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='255134.0' /><set value='253391.0' /><set value='251444.0' /><set value='249282.0' /><set value='246895.0' /><set value='244270.0' /><set value='241398.0' /><set value='238264.0' /><set value='234856.0' /><set value='231162.0' /><set value='227166.0' /><set value='222854.0' /><set value='218211.0' /><set value='213221.0' /><set value='207867.0' /><set value='202131.0' /><set value='195995.0' /><set value='189440.0' /><set value='182445.0' /><set value='174991.0' /><set value='167054.0' /><set value='158613.0' /><set value='149643.0' /><set value='140119.0' /><set value='130015.0' /><set value='119304.0' /><set value='107956.0' /><set value='95943.0' /><set value='83234.0' /><set value='69794.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-292254.0' /><set value='-295004.0' /><set value='-297776.0' /><set value='-300570.0' /><set value='-303386.0' /><set value='-306225.0' /><set value='-309085.0' /><set value='-311968.0' /><set value='-314873.0' /><set value='-317799.0' /><set value='-320749.0' /><set value='-323720.0' /><set value='-326714.0' /><set value='-329730.0' /><set value='-332768.0' /><set value='-335828.0' /><set value='-338910.0' /><set value='-342015.0' /><set value='-345141.0' /><set value='-348290.0' /><set value='-351460.0' /><set value='-354653.0' /><set value='-357867.0' /><set value='-361102.0' /><set value='-364360.0' /><set value='-367639.0' /><set value='-370939.0' /><set value='-374260.0' /><set value='-377603.0' /><set value='-380966.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='5712880.0' /><set value='5671267.0' /><set value='5624935.0' /><set value='5573647.0' /><set value='5517155.0' /><set value='5455201.0' /><set value='5387514.0' /><set value='5313810.0' /><set value='5233793.0' /><set value='5147156.0' /><set value='5053573.0' /><set value='4952707.0' /><set value='4844204.0' /><set value='4727696.0' /><set value='4602795.0' /><set value='4469098.0' /><set value='4326182.0' /><set value='4173607.0' /><set value='4010911.0' /><set value='3837612.0' /><set value='3653206.0' /><set value='3457167.0' /><set value='3248943.0' /><set value='3027960.0' /><set value='2793615.0' /><set value='2545279.0' /><set value='2282297.0' /><set value='2003980.0' /><set value='1709611.0' /><set value='1398440.0' /></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 @ 4.45%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$301,379</td><td>$9,125</td><td>$292,254</td><td>$5,750,000</td><td>$255,134</td><td>$-292,254</td><td>$5,712,880</td></tr><tr><td role="rowheader" scope="row">2</td><td>304,406</td><td>9,402</td><td>295,004</td><td>5,712,880</td><td>253,391</td><td>-295,004</td><td>5,671,267</td></tr><tr><td role="rowheader" scope="row">3</td><td>307,465</td><td>9,688</td><td>297,776</td><td>5,671,267</td><td>251,444</td><td>-297,776</td><td>5,624,935</td></tr><tr><td role="rowheader" scope="row">4</td><td>310,553</td><td>9,983</td><td>300,570</td><td>5,624,935</td><td>249,282</td><td>-300,570</td><td>5,573,647</td></tr><tr><td role="rowheader" scope="row">5</td><td>313,673</td><td>10,287</td><td>303,386</td><td>5,573,647</td><td>246,895</td><td>-303,386</td><td>5,517,155</td></tr><tr><td role="rowheader" scope="row">6</td><td>316,824</td><td>10,600</td><td>306,225</td><td>5,517,155</td><td>244,270</td><td>-306,225</td><td>5,455,201</td></tr><tr><td role="rowheader" scope="row">7</td><td>320,007</td><td>10,922</td><td>309,085</td><td>5,455,201</td><td>241,398</td><td>-309,085</td><td>5,387,514</td></tr><tr><td role="rowheader" scope="row">8</td><td>323,222</td><td>11,254</td><td>311,968</td><td>5,387,514</td><td>238,264</td><td>-311,968</td><td>5,313,810</td></tr><tr><td