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='182456.0' /><set value='187881.0' /><set value='193411.0' /><set value='199044.0' /><set value='204779.0' /><set value='210613.0' /><set value='216543.0' /><set value='222566.0' /><set value='228679.0' /><set value='234876.0' /><set value='241154.0' /><set value='247507.0' /><set value='253928.0' /><set value='260411.0' /><set value='266947.0' /><set value='273530.0' /><set value='280148.0' /><set value='286792.0' /><set value='293450.0' /><set value='300110.0' /><set value='306757.0' /><set value='313377.0' /><set value='319952.0' /><set value='326466.0' /><set value='332898.0' /><set value='339226.0' /><set value='345428.0' /><set value='351479.0' /><set value='357351.0' /><set value='363014.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><set value='-92844.0' /><set value='-96510.0' /><set value='-100305.0' /><set value='-104233.0' /><set value='-108298.0' /><set value='-112505.0' /><set value='-116858.0' /><set value='-121362.0' /><set value='-126023.0' /><set value='-130844.0' /><set value='-135833.0' /><set value='-140993.0' /><set value='-146331.0' /><set value='-151853.0' /><set value='-157565.0' /><set value='-163472.0' /><set value='-169581.0' /><set value='-175899.0' /><set value='-182432.0' /><set value='-189189.0' /><set value='-196175.0' /><set value='-203398.0' /><set value='-210867.0' /><set value='-218588.0' /><set value='-226571.0' /><set value='-234824.0' /><set value='-243355.0' /><set value='-252173.0' /><set value='-261288.0' /><set value='-270710.0' /></dataset><dataset seriesName='Balance' color='4B7F80'><set value='3089612.0' /><set value='3180982.0' /><set value='3274088.0' /><set value='3368899.0' /><set value='3465380.0' /><set value='3563487.0' /><set value='3663172.0' /><set value='3764376.0' /><set value='3867032.0' /><set value='3971064.0' /><set value='4076385.0' /><set value='4182898.0' /><set value='4290495.0' /><set value='4399052.0' /><set value='4508435.0' /><set value='4618493.0' /><set value='4729060.0' /><set value='4839954.0' /><set value='4950971.0' /><set value='5061892.0' /><set value='5172474.0' /><set value='5282453.0' /><set value='5391538.0' /><set value='5499416.0' /><set value='5605743.0' /><set value='5710145.0' /><set value='5812219.0' /><set value='5911525.0' /><set value='6007587.0' /><set value='6099891.0' /></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>$267,660</td><td>$174,817</td><td>$92,844</td><td>$3,000,000</td><td>$182,456</td><td>$-92,844</td><td>$3,089,612</td></tr><tr><td role="rowheader" scope="row">2</td><td>275,802</td><td>179,291</td><td>96,510</td><td>3,089,612</td><td>187,881</td><td>-96,510</td><td>3,180,982</td></tr><tr><td role="rowheader" scope="row">3</td><td>284,190</td><td>183,885</td><td>100,305</td><td>3,180,982</td><td>193,411</td><td>-100,305</td><td>3,274,088</td></tr><tr><td role="rowheader" scope="row">4</td><td>292,834</td><td>188,601</td><td>104,233</td><td>3,274,088</td><td>199,044</td><td>-104,233</td><td>3,368,899</td></tr><tr><td role="rowheader" scope="row">5</td><td>301,741</td><td>193,443</td><td>108,298</td><td>3,368,899</td><td>204,779</td><td>-108,298</td><td>3,465,380</td></tr><tr><td role="rowheader" scope="row">6</td><td>310,919</td><td>198,414</td><td>112,505</td><td>3,465,380</td><td>210,613</td><td>-112,505</td><td>3,563,487</td></tr><tr><td role="rowheader" scope="row">7</td><td>320,376</td><td>203,518</td><td>116,858</td><td>3,563,487</td><td>216,543</td><td>-116,858</td><td>3,663,172</td></tr><tr><td role="rowheader" scope="row">8</td><td>330,120</td><td>208,758</td><td>121,362</td><td>3,663,172</td><td>222,566</td><td>-121,362</td><td>3,764,376</td></tr><tr><td