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='8466.0' /><set value='8611.0' /><set value='8758.0' /><set value='8906.0' /><set value='9055.0' /><set value='9205.0' /><set value='9357.0' /><set value='9509.0' /><set value='9662.0' /><set value='9816.0' /><set value='9970.0' /><set value='10125.0' /><set value='10280.0' /><set value='10435.0' /><set value='10589.0' /><set value='10744.0' /><set value='10898.0' /><set value='11051.0' /><set value='11204.0' /><set value='11355.0' /><set value='11504.0' /><set value='11651.0' /><set value='11797.0' /><set value='11939.0' /><set value='12079.0' /><set value='12215.0' /><set value='12347.0' /><set value='12475.0' /><set value='12598.0' /><set value='12716.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-6055.0' /><set value='-6178.0' /><set value='-6302.0' /><set value='-6429.0' /><set value='-6559.0' /><set value='-6692.0' /><set value='-6827.0' /><set value='-6964.0' /><set value='-7105.0' /><set value='-7248.0' /><set value='-7395.0' /><set value='-7544.0' /><set value='-7696.0' /><set value='-7852.0' /><set value='-8010.0' /><set value='-8172.0' /><set value='-8337.0' /><set value='-8505.0' /><set value='-8677.0' /><set value='-8852.0' /><set value='-9030.0' /><set value='-9213.0' /><set value='-9399.0' /><set value='-9588.0' /><set value='-9782.0' /><set value='-9979.0' /><set value='-10181.0' /><set value='-10386.0' /><set value='-10596.0' /><set value='-10810.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='142411.0' /><set value='144845.0' /><set value='147301.0' /><set value='149777.0' /><set value='152273.0' /><set value='154787.0' /><set value='157317.0' /><set value='159862.0' /><set value='162419.0' /><set value='164986.0' /><set value='167561.0' /><set value='170142.0' /><set value='172725.0' /><set value='175308.0' /><set value='177887.0' /><set value='180460.0' /><set value='183021.0' /><set value='185567.0' /><set value='188094.0' /><set value='190597.0' /><set value='193071.0' /><set value='195510.0' /><set value='197908.0' /><set value='200259.0' /><set value='202556.0' /><set value='204791.0' /><set value='206958.0' /><set value='209047.0' /><set value='211049.0' /><set value='212956.0' /></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>$30,277</td><td>$24,221</td><td>$6,055</td><td>$140,000</td><td>$8,466</td><td>$-6,055</td><td>$142,411</td></tr><tr><td role="rowheader" scope="row">2</td><td>30,888</td><td>24,710</td><td>6,178</td><td>142,411</td><td>8,611</td><td>-6,178</td><td>144,845</td></tr><tr><td role="rowheader" scope="row">3</td><td>31,511</td><td>25,209</td><td>6,302</td><td>144,845</td><td>8,758</td><td>-6,302</td><td>147,301</td></tr><tr><td role="rowheader" scope="row">4</td><td>32,147</td><td>25,718</td><td>6,429</td><td>147,301</td><td>8,906</td><td>-6,429</td><td>149,777</td></tr><tr><td role="rowheader" scope="row">5</td><td>32,796</td><td>26,237</td><td>6,559</td><td>149,777</td><td>9,055</td><td>-6,559</td><td>152,273</td></tr><tr><td role="rowheader" scope="row">6</td><td>33,458</td><td>26,766</td><td>6,692</td><td>152,273</td><td>9,205</td><td>-6,692</td><td>154,787</td></tr><tr><td role="rowheader" scope="row">7</td><td>34,133</td><td>27,307</td><td>6,827</td><td>154,787</td><td>9,357</td><td>-6,827</td><td>157,317</td></tr><tr><td role="rowheader" scope="row">8</td><td>34,822</td><td>27,858</td><td>6,964</td><td>157,317</td><td>9,509</td><td>-6,964</td><td>159,862</td></tr><tr><td