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='212925.0' /><set value='219504.0' /><set value='226402.0' /><set value='233642.0' /><set value='241245.0' /><set value='249235.0' /><set value='257638.0' /><set value='266481.0' /><set value='275793.0' /><set value='285605.0' /><set value='295951.0' /><set value='306868.0' /><set value='318392.0' /><set value='330566.0' /><set value='343434.0' /><set value='357044.0' /><set value='371445.0' /><set value='386693.0' /><set value='402846.0' /><set value='419966.0' /><set value='438121.0' /><set value='457382.0' /><set value='477827.0' /><set value='499538.0' /><set value='522603.0' /><set value='547118.0' /><set value='573184.0' /><set value='600910.0' /><set value='630413.0' /><set value='661820.0' /></dataset><dataset seriesName='Withdrawals'><set value='-120967.0' /><set value='-123097.0' /><set value='-125261.0' /><set value='-127459.0' /><set value='-129691.0' /><set value='-131958.0' /><set value='-134260.0' /><set value='-136598.0' /><set value='-138971.0' /><set value='-141380.0' /><set value='-143827.0' /><set value='-146310.0' /><set value='-148830.0' /><set value='-151388.0' /><set value='-153985.0' /><set value='-156619.0' /><set value='-159293.0' /><set value='-162005.0' /><set value='-164757.0' /><set value='-167549.0' /><set value='-170381.0' /><set value='-173254.0' /><set value='-176167.0' /><set value='-179121.0' /><set value='-182116.0' /><set value='-185154.0' /><set value='-188233.0' /><set value='-191354.0' /><set value='-194517.0' /><set value='-197723.0' /></dataset><dataset seriesName='Balance'><set value='3091959.0' /><set value='3188365.0' /><set value='3289506.0' /><set value='3395689.0' /><set value='3507243.0' /><set value='3624520.0' /><set value='3747899.0' /><set value='3877782.0' /><set value='4014604.0' /><set value='4158829.0' /><set value='4310954.0' /><set value='4471512.0' /><set value='4641074.0' /><set value='4820252.0' /><set value='5009702.0' /><set value='5210126.0' /><set value='5422278.0' /><set value='5646966.0' /><set value='5885055.0' /><set value='6137472.0' /><set value='6405212.0' /><set value='6689341.0' /><set value='6991001.0' /><set value='7311418.0' /><set value='7651905.0' /><set value='8013869.0' /><set value='8398820.0' /><set value='8808376.0' /><set value='9244272.0' /><set value='9708368.0' /></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 @ 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>$151,383</td><td>$30,416</td><td>$120,967</td><td>$3,000,000</td><td>$212,925</td><td>$-120,967</td><td>$3,091,959</td></tr><tr><td role="rowheader" scope="row">2</td><td>154,438</td><td>31,341</td><td>123,097</td><td>3,091,959</td><td>219,504</td><td>-123,097</td><td>3,188,365</td></tr><tr><td role="rowheader" scope="row">3</td><td>157,555</td><td>32,294</td><td>125,261</td><td>3,188,365</td><td>226,402</td><td>-125,261</td><td>3,289,506</td></tr><tr><td role="rowheader" scope="row">4</td><td>160,736</td><td>33,277</td><td>127,459</td><td>3,289,506</td><td>233,642</td><td>-127,459</td><td>3,395,689</td></tr><tr><td role="rowheader" scope="row">5</td><td>163,980</td><td>34,289</td><td>129,691</td><td>3,395,689</td><td>241,245</td><td>-129,691</td><td>3,507,243</td></tr><tr><td role="rowheader" scope="row">6</td><td>167,290</td><td>35,332</td><td>131,958</td><td>3,507,243</td><td>249,235</td><td>-131,958</td><td>3,624,520</td></tr><tr><td role="rowheader" scope="row">7</td><td>170,666</td><td>36,406</td><td>134,260</td><td>3,624,520</td><td>257,638</td><td>-134,260</td><td>3,747,899</td></tr><tr><td role="rowheader" scope="row">8</td><td>174,111</td><td>37,514</td><td>136,598</td><td>3,747,899</td><td>266,481</td><td>-136,598</td><td>3,877,782</td></tr><tr><td