role="rowheader" scope="row">9</td><td>340,161</td><td>214,139</td><td>126,023</td><td>3,764,376</td><td>228,679</td><td>-126,023</td><td>3,867,032</td></tr><tr><td role="rowheader" scope="row">10</td><td>350,508</td><td>219,663</td><td>130,844</td><td>3,867,032</td><td>234,876</td><td>-130,844</td><td>3,971,064</td></tr><tr><td role="rowheader" scope="row">11</td><td>361,169</td><td>225,336</td><td>135,833</td><td>3,971,064</td><td>241,154</td><td>-135,833</td><td>4,076,385</td></tr><tr><td role="rowheader" scope="row">12</td><td>372,154</td><td>231,161</td><td>140,993</td><td>4,076,385</td><td>247,507</td><td>-140,993</td><td>4,182,898</td></tr><tr><td role="rowheader" scope="row">13</td><td>383,473</td><td>237,142</td><td>146,331</td><td>4,182,898</td><td>253,928</td><td>-146,331</td><td>4,290,495</td></tr><tr><td role="rowheader" scope="row">14</td><td>395,137</td><td>243,284</td><td>151,853</td><td>4,290,495</td><td>260,411</td><td>-151,853</td><td>4,399,052</td></tr><tr><td role="rowheader" scope="row">15</td><td>407,155</td><td>249,591</td><td>157,565</td><td>4,399,052</td><td>266,947</td><td>-157,565</td><td>4,508,435</td></tr><tr><td role="rowheader" scope="row">16</td><td>419,539</td><td>256,068</td><td>163,472</td><td>4,508,435</td><td>273,530</td><td>-163,472</td><td>4,618,493</td></tr><tr><td role="rowheader" scope="row">17</td><td>432,300</td><td>262,719</td><td>169,581</td><td>4,618,493</td><td>280,148</td><td>-169,581</td><td>4,729,060</td></tr><tr><td role="rowheader" scope="row">18</td><td>445,449</td><td>269,550</td><td>175,899</td><td>4,729,060</td><td>286,792</td><td>-175,899</td><td>4,839,954</td></tr><tr><td role="rowheader" scope="row">19</td><td>458,998</td><td>276,565</td><td>182,432</td><td>4,839,954</td><td>293,450</td><td>-182,432</td><td>4,950,971</td></tr><tr><td role="rowheader" scope="row">20</td><td>472,959</td><td>283,770</td><td>189,189</td><td>4,950,971</td><td>300,110</td><td>-189,189</td><td>5,061,892</td></tr><tr><td role="rowheader" scope="row">21</td><td>487,344</td><td>291,169</td><td>196,175</td><td>5,061,892</td><td>306,757</td><td>-196,175</td><td>5,172,474</td></tr><tr><td role="rowheader" scope="row">22</td><td>502,167</td><td>298,769</td><td>203,398</td><td>5,172,474</td><td>313,377</td><td>-203,398</td><td>5,282,453</td></tr><tr><td role="rowheader" scope="row">23</td><td>517,441</td><td>306,574</td><td>210,867</td><td>5,282,453</td><td>319,952</td><td>-210,867</td><td>5,391,538</td></tr><tr><td role="rowheader" scope="row">24</td><td>533,179</td><td>314,591</td><td>218,588</td><td>5,391,538</td><td>326,466</td><td>-218,588</td><td>5,499,416</td></tr><tr><td role="rowheader" scope="row">25</td><td>549,397</td><td>322,826</td><td>226,571</td><td>5,499,416</td><td>332,898</td><td>-226,571</td><td>5,605,743</td></tr><tr><td role="rowheader" scope="row">26</td><td>566,107</td><td>331,284</td><td>234,824</td><td>5,605,743</td><td>339,226</td><td>-234,824</td><td>5,710,145</td></tr><tr><td role="rowheader" scope="row">27</td><td>583,326</td><td>339,971</td><td>243,355</td><td>5,710,145</td><td>345,428</td><td>-243,355</td><td>5,812,219</td></tr><tr><td role="rowheader" scope="row">28</td><td>601,068</td><td>348,895</td><td>252,173</td><td>5,812,219</td><td>351,479</td><td>-252,173</td><td>5,911,525</td></tr><tr><td role="rowheader" scope="row">29</td><td>619,350</td><td>358,062</td><td>261,288</td><td>5,911,525</td><td>357,351</td><td>-261,288</td><td>6,007,587</td></tr><tr><td role="rowheader" scope="row">30</td><td>638,188</td><td>367,478</td><td>270,710</td><td>6,007,587</td><td>363,014</td><td>-270,710</td><td>6,099,891</td></tr></table>