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='220946.0' /><set value='218626.0' /><set value='216273.0' /><set value='213888.0' /><set value='211472.0' /><set value='209026.0' /><set value='206551.0' /><set value='204049.0' /><set value='201520.0' /><set value='198968.0' /><set value='196392.0' /><set value='193797.0' /><set value='191183.0' /><set value='188553.0' /><set value='185911.0' /><set value='183259.0' /><set value='180600.0' /><set value='177938.0' /><set value='175277.0' /><set value='172621.0' /><set value='169975.0' /><set value='167344.0' /><set value='164733.0' /><set value='162148.0' /><set value='159596.0' /><set value='157084.0' /><set value='154618.0' /><set value='152208.0' /><set value='149861.0' /><set value='147588.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-259362.0' /><set value='-257594.0' /><set value='-255780.0' /><set value='-253921.0' /><set value='-252013.0' /><set value='-250058.0' /><set value='-248052.0' /><set value='-245995.0' /><set value='-243885.0' /><set value='-241722.0' /><set value='-239504.0' /><set value='-237229.0' /><set value='-234896.0' /><set value='-232503.0' /><set value='-230050.0' /><set value='-227533.0' /><set value='-224953.0' /><set value='-222307.0' /><set value='-219593.0' /><set value='-216810.0' /><set value='-213956.0' /><set value='-211029.0' /><set value='-208027.0' /><set value='-204949.0' /><set value='-201792.0' /><set value='-198554.0' /><set value='-195234.0' /><set value='-191829.0' /><set value='-188338.0' /><set value='-184757.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='3661584.0' /><set value='3622616.0' /><set value='3583109.0' /><set value='3543076.0' /><set value='3502535.0' /><set value='3461504.0' /><set value='3420003.0' /><set value='3378057.0' /><set value='3335692.0' /><set value='3292938.0' /><set value='3249826.0' /><set value='3206394.0' /><set value='3162681.0' /><set value='3118731.0' /><set value='3074593.0' /><set value='3030318.0' /><set value='2985964.0' /><set value='2941595.0' /><set value='2897279.0' /><set value='2853090.0' /><set value='2809109.0' /><set value='2765424.0' /><set value='2722130.0' /><set value='2679329.0' /><set value='2637133.0' /><set value='2595662.0' /><set value='2555046.0' /><set value='2515425.0' /><set value='2476948.0' /><set value='2439779.0' /></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>$336,000</td><td>$76,638</td><td>$259,362</td><td>$3,700,000</td><td>$220,946</td><td>$-259,362</td><td>$3,661,584</td></tr><tr><td role="rowheader" scope="row">2</td><td>336,000</td><td>78,406</td><td>257,594</td><td>3,661,584</td><td>218,626</td><td>-257,594</td><td>3,622,616</td></tr><tr><td role="rowheader" scope="row">3</td><td>336,000</td><td>80,220</td><td>255,780</td><td>3,622,616</td><td>216,273</td><td>-255,780</td><td>3,583,109</td></tr><tr><td role="rowheader" scope="row">4</td><td>336,000</td><td>82,079</td><td>253,921</td><td>3,583,109</td><td>213,888</td><td>-253,921</td><td>3,543,076</td></tr><tr><td role="rowheader" scope="row">5</td><td>336,000</td><td>83,987</td><td>252,013</td><td>3,543,076</td><td>211,472</td><td>-252,013</td><td>3,502,535</td></tr><tr><td role="rowheader" scope="row">6</td><td>336,000</td><td>85,942</td><td>250,058</td><td>3,502,535</td><td>209,026</td><td>-250,058</td><td>3,461,504</td></tr><tr><td role="rowheader" scope="row">7</td><td>336,000</td><td>87,948</td><td>248,052</td><td>3,461,504</td><td>206,551</td><td>-248,052</td><td>3,420,003</td></tr><tr><td role="rowheader" scope="row">8</td><td>336,000</td><td>90,005</td><td>245,995</td><td>3,420,003</td><td>204,049</td><td>-245,995</td><td>3,378,057</td></tr><tr><td