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='66492.0' /><set value='67550.0' /><set value='68582.0' /><set value='69581.0' /><set value='70544.0' /><set value='71464.0' /><set value='72338.0' /><set value='73157.0' /><set value='73917.0' /><set value='74609.0' /><set value='75226.0' /><set value='75760.0' /><set value='76202.0' /><set value='76543.0' /><set value='76772.0' /><set value='76878.0' /><set value='76851.0' /><set value='76676.0' /><set value='76342.0' /><set value='75832.0' /><set value='75133.0' /><set value='74227.0' /><set value='73096.0' /><set value='71723.0' /><set value='70085.0' /><set value='68162.0' /><set value='65931.0' /><set value='63366.0' /><set value='60442.0' /><set value='57129.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><set value='-48666.0' /><set value='-50146.0' /><set value='-51671.0' /><set value='-53243.0' /><set value='-54862.0' /><set value='-56531.0' /><set value='-58250.0' /><set value='-60022.0' /><set value='-61847.0' /><set value='-63729.0' /><set value='-65667.0' /><set value='-67664.0' /><set value='-69722.0' /><set value='-71843.0' /><set value='-74028.0' /><set value='-76280.0' /><set value='-78600.0' /><set value='-80991.0' /><set value='-83454.0' /><set value='-85992.0' /><set value='-88608.0' /><set value='-91303.0' /><set value='-94080.0' /><set value='-96942.0' /><set value='-99890.0' /><set value='-102929.0' /><set value='-106059.0' /><set value='-109285.0' /><set value='-112609.0' /><set value='-116034.0' /></dataset><dataset seriesName='Balance' color='4B7F80'><set value='1117827.0' /><set value='1135231.0' /><set value='1152142.0' /><set value='1168480.0' /><set value='1184162.0' /><set value='1199095.0' /><set value='1213183.0' /><set value='1226318.0' /><set value='1238387.0' /><set value='1249267.0' /><set value='1258826.0' /><set value='1266922.0' /><set value='1273401.0' /><set value='1278101.0' /><set value='1280844.0' /><set value='1281442.0' /><set value='1279693.0' /><set value='1275378.0' /><set value='1268266.0' /><set value='1258106.0' /><set value='1244631.0' /><set value='1227554.0' /><set value='1206571.0' /><set value='1181352.0' /><set value='1151546.0' /><set value='1116780.0' /><set value='1076652.0' /><set value='1030733.0' /><set value='978565.0' /><set value='919660.0' /></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>$48,666</td><td>$0</td><td>$48,666</td><td>$1,100,000</td><td>$66,492</td><td>$-48,666</td><td>$1,117,827</td></tr><tr><td role="rowheader" scope="row">2</td><td>50,146</td><td>0</td><td>50,146</td><td>1,117,827</td><td>67,550</td><td>-50,146</td><td>1,135,231</td></tr><tr><td role="rowheader" scope="row">3</td><td>51,671</td><td>0</td><td>51,671</td><td>1,135,231</td><td>68,582</td><td>-51,671</td><td>1,152,142</td></tr><tr><td role="rowheader" scope="row">4</td><td>53,243</td><td>0</td><td>53,243</td><td>1,152,142</td><td>69,581</td><td>-53,243</td><td>1,168,480</td></tr><tr><td role="rowheader" scope="row">5</td><td>54,862</td><td>0</td><td>54,862</td><td>1,168,480</td><td>70,544</td><td>-54,862</td><td>1,184,162</td></tr><tr><td role="rowheader" scope="row">6</td><td>56,531</td><td>0</td><td>56,531</td><td>1,184,162</td><td>71,464</td><td>-56,531</td><td>1,199,095</td></tr><tr><td role="rowheader" scope="row">7</td><td>58,250</td><td>0</td><td>58,250</td><td>1,199,095</td><td>72,338</td><td>-58,250</td><td>1,213,183</td></tr><tr><td role="rowheader" scope="row">8</td><td>60,022</td><td>0</td><td>60,022</td><td>1,213,183</td><td>73,157</td><td>-60,022</td><td>1,226,318</td></tr><tr><td