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='100021.0' /><set value='103487.0' /><set value='107191.0' /><set value='111149.0' /><set value='115375.0' /><set value='119885.0' /><set value='124695.0' /><set value='129823.0' /><set value='135287.0' /><set value='141107.0' /><set value='147303.0' /><set value='153898.0' /><set value='160913.0' /><set value='168373.0' /><set value='176303.0' /><set value='184730.0' /><set value='193682.0' /><set value='203190.0' /><set value='213283.0' /><set value='223995.0' /><set value='235362.0' /><set value='247392.0' /><set value='260049.0' /><set value='273354.0' /><set value='287339.0' /><set value='302040.0' /><set value='317493.0' /><set value='333736.0' /><set value='350811.0' /><set value='368759.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-32824.0' /><set value='-31633.0' /><set value='-30405.0' /><set value='-29140.0' /><set value='-27836.0' /><set value='-26493.0' /><set value='-25109.0' /><set value='-23682.0' /><set value='-22213.0' /><set value='-20698.0' /><set value='-19138.0' /><set value='-17530.0' /><set value='-15873.0' /><set value='-14166.0' /><set value='-12407.0' /><set value='-10595.0' /><set value='-8727.0' /><set value='-6802.0' /><set value='-4819.0' /><set value='-2776.0' /><set value='-708.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='2037197.0' /><set value='2109051.0' /><set value='2185837.0' /><set value='2267847.0' /><set value='2355385.0' /><set value='2448777.0' /><set value='2548363.0' /><set value='2654504.0' /><set value='2767578.0' /><set value='2887986.0' /><set value='3016152.0' /><set value='3152519.0' /><set value='3297559.0' /><set value='3451765.0' /><set value='3615661.0' /><set value='3789796.0' /><set value='3974752.0' /><set value='4171139.0' /><set value='4379602.0' /><set value='4600822.0' /><set value='4835476.0' /><set value='5082868.0' /><set value='5342917.0' /><set value='5616271.0' /><set value='5903610.0' /><set value='6205650.0' /><set value='6523143.0' /><set value='6856879.0' /><set value='7207690.0' /><set value='7576450.0' /></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 @ 5.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$72,000</td><td>$39,176</td><td>$32,824</td><td>$1,970,000</td><td>$100,021</td><td>$-32,824</td><td>$2,037,197</td></tr><tr><td role="rowheader" scope="row">2</td><td>72,000</td><td>40,367</td><td>31,633</td><td>2,037,197</td><td>103,487</td><td>-31,633</td><td>2,109,051</td></tr><tr><td role="rowheader" scope="row">3</td><td>72,000</td><td>41,595</td><td>30,405</td><td>2,109,051</td><td>107,191</td><td>-30,405</td><td>2,185,837</td></tr><tr><td role="rowheader" scope="row">4</td><td>72,000</td><td>42,860</td><td>29,140</td><td>2,185,837</td><td>111,149</td><td>-29,140</td><td>2,267,847</td></tr><tr><td role="rowheader" scope="row">5</td><td>72,000</td><td>44,164</td><td>27,836</td><td>2,267,847</td><td>115,375</td><td>-27,836</td><td>2,355,385</td></tr><tr><td role="rowheader" scope="row">6</td><td>72,000</td><td>45,507</td><td>26,493</td><td>2,355,385</td><td>119,885</td><td>-26,493</td><td>2,448,777</td></tr><tr><td role="rowheader" scope="row">7</td><td>72,000</td><td>46,891</td><td>25,109</td><td>2,448,777</td><td>124,695</td><td>-25,109</td><td>2,548,363</td></tr><tr><td role="rowheader" scope="row">8</td><td>72,000</td><td>48,318</td><td>23,682</td><td>2,548,363</td><td>129,823</td><td>-23,682</td><td>2,654,504</td></tr><tr><td