role="rowheader" scope="row">9</td><td>336,000</td><td>92,115</td><td>243,885</td><td>3,378,057</td><td>201,520</td><td>-243,885</td><td>3,335,692</td></tr><tr><td role="rowheader" scope="row">10</td><td>336,000</td><td>94,278</td><td>241,722</td><td>3,335,692</td><td>198,968</td><td>-241,722</td><td>3,292,938</td></tr><tr><td role="rowheader" scope="row">11</td><td>336,000</td><td>96,496</td><td>239,504</td><td>3,292,938</td><td>196,392</td><td>-239,504</td><td>3,249,826</td></tr><tr><td role="rowheader" scope="row">12</td><td>336,000</td><td>98,771</td><td>237,229</td><td>3,249,826</td><td>193,797</td><td>-237,229</td><td>3,206,394</td></tr><tr><td role="rowheader" scope="row">13</td><td>336,000</td><td>101,104</td><td>234,896</td><td>3,206,394</td><td>191,183</td><td>-234,896</td><td>3,162,681</td></tr><tr><td role="rowheader" scope="row">14</td><td>336,000</td><td>103,497</td><td>232,503</td><td>3,162,681</td><td>188,553</td><td>-232,503</td><td>3,118,731</td></tr><tr><td role="rowheader" scope="row">15</td><td>336,000</td><td>105,950</td><td>230,050</td><td>3,118,731</td><td>185,911</td><td>-230,050</td><td>3,074,593</td></tr><tr><td role="rowheader" scope="row">16</td><td>336,000</td><td>108,467</td><td>227,533</td><td>3,074,593</td><td>183,259</td><td>-227,533</td><td>3,030,318</td></tr><tr><td role="rowheader" scope="row">17</td><td>336,000</td><td>111,047</td><td>224,953</td><td>3,030,318</td><td>180,600</td><td>-224,953</td><td>2,985,964</td></tr><tr><td role="rowheader" scope="row">18</td><td>336,000</td><td>113,693</td><td>222,307</td><td>2,985,964</td><td>177,938</td><td>-222,307</td><td>2,941,595</td></tr><tr><td role="rowheader" scope="row">19</td><td>336,000</td><td>116,407</td><td>219,593</td><td>2,941,595</td><td>175,277</td><td>-219,593</td><td>2,897,279</td></tr><tr><td role="rowheader" scope="row">20</td><td>336,000</td><td>119,190</td><td>216,810</td><td>2,897,279</td><td>172,621</td><td>-216,810</td><td>2,853,090</td></tr><tr><td role="rowheader" scope="row">21</td><td>336,000</td><td>122,044</td><td>213,956</td><td>2,853,090</td><td>169,975</td><td>-213,956</td><td>2,809,109</td></tr><tr><td role="rowheader" scope="row">22</td><td>336,000</td><td>124,971</td><td>211,029</td><td>2,809,109</td><td>167,344</td><td>-211,029</td><td>2,765,424</td></tr><tr><td role="rowheader" scope="row">23</td><td>336,000</td><td>127,973</td><td>208,027</td><td>2,765,424</td><td>164,733</td><td>-208,027</td><td>2,722,130</td></tr><tr><td role="rowheader" scope="row">24</td><td>336,000</td><td>131,051</td><td>204,949</td><td>2,722,130</td><td>162,148</td><td>-204,949</td><td>2,679,329</td></tr><tr><td role="rowheader" scope="row">25</td><td>336,000</td><td>134,208</td><td>201,792</td><td>2,679,329</td><td>159,596</td><td>-201,792</td><td>2,637,133</td></tr><tr><td role="rowheader" scope="row">26</td><td>336,000</td><td>137,446</td><td>198,554</td><td>2,637,133</td><td>157,084</td><td>-198,554</td><td>2,595,662</td></tr><tr><td role="rowheader" scope="row">27</td><td>336,000</td><td>140,766</td><td>195,234</td><td>2,595,662</td><td>154,618</td><td>-195,234</td><td>2,555,046</td></tr><tr><td role="rowheader" scope="row">28</td><td>336,000</td><td>144,171</td><td>191,829</td><td>2,555,046</td><td>152,208</td><td>-191,829</td><td>2,515,425</td></tr><tr><td role="rowheader" scope="row">29</td><td>336,000</td><td>147,662</td><td>188,338</td><td>2,515,425</td><td>149,861</td><td>-188,338</td><td>2,476,948</td></tr><tr><td role="rowheader" scope="row">30</td><td>336,000</td><td>151,243</td><td>184,757</td><td>2,476,948</td><td>147,588</td><td>-184,757</td><td>2,439,779</td></tr></table>