role="rowheader" scope="row">9</td><td>35,525</td><td>28,420</td><td>7,105</td><td>159,862</td><td>9,662</td><td>-7,105</td><td>162,419</td></tr><tr><td role="rowheader" scope="row">10</td><td>36,242</td><td>28,994</td><td>7,248</td><td>162,419</td><td>9,816</td><td>-7,248</td><td>164,986</td></tr><tr><td role="rowheader" scope="row">11</td><td>36,974</td><td>29,579</td><td>7,395</td><td>164,986</td><td>9,970</td><td>-7,395</td><td>167,561</td></tr><tr><td role="rowheader" scope="row">12</td><td>37,720</td><td>30,176</td><td>7,544</td><td>167,561</td><td>10,125</td><td>-7,544</td><td>170,142</td></tr><tr><td role="rowheader" scope="row">13</td><td>38,481</td><td>30,785</td><td>7,696</td><td>170,142</td><td>10,280</td><td>-7,696</td><td>172,725</td></tr><tr><td role="rowheader" scope="row">14</td><td>39,258</td><td>31,406</td><td>7,852</td><td>172,725</td><td>10,435</td><td>-7,852</td><td>175,308</td></tr><tr><td role="rowheader" scope="row">15</td><td>40,050</td><td>32,040</td><td>8,010</td><td>175,308</td><td>10,589</td><td>-8,010</td><td>177,887</td></tr><tr><td role="rowheader" scope="row">16</td><td>40,859</td><td>32,687</td><td>8,172</td><td>177,887</td><td>10,744</td><td>-8,172</td><td>180,460</td></tr><tr><td role="rowheader" scope="row">17</td><td>41,684</td><td>33,347</td><td>8,337</td><td>180,460</td><td>10,898</td><td>-8,337</td><td>183,021</td></tr><tr><td role="rowheader" scope="row">18</td><td>42,525</td><td>34,020</td><td>8,505</td><td>183,021</td><td>11,051</td><td>-8,505</td><td>185,567</td></tr><tr><td role="rowheader" scope="row">19</td><td>43,383</td><td>34,707</td><td>8,677</td><td>185,567</td><td>11,204</td><td>-8,677</td><td>188,094</td></tr><tr><td role="rowheader" scope="row">20</td><td>44,259</td><td>35,407</td><td>8,852</td><td>188,094</td><td>11,355</td><td>-8,852</td><td>190,597</td></tr><tr><td role="rowheader" scope="row">21</td><td>45,152</td><td>36,122</td><td>9,030</td><td>190,597</td><td>11,504</td><td>-9,030</td><td>193,071</td></tr><tr><td role="rowheader" scope="row">22</td><td>46,064</td><td>36,851</td><td>9,213</td><td>193,071</td><td>11,651</td><td>-9,213</td><td>195,510</td></tr><tr><td role="rowheader" scope="row">23</td><td>46,993</td><td>37,595</td><td>9,399</td><td>195,510</td><td>11,797</td><td>-9,399</td><td>197,908</td></tr><tr><td role="rowheader" scope="row">24</td><td>47,942</td><td>38,354</td><td>9,588</td><td>197,908</td><td>11,939</td><td>-9,588</td><td>200,259</td></tr><tr><td role="rowheader" scope="row">25</td><td>48,910</td><td>39,128</td><td>9,782</td><td>200,259</td><td>12,079</td><td>-9,782</td><td>202,556</td></tr><tr><td role="rowheader" scope="row">26</td><td>49,897</td><td>39,917</td><td>9,979</td><td>202,556</td><td>12,215</td><td>-9,979</td><td>204,791</td></tr><tr><td role="rowheader" scope="row">27</td><td>50,904</td><td>40,723</td><td>10,181</td><td>204,791</td><td>12,347</td><td>-10,181</td><td>206,958</td></tr><tr><td role="rowheader" scope="row">28</td><td>51,931</td><td>41,545</td><td>10,386</td><td>206,958</td><td>12,475</td><td>-10,386</td><td>209,047</td></tr><tr><td role="rowheader" scope="row">29</td><td>52,980</td><td>42,384</td><td>10,596</td><td>209,047</td><td>12,598</td><td>-10,596</td><td>211,049</td></tr><tr><td role="rowheader" scope="row">30</td><td>54,049</td><td>43,239</td><td>10,810</td><td>211,049</td><td>12,716</td><td>-10,810</td><td>212,956</td></tr></table>