role="rowheader" scope="row">9</td><td>72,000</td><td>49,787</td><td>22,213</td><td>2,654,504</td><td>135,287</td><td>-22,213</td><td>2,767,578</td></tr><tr><td role="rowheader" scope="row">10</td><td>72,000</td><td>51,302</td><td>20,698</td><td>2,767,578</td><td>141,107</td><td>-20,698</td><td>2,887,986</td></tr><tr><td role="rowheader" scope="row">11</td><td>72,000</td><td>52,862</td><td>19,138</td><td>2,887,986</td><td>147,303</td><td>-19,138</td><td>3,016,152</td></tr><tr><td role="rowheader" scope="row">12</td><td>72,000</td><td>54,470</td><td>17,530</td><td>3,016,152</td><td>153,898</td><td>-17,530</td><td>3,152,519</td></tr><tr><td role="rowheader" scope="row">13</td><td>72,000</td><td>56,127</td><td>15,873</td><td>3,152,519</td><td>160,913</td><td>-15,873</td><td>3,297,559</td></tr><tr><td role="rowheader" scope="row">14</td><td>72,000</td><td>57,834</td><td>14,166</td><td>3,297,559</td><td>168,373</td><td>-14,166</td><td>3,451,765</td></tr><tr><td role="rowheader" scope="row">15</td><td>72,000</td><td>59,593</td><td>12,407</td><td>3,451,765</td><td>176,303</td><td>-12,407</td><td>3,615,661</td></tr><tr><td role="rowheader" scope="row">16</td><td>72,000</td><td>61,405</td><td>10,595</td><td>3,615,661</td><td>184,730</td><td>-10,595</td><td>3,789,796</td></tr><tr><td role="rowheader" scope="row">17</td><td>72,000</td><td>63,273</td><td>8,727</td><td>3,789,796</td><td>193,682</td><td>-8,727</td><td>3,974,752</td></tr><tr><td role="rowheader" scope="row">18</td><td>72,000</td><td>65,198</td><td>6,802</td><td>3,974,752</td><td>203,190</td><td>-6,802</td><td>4,171,139</td></tr><tr><td role="rowheader" scope="row">19</td><td>72,000</td><td>67,181</td><td>4,819</td><td>4,171,139</td><td>213,283</td><td>-4,819</td><td>4,379,602</td></tr><tr><td role="rowheader" scope="row">20</td><td>72,000</td><td>69,224</td><td>2,776</td><td>4,379,602</td><td>223,995</td><td>-2,776</td><td>4,600,822</td></tr><tr><td role="rowheader" scope="row">21</td><td>72,000</td><td>71,329</td><td>708</td><td>4,600,822</td><td>235,362</td><td>-708</td><td>4,835,476</td></tr><tr><td role="rowheader" scope="row">22</td><td>72,000</td><td>73,499</td><td>0</td><td>4,835,476</td><td>247,392</td><td>0</td><td>5,082,868</td></tr><tr><td role="rowheader" scope="row">23</td><td>72,000</td><td>75,735</td><td>0</td><td>5,082,868</td><td>260,049</td><td>0</td><td>5,342,917</td></tr><tr><td role="rowheader" scope="row">24</td><td>72,000</td><td>78,038</td><td>0</td><td>5,342,917</td><td>273,354</td><td>0</td><td>5,616,271</td></tr><tr><td role="rowheader" scope="row">25</td><td>72,000</td><td>80,412</td><td>0</td><td>5,616,271</td><td>287,339</td><td>0</td><td>5,903,610</td></tr><tr><td role="rowheader" scope="row">26</td><td>72,000</td><td>82,857</td><td>0</td><td>5,903,610</td><td>302,040</td><td>0</td><td>6,205,650</td></tr><tr><td role="rowheader" scope="row">27</td><td>72,000</td><td>85,378</td><td>0</td><td>6,205,650</td><td>317,493</td><td>0</td><td>6,523,143</td></tr><tr><td role="rowheader" scope="row">28</td><td>72,000</td><td>87,975</td><td>0</td><td>6,523,143</td><td>333,736</td><td>0</td><td>6,856,879</td></tr><tr><td role="rowheader" scope="row">29</td><td>72,000</td><td>90,650</td><td>0</td><td>6,856,879</td><td>350,811</td><td>0</td><td>7,207,690</td></tr><tr><td role="rowheader" scope="row">30</td><td>72,000</td><td>93,408</td><td>0</td><td>7,207,690</td><td>368,759</td><td>0</td><td>7,576,450</td></tr></table>