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='129030.0' /><set value='128643.0' /><set value='128156.0' /><set value='127567.0' /><set value='126868.0' /><set value='126056.0' /><set value='125125.0' /><set value='124069.0' /><set value='122883.0' /><set value='121561.0' /><set value='120097.0' /><set value='118484.0' /><set value='116716.0' /><set value='114785.0' /><set value='112685.0' /><set value='110408.0' /><set value='107947.0' /><set value='105294.0' /><set value='102440.0' /><set value='99377.0' /><set value='96096.0' /><set value='92588.0' /><set value='88844.0' /><set value='84853.0' /><set value='80606.0' /><set value='76091.0' /><set value='71299.0' /><set value='66218.0' /><set value='60836.0' /><set value='55141.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-140483.0' /><set value='-143319.0' /><set value='-146211.0' /><set value='-149163.0' /><set value='-152173.0' /><set value='-155245.0' /><set value='-158378.0' /><set value='-161575.0' /><set value='-164837.0' /><set value='-168164.0' /><set value='-171558.0' /><set value='-175021.0' /><set value='-178553.0' /><set value='-182157.0' /><set value='-185834.0' /><set value='-189585.0' /><set value='-193412.0' /><set value='-197316.0' /><set value='-201298.0' /><set value='-205361.0' /><set value='-209506.0' /><set value='-213735.0' /><set value='-218049.0' /><set value='-222450.0' /><set value='-226940.0' /><set value='-231521.0' /><set value='-236194.0' /><set value='-240962.0' /><set value='-245825.0' /><set value='-250787.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='4294547.0' /><set value='4279871.0' /><set value='4261816.0' /><set value='4240220.0' /><set value='4214915.0' /><set value='4185726.0' /><set value='4152472.0' /><set value='4114966.0' /><set value='4073013.0' /><set value='4026411.0' /><set value='3974950.0' /><set value='3918414.0' /><set value='3856576.0' /><set value='3789203.0' /><set value='3716054.0' /><set value='3636878.0' /><set value='3551413.0' /><set value='3459391.0' /><set value='3360533.0' /><set value='3254548.0' /><set value='3141137.0' /><set value='3019990.0' /><set value='2890785.0' /><set value='2753187.0' /><set value='2606852.0' /><set value='2451422.0' /><set value='2286528.0' /><set value='2111784.0' /><set value='1926794.0' /><set value='1731148.0' /></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 @ 3.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$205,880</td><td>$65,397</td><td>$140,483</td><td>$4,306,000</td><td>$129,030</td><td>$-140,483</td><td>$4,294,547</td></tr><tr><td role="rowheader" scope="row">2</td><td>210,036</td><td>66,717</td><td>143,319</td><td>4,294,547</td><td>128,643</td><td>-143,319</td><td>4,279,871</td></tr><tr><td role="rowheader" scope="row">3</td><td>214,275</td><td>68,064</td><td>146,211</td><td>4,279,871</td><td>128,156</td><td>-146,211</td><td>4,261,816</td></tr><tr><td role="rowheader" scope="row">4</td><td>218,600</td><td>69,438</td><td>149,163</td><td>4,261,816</td><td>127,567</td><td>-149,163</td><td>4,240,220</td></tr><tr><td role="rowheader" scope="row">5</td><td>223,013</td><td>70,839</td><td>152,173</td><td>4,240,220</td><td>126,868</td><td>-152,173</td><td>4,214,915</td></tr><tr><td role="rowheader" scope="row">6</td><td>227,514</td><td>72,269</td><td>155,245</td><td>4,214,915</td><td>126,056</td><td>-155,245</td><td>4,185,726</td></tr><tr><td role="rowheader" scope="row">7</td><td>232,106</td><td>73,728</td><td>158,378</td><td>4,185,726</td><td>125,125</td><td>-158,378</td><td>4,152,472</td></tr><tr><td role="rowheader" scope="row">8</td><td>236,791</td><td>75,216</td><td>161,575</td><td>4,152,472</td><td>124,069</td><td>-161,575</td><td>4,114,966</td></tr><tr><td