role="rowheader" scope="row">9</td><td>61,847</td><td>0</td><td>61,847</td><td>1,226,318</td><td>73,917</td><td>-61,847</td><td>1,238,387</td></tr><tr><td role="rowheader" scope="row">10</td><td>63,729</td><td>0</td><td>63,729</td><td>1,238,387</td><td>74,609</td><td>-63,729</td><td>1,249,267</td></tr><tr><td role="rowheader" scope="row">11</td><td>65,667</td><td>0</td><td>65,667</td><td>1,249,267</td><td>75,226</td><td>-65,667</td><td>1,258,826</td></tr><tr><td role="rowheader" scope="row">12</td><td>67,664</td><td>0</td><td>67,664</td><td>1,258,826</td><td>75,760</td><td>-67,664</td><td>1,266,922</td></tr><tr><td role="rowheader" scope="row">13</td><td>69,722</td><td>0</td><td>69,722</td><td>1,266,922</td><td>76,202</td><td>-69,722</td><td>1,273,401</td></tr><tr><td role="rowheader" scope="row">14</td><td>71,843</td><td>0</td><td>71,843</td><td>1,273,401</td><td>76,543</td><td>-71,843</td><td>1,278,101</td></tr><tr><td role="rowheader" scope="row">15</td><td>74,028</td><td>0</td><td>74,028</td><td>1,278,101</td><td>76,772</td><td>-74,028</td><td>1,280,844</td></tr><tr><td role="rowheader" scope="row">16</td><td>76,280</td><td>0</td><td>76,280</td><td>1,280,844</td><td>76,878</td><td>-76,280</td><td>1,281,442</td></tr><tr><td role="rowheader" scope="row">17</td><td>78,600</td><td>0</td><td>78,600</td><td>1,281,442</td><td>76,851</td><td>-78,600</td><td>1,279,693</td></tr><tr><td role="rowheader" scope="row">18</td><td>80,991</td><td>0</td><td>80,991</td><td>1,279,693</td><td>76,676</td><td>-80,991</td><td>1,275,378</td></tr><tr><td role="rowheader" scope="row">19</td><td>83,454</td><td>0</td><td>83,454</td><td>1,275,378</td><td>76,342</td><td>-83,454</td><td>1,268,266</td></tr><tr><td role="rowheader" scope="row">20</td><td>85,992</td><td>0</td><td>85,992</td><td>1,268,266</td><td>75,832</td><td>-85,992</td><td>1,258,106</td></tr><tr><td role="rowheader" scope="row">21</td><td>88,608</td><td>0</td><td>88,608</td><td>1,258,106</td><td>75,133</td><td>-88,608</td><td>1,244,631</td></tr><tr><td role="rowheader" scope="row">22</td><td>91,303</td><td>0</td><td>91,303</td><td>1,244,631</td><td>74,227</td><td>-91,303</td><td>1,227,554</td></tr><tr><td role="rowheader" scope="row">23</td><td>94,080</td><td>0</td><td>94,080</td><td>1,227,554</td><td>73,096</td><td>-94,080</td><td>1,206,571</td></tr><tr><td role="rowheader" scope="row">24</td><td>96,942</td><td>0</td><td>96,942</td><td>1,206,571</td><td>71,723</td><td>-96,942</td><td>1,181,352</td></tr><tr><td role="rowheader" scope="row">25</td><td>99,890</td><td>0</td><td>99,890</td><td>1,181,352</td><td>70,085</td><td>-99,890</td><td>1,151,546</td></tr><tr><td role="rowheader" scope="row">26</td><td>102,929</td><td>0</td><td>102,929</td><td>1,151,546</td><td>68,162</td><td>-102,929</td><td>1,116,780</td></tr><tr><td role="rowheader" scope="row">27</td><td>106,059</td><td>0</td><td>106,059</td><td>1,116,780</td><td>65,931</td><td>-106,059</td><td>1,076,652</td></tr><tr><td role="rowheader" scope="row">28</td><td>109,285</td><td>0</td><td>109,285</td><td>1,076,652</td><td>63,366</td><td>-109,285</td><td>1,030,733</td></tr><tr><td role="rowheader" scope="row">29</td><td>112,609</td><td>0</td><td>112,609</td><td>1,030,733</td><td>60,442</td><td>-112,609</td><td>978,565</td></tr><tr><td role="rowheader" scope="row">30</td><td>116,034</td><td>0</td><td>116,034</td><td>978,565</td><td>57,129</td><td>-116,034</td><td>919,660</td></tr></table>