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='1000891.0' /><set value='1048056.0' /><set value='1097812.0' /><set value='1150320.0' /><set value='1205754.0' /><set value='1264300.0' /><set value='1326155.0' /><set value='1391531.0' /><set value='1460652.0' /><set value='1533759.0' /><set value='1611111.0' /><set value='1692983.0' /><set value='1779667.0' /><set value='1871480.0' /><set value='1968756.0' /><set value='2071856.0' /><set value='2181163.0' /><set value='2297087.0' /><set value='2420070.0' /><set value='2550580.0' /><set value='2689120.0' /><set value='2836229.0' /><set value='2992480.0' /><set value='3158491.0' /><set value='3334919.0' /><set value='3522470.0' /><set value='3721898.0' /><set value='3934011.0' /><set value='4159673.0' /><set value='4399809.0' /></dataset><dataset seriesName='Withdrawals'><set value='-343425.0' /><set value='-354600.0' /><set value='-366116.0' /><set value='-377982.0' /><set value='-390208.0' /><set value='-402807.0' /><set value='-415789.0' /><set value='-429165.0' /><set value='-442949.0' /><set value='-457151.0' /><set value='-471786.0' /><set value='-486866.0' /><set value='-502404.0' /><set value='-518415.0' /><set value='-534913.0' /><set value='-551913.0' /><set value='-569430.0' /><set value='-587480.0' /><set value='-606079.0' /><set value='-625243.0' /><set value='-644990.0' /><set value='-665338.0' /><set value='-686305.0' /><set value='-707910.0' /><set value='-730172.0' /><set value='-753111.0' /><set value='-776747.0' /><set value='-801103.0' /><set value='-826199.0' /><set value='-852059.0' /></dataset><dataset seriesName='Balance'><set value='1.4657467E7' /><set value='1.5350923E7' /><set value='1.6082618E7' /><set value='1.6854956E7' /><set value='1.7670503E7' /><set value='1.8531996E7' /><set value='1.9442363E7' /><set value='2.0404729E7' /><set value='2.1422432E7' /><set value='2.249904E7' /><set value='2.3638365E7' /><set value='2.4844482E7' /><set value='2.6121745E7' /><set value='2.747481E7' /><set value='2.8908653E7' /><set value='3.0428595E7' /><set value='3.2040328E7' /><set value='3.3749935E7' /><set value='3.5563927E7' /><set value='3.7489263E7' /><set value='3.9533393E7' /><set value='4.1704283E7' /><set value='4.4010458E7' /><set value='4.6461039E7' /><set value='4.9065787E7' /><set value='5.1835146E7' /><set value='5.4780297E7' /><set value='5.7913206E7' /><set value='6.124668E7' /><set value='6.479443E7' /></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 @ 7.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$425,823</td><td>$82,399</td><td>$343,425</td><td>$14,000,000</td><td>$1,000,891</td><td>$-343,425</td><td>$14,657,467</td></tr><tr><td role="rowheader" scope="row">2</td><td>438,775</td><td>84,175</td><td>354,600</td><td>14,657,467</td><td>1,048,056</td><td>-354,600</td><td>15,350,923</td></tr><tr><td role="rowheader" scope="row">3</td><td>452,121</td><td>86,005</td><td>366,116</td><td>15,350,923</td><td>1,097,812</td><td>-366,116</td><td>16,082,618</td></tr><tr><td role="rowheader" scope="row">4</td><td>465,873</td><td>87,891</td><td>377,982</td><td>16,082,618</td><td>1,150,320</td><td>-377,982</td><td>16,854,956</td></tr><tr><td role="rowheader" scope="row">5</td><td>480,043</td><td>89,834</td><td>390,208</td><td>16,854,956</td><td>1,205,754</td><td>-390,208</td><td>17,670,503</td></tr><tr><td role="rowheader" scope="row">6</td><td>494,644</td><td>91,837</td><td>402,807</td><td>17,670,503</td><td>1,264,300</td><td>-402,807</td><td>18,531,996</td></tr><tr><td role="rowheader" scope="row">7</td><td>509,689</td><td>93,900</td><td>415,789</td><td>18,531,996</td><td>1,326,155</td><td>-415,789</td><td>19,442,363</td></tr><tr><td role="rowheader" scope="row">8</td><td>525,191</td><td>96,026</td><td>429,165</td><td>19,442,363</td><td>1,391,531</td><td>-429,165</td><td>20,404,729</td></tr><tr><td