role="rowheader" scope="row">9</td><td>241,571</td><td>76,734</td><td>164,837</td><td>4,114,966</td><td>122,883</td><td>-164,837</td><td>4,073,013</td></tr><tr><td role="rowheader" scope="row">10</td><td>246,447</td><td>78,283</td><td>168,164</td><td>4,073,013</td><td>121,561</td><td>-168,164</td><td>4,026,411</td></tr><tr><td role="rowheader" scope="row">11</td><td>251,421</td><td>79,863</td><td>171,558</td><td>4,026,411</td><td>120,097</td><td>-171,558</td><td>3,974,950</td></tr><tr><td role="rowheader" scope="row">12</td><td>256,496</td><td>81,475</td><td>175,021</td><td>3,974,950</td><td>118,484</td><td>-175,021</td><td>3,918,414</td></tr><tr><td role="rowheader" scope="row">13</td><td>261,673</td><td>83,120</td><td>178,553</td><td>3,918,414</td><td>116,716</td><td>-178,553</td><td>3,856,576</td></tr><tr><td role="rowheader" scope="row">14</td><td>266,955</td><td>84,797</td><td>182,157</td><td>3,856,576</td><td>114,785</td><td>-182,157</td><td>3,789,203</td></tr><tr><td role="rowheader" scope="row">15</td><td>272,343</td><td>86,509</td><td>185,834</td><td>3,789,203</td><td>112,685</td><td>-185,834</td><td>3,716,054</td></tr><tr><td role="rowheader" scope="row">16</td><td>277,840</td><td>88,255</td><td>189,585</td><td>3,716,054</td><td>110,408</td><td>-189,585</td><td>3,636,878</td></tr><tr><td role="rowheader" scope="row">17</td><td>283,448</td><td>90,036</td><td>193,412</td><td>3,636,878</td><td>107,947</td><td>-193,412</td><td>3,551,413</td></tr><tr><td role="rowheader" scope="row">18</td><td>289,169</td><td>91,854</td><td>197,316</td><td>3,551,413</td><td>105,294</td><td>-197,316</td><td>3,459,391</td></tr><tr><td role="rowheader" scope="row">19</td><td>295,006</td><td>93,708</td><td>201,298</td><td>3,459,391</td><td>102,440</td><td>-201,298</td><td>3,360,533</td></tr><tr><td role="rowheader" scope="row">20</td><td>300,961</td><td>95,599</td><td>205,361</td><td>3,360,533</td><td>99,377</td><td>-205,361</td><td>3,254,548</td></tr><tr><td role="rowheader" scope="row">21</td><td>307,035</td><td>97,529</td><td>209,506</td><td>3,254,548</td><td>96,096</td><td>-209,506</td><td>3,141,137</td></tr><tr><td role="rowheader" scope="row">22</td><td>313,233</td><td>99,497</td><td>213,735</td><td>3,141,137</td><td>92,588</td><td>-213,735</td><td>3,019,990</td></tr><tr><td role="rowheader" scope="row">23</td><td>319,555</td><td>101,506</td><td>218,049</td><td>3,019,990</td><td>88,844</td><td>-218,049</td><td>2,890,785</td></tr><tr><td role="rowheader" scope="row">24</td><td>326,005</td><td>103,555</td><td>222,450</td><td>2,890,785</td><td>84,853</td><td>-222,450</td><td>2,753,187</td></tr><tr><td role="rowheader" scope="row">25</td><td>332,585</td><td>105,645</td><td>226,940</td><td>2,753,187</td><td>80,606</td><td>-226,940</td><td>2,606,852</td></tr><tr><td role="rowheader" scope="row">26</td><td>339,298</td><td>107,777</td><td>231,521</td><td>2,606,852</td><td>76,091</td><td>-231,521</td><td>2,451,422</td></tr><tr><td role="rowheader" scope="row">27</td><td>346,147</td><td>109,952</td><td>236,194</td><td>2,451,422</td><td>71,299</td><td>-236,194</td><td>2,286,528</td></tr><tr><td role="rowheader" scope="row">28</td><td>353,133</td><td>112,172</td><td>240,962</td><td>2,286,528</td><td>66,218</td><td>-240,962</td><td>2,111,784</td></tr><tr><td role="rowheader" scope="row">29</td><td>360,261</td><td>114,436</td><td>245,825</td><td>2,111,784</td><td>60,836</td><td>-245,825</td><td>1,926,794</td></tr><tr><td role="rowheader" scope="row">30</td><td>367,533</td><td>116,746</td><td>250,787</td><td>1,926,794</td><td>55,141</td><td>-250,787</td><td>1,731,148</td></tr></table>