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='E6E3CF' palette='2' 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='EEAA28'><set value='65832.0' /><set value='65452.0' /><set value='65048.0' /><set value='64619.0' /><set value='64164.0' /><set value='63681.0' /><set value='63167.0' /><set value='62623.0' /><set value='62044.0' /><set value='61430.0' /><set value='60778.0' /><set value='60086.0' /><set value='59351.0' /><set value='58571.0' /><set value='57743.0' /><set value='56864.0' /><set value='55930.0' /><set value='54939.0' /><set value='53887.0' /><set value='52769.0' /><set value='51583.0' /><set value='50324.0' /><set value='48987.0' /><set value='47568.0' /><set value='46061.0' /><set value='44461.0' /><set value='42763.0' /><set value='40959.0' /><set value='39045.0' /><set value='37012.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /><set value='-72000.0' /></dataset><dataset seriesName='Balance' color='4B7F80'><set value='1093832.0' /><set value='1087284.0' /><set value='1080332.0' /><set value='1072951.0' /><set value='1065115.0' /><set value='1056796.0' /><set value='1047963.0' /><set value='1038586.0' /><set value='1028630.0' /><set value='1018060.0' /><set value='1006839.0' /><set value='994925.0' /><set value='982276.0' /><set value='968848.0' /><set value='954591.0' /><set value='939454.0' /><set value='923384.0' /><set value='906323.0' /><set value='888210.0' /><set value='868980.0' /><set value='848563.0' /><set value='826887.0' /><set value='803874.0' /><set value='779442.0' /><set value='753503.0' /><set value='725964.0' /><set value='696727.0' /><set value='665686.0' /><set value='632730.0' /><set value='597742.0' /></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>$72,000</td><td>$0</td><td>$72,000</td><td>$1,100,000</td><td>$65,832</td><td>$-72,000</td><td>$1,093,832</td></tr><tr><td role="rowheader" scope="row">2</td><td>72,000</td><td>0</td><td>72,000</td><td>1,093,832</td><td>65,452</td><td>-72,000</td><td>1,087,284</td></tr><tr><td role="rowheader" scope="row">3</td><td>72,000</td><td>0</td><td>72,000</td><td>1,087,284</td><td>65,048</td><td>-72,000</td><td>1,080,332</td></tr><tr><td role="rowheader" scope="row">4</td><td>72,000</td><td>0</td><td>72,000</td><td>1,080,332</td><td>64,619</td><td>-72,000</td><td>1,072,951</td></tr><tr><td role="rowheader" scope="row">5</td><td>72,000</td><td>0</td><td>72,000</td><td>1,072,951</td><td>64,164</td><td>-72,000</td><td>1,065,115</td></tr><tr><td role="rowheader" scope="row">6</td><td>72,000</td><td>0</td><td>72,000</td><td>1,065,115</td><td>63,681</td><td>-72,000</td><td>1,056,796</td></tr><tr><td role="rowheader" scope="row">7</td><td>72,000</td><td>0</td><td>72,000</td><td>1,056,796</td><td>63,167</td><td>-72,000</td><td>1,047,963</td></tr><tr><td role="rowheader" scope="row">8</td><td>72,000</td><td>0</td><td>72,000</td><td>1,047,963</td><td>62,623</td><td>-72,000</td><td>1,038,586</td></tr><tr><td role="rowheader" scope="row">9</td><td>72,000</td><td>0</td><td>72,000</td><td>1,038,586</td><td>62,044</td><td>-72,000</td><td>1,028,630</td></tr><tr><td role="rowheader" scope="row">10</td><td>72,000</td><td>0</td><td>72,000</td><td>1,028,630</td><td>61,430</td><td>-72,000</td><td>1,018,060</td></tr><tr><td role="rowheader" scope="row">11</td><td>72,000</td><td>0</td><td>72,000</td><td>1,018,060</td><td>60,778</td><td>-72,000</td><td>1,006,839</td></tr><tr><td role="rowheader" scope="row">12</td><td>72,000</td><td>0</td><td>72,000</td><td>1,006,839</td><td>60,086</td><td>-72,000</td><td>994,925</td></tr><tr><td role="rowheader" scope="row">13</td><td>72,000</td><td>0</td><td>72,000</td><td>994,925</td><td>59,351</td><td>-72,000</td><td>982,276</td></tr><tr><td role="rowheader" scope="row">14</td><td>72,000</td><td>0</td><td>72,000</td><td>982,276</td><td>58,571</td><td>-72,000</td><td>968,848</td></tr><tr><td role="rowheader" scope="row">15</td><td>72,000</td><td>0</td><td>72,000</td><td>968,848</td><td>57,743</td><td>-72,000</td><td>954,591</td></tr><tr><td role="rowheader" scope="row">16</td><td>72,000</td><td>0</td><td>72,000</td><td>954,591</td><td>56,864</td><td>-72,000</td><td>939,454</td></tr><tr><td role="rowheader" scope="row">17</td><td>72,000</td><td>0</td><td>72,000</td><td>939,454</td><td>55,930</td><td>-72,000</td><td>923,384</td></tr><tr><td role="rowheader" scope="row">18</td><td>72,000</td><td>0</td><td>72,000</td><td>923,384</td><td>54,939</td><td>-72,000</td><td>906,323</td></tr><tr><td role="rowheader" scope="row">19</td><td>72,000</td><td>0</td><td>72,000</td><td>906,323</td><td>53,887</td><td>-72,000</td><td>888,210</td></tr><tr><td role="rowheader" scope="row">20</td><td>72,000</td><td>0</td><td>72,000</td><td>888,210</td><td>52,769</td><td>-72,000</td><td>868,980</td></tr><tr><td role="rowheader" scope="row">21</td><td>72,000</td><td>0</td><td>72,000</td><td>868,980</td><td>51,583</td><td>-72,000</td><td>848,563</td></tr><tr><td role="rowheader" scope="row">22</td><td>72,000</td><td>0</td><td>72,000</td><td>848,563</td><td>50,324</td><td>-72,000</td><td>826,887</td></tr><tr><td role="rowheader" scope="row">23</td><td>72,000</td><td>0</td><td>72,000</td><td>826,887</td><td>48,987</td><td>-72,000</td><td>803,874</td></tr><tr><td role="rowheader" scope="row">24</td><td>72,000</td><td>0</td><td>72,000</td><td>803,874</td><td>47,568</td><td>-72,000</td><td>779,442</td></tr><tr><td role="rowheader" scope="row">25</td><td>72,000</td><td>0</td><td>72,000</td><td>779,442</td><td>46,061</td><td>-72,000</td><td>753,503</td></tr><tr><td role="rowheader" scope="row">26</td><td>72,000</td><td>0</td><td>72,000</td><td>753,503</td><td>44,461</td><td>-72,000</td><td>725,964</td></tr><tr><td role="rowheader" scope="row">27</td><td>72,000</td><td>0</td><td>72,000</td><td>725,964</td><td>42,763</td><td>-72,000</td><td>696,727</td></tr><tr><td role="rowheader" scope="row">28</td><td>72,000</td><td>0</td><td>72,000</td><td>696,727</td><td>40,959</td><td>-72,000</td><td>665,686</td></tr><tr><td role="rowheader" scope="row">29</td><td>72,000</td><td>0</td><td>72,000</td><td>665,686</td><td>39,045</td><td>-72,000</td><td>632,730</td></tr><tr><td role="rowheader" scope="row">30</td><td>72,000</td><td>0</td><td>72,000</td><td>632,730</td><td>37,012</td><td>-72,000</td><td>597,742</td></tr></table>