role="rowheader" scope="row">9</td><td>541,166</td><td>98,217</td><td>442,949</td><td>20,404,729</td><td>1,460,652</td><td>-442,949</td><td>21,422,432</td></tr><tr><td role="rowheader" scope="row">10</td><td>557,626</td><td>100,474</td><td>457,151</td><td>21,422,432</td><td>1,533,759</td><td>-457,151</td><td>22,499,040</td></tr><tr><td role="rowheader" scope="row">11</td><td>574,586</td><td>102,800</td><td>471,786</td><td>22,499,040</td><td>1,611,111</td><td>-471,786</td><td>23,638,365</td></tr><tr><td role="rowheader" scope="row">12</td><td>592,063</td><td>105,197</td><td>486,866</td><td>23,638,365</td><td>1,692,983</td><td>-486,866</td><td>24,844,482</td></tr><tr><td role="rowheader" scope="row">13</td><td>610,071</td><td>107,667</td><td>502,404</td><td>24,844,482</td><td>1,779,667</td><td>-502,404</td><td>26,121,745</td></tr><tr><td role="rowheader" scope="row">14</td><td>628,627</td><td>110,212</td><td>518,415</td><td>26,121,745</td><td>1,871,480</td><td>-518,415</td><td>27,474,810</td></tr><tr><td role="rowheader" scope="row">15</td><td>647,747</td><td>112,834</td><td>534,913</td><td>27,474,810</td><td>1,968,756</td><td>-534,913</td><td>28,908,653</td></tr><tr><td role="rowheader" scope="row">16</td><td>667,449</td><td>115,536</td><td>551,913</td><td>28,908,653</td><td>2,071,856</td><td>-551,913</td><td>30,428,595</td></tr><tr><td role="rowheader" scope="row">17</td><td>687,750</td><td>118,320</td><td>569,430</td><td>30,428,595</td><td>2,181,163</td><td>-569,430</td><td>32,040,328</td></tr><tr><td role="rowheader" scope="row">18</td><td>708,669</td><td>121,189</td><td>587,480</td><td>32,040,328</td><td>2,297,087</td><td>-587,480</td><td>33,749,935</td></tr><tr><td role="rowheader" scope="row">19</td><td>730,224</td><td>124,145</td><td>606,079</td><td>33,749,935</td><td>2,420,070</td><td>-606,079</td><td>35,563,927</td></tr><tr><td role="rowheader" scope="row">20</td><td>752,434</td><td>127,191</td><td>625,243</td><td>35,563,927</td><td>2,550,580</td><td>-625,243</td><td>37,489,263</td></tr><tr><td role="rowheader" scope="row">21</td><td>775,320</td><td>130,330</td><td>644,990</td><td>37,489,263</td><td>2,689,120</td><td>-644,990</td><td>39,533,393</td></tr><tr><td role="rowheader" scope="row">22</td><td>798,902</td><td>133,564</td><td>665,338</td><td>39,533,393</td><td>2,836,229</td><td>-665,338</td><td>41,704,283</td></tr><tr><td role="rowheader" scope="row">23</td><td>823,202</td><td>136,896</td><td>686,305</td><td>41,704,283</td><td>2,992,480</td><td>-686,305</td><td>44,010,458</td></tr><tr><td role="rowheader" scope="row">24</td><td>848,240</td><td>140,330</td><td>707,910</td><td>44,010,458</td><td>3,158,491</td><td>-707,910</td><td>46,461,039</td></tr><tr><td role="rowheader" scope="row">25</td><td>874,040</td><td>143,868</td><td>730,172</td><td>46,461,039</td><td>3,334,919</td><td>-730,172</td><td>49,065,787</td></tr><tr><td role="rowheader" scope="row">26</td><td>900,625</td><td>147,514</td><td>753,111</td><td>49,065,787</td><td>3,522,470</td><td>-753,111</td><td>51,835,146</td></tr><tr><td role="rowheader" scope="row">27</td><td>928,018</td><td>151,271</td><td>776,747</td><td>51,835,146</td><td>3,721,898</td><td>-776,747</td><td>54,780,297</td></tr><tr><td role="rowheader" scope="row">28</td><td>956,245</td><td>155,142</td><td>801,103</td><td>54,780,297</td><td>3,934,011</td><td>-801,103</td><td>57,913,206</td></tr><tr><td role="rowheader" scope="row">29</td><td>985,330</td><td>159,131</td><td>826,199</td><td>57,913,206</td><td>4,159,673</td><td>-826,199</td><td>61,246,680</td></tr><tr><td role="rowheader" scope="row">30</td><td>1,015,300</td><td>163,241</td><td>852,059</td><td>61,246,680</td><td>4,399,809</td><td>-852,059</td><td>64,794,430</td></tr></table>