role="rowheader" scope="row">9</td><td>326,469</td><td>11,596</td><td>314,873</td><td>5,313,810</td><td>234,856</td><td>-314,873</td><td>5,233,793</td></tr><tr><td role="rowheader" scope="row">10</td><td>329,749</td><td>11,949</td><td>317,799</td><td>5,233,793</td><td>231,162</td><td>-317,799</td><td>5,147,156</td></tr><tr><td role="rowheader" scope="row">11</td><td>333,061</td><td>12,313</td><td>320,749</td><td>5,147,156</td><td>227,166</td><td>-320,749</td><td>5,053,573</td></tr><tr><td role="rowheader" scope="row">12</td><td>336,407</td><td>12,687</td><td>323,720</td><td>5,053,573</td><td>222,854</td><td>-323,720</td><td>4,952,707</td></tr><tr><td role="rowheader" scope="row">13</td><td>339,787</td><td>13,073</td><td>326,714</td><td>4,952,707</td><td>218,211</td><td>-326,714</td><td>4,844,204</td></tr><tr><td role="rowheader" scope="row">14</td><td>343,200</td><td>13,471</td><td>329,730</td><td>4,844,204</td><td>213,221</td><td>-329,730</td><td>4,727,696</td></tr><tr><td role="rowheader" scope="row">15</td><td>346,648</td><td>13,880</td><td>332,768</td><td>4,727,696</td><td>207,867</td><td>-332,768</td><td>4,602,795</td></tr><tr><td role="rowheader" scope="row">16</td><td>350,130</td><td>14,302</td><td>335,828</td><td>4,602,795</td><td>202,131</td><td>-335,828</td><td>4,469,098</td></tr><tr><td role="rowheader" scope="row">17</td><td>353,648</td><td>14,738</td><td>338,910</td><td>4,469,098</td><td>195,995</td><td>-338,910</td><td>4,326,182</td></tr><tr><td role="rowheader" scope="row">18</td><td>357,200</td><td>15,186</td><td>342,015</td><td>4,326,182</td><td>189,440</td><td>-342,015</td><td>4,173,607</td></tr><tr><td role="rowheader" scope="row">19</td><td>360,789</td><td>15,648</td><td>345,141</td><td>4,173,607</td><td>182,445</td><td>-345,141</td><td>4,010,911</td></tr><tr><td role="rowheader" scope="row">20</td><td>364,413</td><td>16,124</td><td>348,290</td><td>4,010,911</td><td>174,991</td><td>-348,290</td><td>3,837,612</td></tr><tr><td role="rowheader" scope="row">21</td><td>368,074</td><td>16,614</td><td>351,460</td><td>3,837,612</td><td>167,054</td><td>-351,460</td><td>3,653,206</td></tr><tr><td role="rowheader" scope="row">22</td><td>371,772</td><td>17,119</td><td>354,653</td><td>3,653,206</td><td>158,613</td><td>-354,653</td><td>3,457,167</td></tr><tr><td role="rowheader" scope="row">23</td><td>375,507</td><td>17,640</td><td>357,867</td><td>3,457,167</td><td>149,643</td><td>-357,867</td><td>3,248,943</td></tr><tr><td role="rowheader" scope="row">24</td><td>379,279</td><td>18,177</td><td>361,102</td><td>3,248,943</td><td>140,119</td><td>-361,102</td><td>3,027,960</td></tr><tr><td role="rowheader" scope="row">25</td><td>383,089</td><td>18,729</td><td>364,360</td><td>3,027,960</td><td>130,015</td><td>-364,360</td><td>2,793,615</td></tr><tr><td role="rowheader" scope="row">26</td><td>386,938</td><td>19,299</td><td>367,639</td><td>2,793,615</td><td>119,304</td><td>-367,639</td><td>2,545,279</td></tr><tr><td role="rowheader" scope="row">27</td><td>390,825</td><td>19,886</td><td>370,939</td><td>2,545,279</td><td>107,956</td><td>-370,939</td><td>2,282,297</td></tr><tr><td role="rowheader" scope="row">28</td><td>394,751</td><td>20,491</td><td>374,260</td><td>2,282,297</td><td>95,943</td><td>-374,260</td><td>2,003,980</td></tr><tr><td role="rowheader" scope="row">29</td><td>398,717</td><td>21,114</td><td>377,603</td><td>2,003,980</td><td>83,234</td><td>-377,603</td><td>1,709,611</td></tr><tr><td role="rowheader" scope="row">30</td><td>402,722</td><td>21,756</td><td>380,966</td><td>1,709,611</td><td>69,794</td><td>-380,966</td><td>1,398,440</td></tr></table>