1,667,840</td></tr><tr><td role="rowheader" scope="row">20</td><td>102,000</td><td>80,039</td><td>21,961</td><td>1,667,840</td><td>102,249</td><td>-21,961</td><td>1,748,129</td></tr><tr><td role="rowheader" scope="row">21</td><td>102,000</td><td>81,183</td><td>20,817</td><td>1,748,129</td><td>107,233</td><td>-20,817</td><td>1,834,544</td></tr><tr><td role="rowheader" scope="row">22</td><td>102,000</td><td>82,349</td><td>19,651</td><td>1,834,544</td><td>112,595</td><td>-19,651</td><td>1,927,489</td></tr><tr><td role="rowheader" scope="row">23</td><td>102,000</td><td>83,540</td><td>18,460</td><td>1,927,489</td><td>118,361</td><td>-18,460</td><td>2,027,389</td></tr><tr><td role="rowheader" scope="row">24</td><td>102,000</td><td>84,754</td><td>17,246</td><td>2,027,389</td><td>124,556</td><td>-17,246</td><td>2,134,699</td></tr><tr><td role="rowheader" scope="row">25</td><td>102,000</td><td>85,992</td><td>16,008</td><td>2,134,699</td><td>131,210</td><td>-16,008</td><td>2,249,901</td></tr><tr><td role="rowheader" scope="row">26</td><td>102,000</td><td>87,256</td><td>14,744</td><td>2,249,901</td><td>138,350</td><td>-14,744</td><td>2,373,507</td></tr><tr><td role="rowheader" scope="row">27</td><td>102,000</td><td>88,545</td><td>13,455</td><td>2,373,507</td><td>146,010</td><td>-13,455</td><td>2,506,062</td></tr><tr><td role="rowheader" scope="row">28</td><td>102,000</td><td>89,860</td><td>12,140</td><td>2,506,062</td><td>154,222</td><td>-12,140</td><td>2,648,144</td></tr><tr><td role="rowheader" scope="row">29</td><td>102,000</td><td>91,202</td><td>10,798</td><td>2,648,144</td><td>163,023</td><td>-10,798</td><td>2,800,369</td></tr><tr><td role="rowheader" scope="row">30</td><td>102,000</td><td>92,571</td><td>9,429</td><td>2,800,369</td><td>172,450</td><td>-9,429</td><td>2,963,390</td></tr></table>