role="rowheader" scope="row">9</td><td>177,626</td><td>38,655</td><td>138,971</td><td>3,877,782</td><td>275,793</td><td>-138,971</td><td>4,014,604</td></tr><tr><td role="rowheader" scope="row">10</td><td>181,211</td><td>39,830</td><td>141,380</td><td>4,014,604</td><td>285,605</td><td>-141,380</td><td>4,158,829</td></tr><tr><td role="rowheader" scope="row">11</td><td>184,868</td><td>41,042</td><td>143,827</td><td>4,158,829</td><td>295,951</td><td>-143,827</td><td>4,310,954</td></tr><tr><td role="rowheader" scope="row">12</td><td>188,600</td><td>42,290</td><td>146,310</td><td>4,310,954</td><td>306,868</td><td>-146,310</td><td>4,471,512</td></tr><tr><td role="rowheader" scope="row">13</td><td>192,407</td><td>43,577</td><td>148,830</td><td>4,471,512</td><td>318,392</td><td>-148,830</td><td>4,641,074</td></tr><tr><td role="rowheader" scope="row">14</td><td>196,290</td><td>44,902</td><td>151,388</td><td>4,641,074</td><td>330,566</td><td>-151,388</td><td>4,820,252</td></tr><tr><td role="rowheader" scope="row">15</td><td>200,252</td><td>46,268</td><td>153,985</td><td>4,820,252</td><td>343,434</td><td>-153,985</td><td>5,009,702</td></tr><tr><td role="rowheader" scope="row">16</td><td>204,294</td><td>47,675</td><td>156,619</td><td>5,009,702</td><td>357,044</td><td>-156,619</td><td>5,210,126</td></tr><tr><td role="rowheader" scope="row">17</td><td>208,418</td><td>49,125</td><td>159,293</td><td>5,210,126</td><td>371,445</td><td>-159,293</td><td>5,422,278</td></tr><tr><td role="rowheader" scope="row">18</td><td>212,625</td><td>50,619</td><td>162,005</td><td>5,422,278</td><td>386,693</td><td>-162,005</td><td>5,646,966</td></tr><tr><td role="rowheader" scope="row">19</td><td>216,916</td><td>52,159</td><td>164,757</td><td>5,646,966</td><td>402,846</td><td>-164,757</td><td>5,885,055</td></tr><tr><td role="rowheader" scope="row">20</td><td>221,295</td><td>53,745</td><td>167,549</td><td>5,885,055</td><td>419,966</td><td>-167,549</td><td>6,137,472</td></tr><tr><td role="rowheader" scope="row">21</td><td>225,761</td><td>55,380</td><td>170,381</td><td>6,137,472</td><td>438,121</td><td>-170,381</td><td>6,405,212</td></tr><tr><td role="rowheader" scope="row">22</td><td>230,318</td><td>57,064</td><td>173,254</td><td>6,405,212</td><td>457,382</td><td>-173,254</td><td>6,689,341</td></tr><tr><td role="rowheader" scope="row">23</td><td>234,967</td><td>58,800</td><td>176,167</td><td>6,689,341</td><td>477,827</td><td>-176,167</td><td>6,991,001</td></tr><tr><td role="rowheader" scope="row">24</td><td>239,710</td><td>60,589</td><td>179,121</td><td>6,991,001</td><td>499,538</td><td>-179,121</td><td>7,311,418</td></tr><tr><td role="rowheader" scope="row">25</td><td>244,548</td><td>62,431</td><td>182,116</td><td>7,311,418</td><td>522,603</td><td>-182,116</td><td>7,651,905</td></tr><tr><td role="rowheader" scope="row">26</td><td>249,484</td><td>64,330</td><td>185,154</td><td>7,651,905</td><td>547,118</td><td>-185,154</td><td>8,013,869</td></tr><tr><td role="rowheader" scope="row">27</td><td>254,520</td><td>66,287</td><td>188,233</td><td>8,013,869</td><td>573,184</td><td>-188,233</td><td>8,398,820</td></tr><tr><td role="rowheader" scope="row">28</td><td>259,657</td><td>68,303</td><td>191,354</td><td>8,398,820</td><td>600,910</td><td>-191,354</td><td>8,808,376</td></tr><tr><td role="rowheader" scope="row">29</td><td>264,898</td><td>70,381</td><td>194,517</td><td>8,808,376</td><td>630,413</td><td>-194,517</td><td>9,244,272</td></tr><tr><td role="rowheader" scope="row">30</td><td>270,245</td><td>72,521</td><td>197,723</td><td>9,244,272</td><td>661,820</td><td>-197,723</td><td>9,708,368</td></tr></table>