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='52687.0' /><set value='53060.0' /><set value='53377.0' /><set value='53633.0' /><set value='53826.0' /><set value='53952.0' /><set value='54008.0' /><set value='53991.0' /><set value='53896.0' /><set value='53719.0' /><set value='53457.0' /><set value='53106.0' /><set value='52660.0' /><set value='52116.0' /><set value='51468.0' /><set value='50712.0' /><set value='49843.0' /><set value='48855.0' /><set value='47743.0' /><set value='46502.0' /><set value='45125.0' /><set value='43606.0' /><set value='41939.0' /><set value='40117.0' /><set value='38135.0' /><set value='35983.0' /><set value='33656.0' /><set value='31146.0' /><set value='28445.0' /><set value='25544.0' /></dataset><dataset seriesName='Withdrawals'><set value='-39407.0' /><set value='-41631.0' /><set value='-43900.0' /><set value='-46216.0' /><set value='-48577.0' /><set value='-50987.0' /><set value='-53445.0' /><set value='-55953.0' /><set value='-58511.0' /><set value='-61121.0' /><set value='-63784.0' /><set value='-66501.0' /><set value='-69272.0' /><set value='-72099.0' /><set value='-74984.0' /><set value='-77926.0' /><set value='-80928.0' /><set value='-83991.0' /><set value='-87115.0' /><set value='-90302.0' /><set value='-93554.0' /><set value='-96872.0' /><set value='-100256.0' /><set value='-103709.0' /><set value='-107231.0' /><set value='-110824.0' /><set value='-114490.0' /><set value='-118230.0' /><set value='-122046.0' /><set value='-125938.0' /></dataset><dataset seriesName='Balance'><set value='1763280.0' /><set value='1774710.0' /><set value='1784186.0' /><set value='1791603.0' /><set value='1796852.0' /><set value='1799817.0' /><set value='1800380.0' /><set value='1798418.0' /><set value='1793802.0' /><set value='1786400.0' /><set value='1776073.0' /><set value='1762679.0' /><set value='1746067.0' /><set value='1726083.0' /><set value='1702568.0' /><set value='1675354.0' /><set value='1644269.0' /><set value='1609133.0' /><set value='1569761.0' /><set value='1525961.0' /><set value='1477531.0' /><set value='1424266.0' /><set value='1365949.0' /><set value='1302358.0' /><set value='1233261.0' /><set value='1158420.0' /><set value='1077586.0' /><set value='990502.0' /><set value='896901.0' /><set value='796507.0' /></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 @ 3.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$145,327</td><td>$105,921</td><td>$39,407</td><td>$1,750,000</td><td>$52,687</td><td>$-39,407</td><td>$1,763,280</td></tr><tr><td role="rowheader" scope="row">2</td><td>148,261</td><td>106,630</td><td>41,631</td><td>1,763,280</td><td>53,060</td><td>-41,631</td><td>1,774,710</td></tr><tr><td role="rowheader" scope="row">3</td><td>151,253</td><td>107,353</td><td>43,900</td><td>1,774,710</td><td>53,377</td><td>-43,900</td><td>1,784,186</td></tr><tr><td role="rowheader" scope="row">4</td><td>154,306</td><td>108,091</td><td>46,216</td><td>1,784,186</td><td>53,633</td><td>-46,216</td><td>1,791,603</td></tr><tr><td role="rowheader" scope="row">5</td><td>157,421</td><td>108,843</td><td>48,577</td><td>1,791,603</td><td>53,826</td><td>-48,577</td><td>1,796,852</td></tr><tr><td role="rowheader" scope="row">6</td><td>160,598</td><td>109,611</td><td>50,987</td><td>1,796,852</td><td>53,952</td><td>-50,987</td><td>1,799,817</td></tr><tr><td role="rowheader" scope="row">7</td><td>163,840</td><td>110,395</td><td>53,445</td><td>1,799,817</td><td>54,008</td><td>-53,445</td><td>1,800,380</td></tr><tr><td role="rowheader" scope="row">8</td><td>167,147</td><td>111,194</td><td>55,953</td><td>1,800,380</td><td>53,991</td><td>-55,953</td><td>1,798,418</td></tr><tr><td role="rowheader" scope="row">9</td><td>170,521</td><td>112,009</td><td>58,511</td><td>1,798,418</td><td>53,896</td><td>-58,511</td><td>1,793,802</td></tr><tr><td role="rowheader" scope="row">10</td><td>173,962</td><td>112,841</td><td>61,121</td><td>1,793,802</td><td>53,719</td><td>-61,121</td><td>1,786,400</td></tr><tr><td role="rowheader" scope="row">11</td><td>177,474</td><td>113,689</td><td>63,784</td><td>1,786,400</td><td>53,457</td><td>-63,784</td><td>1,776,073</td></tr><tr><td role="rowheader" scope="row">12</td><td>181,056</td><td>114,555</td><td>66,501</td><td>1,776,073</td><td>53,106</td><td>-66,501</td><td>1,762,679</td></tr><tr><td role="rowheader" scope="row">13</td><td>184,710</td><td>115,438</td><td>69,272</td><td>1,762,679</td><td>52,660</td><td>-69,272</td><td>1,746,067</td></tr><tr><td role="rowheader" scope="row">14</td><td>188,439</td><td>116,339</td><td>72,099</td><td>1,746,067</td><td>52,116</td><td>-72,099</td><td>1,726,083</td></tr><tr><td role="rowheader" scope="row">15</td><td>192,242</td><td>117,259</td><td>74,984</td><td>1,726,083</td><td>51,468</td><td>-74,984</td><td>1,702,568</td></tr><tr><td role="rowheader" scope="row">16</td><td>196,122</td><td>118,196</td><td>77,926</td><td>1,702,568</td><td>50,712</td><td>-77,926</td><td>1,675,354</td></tr><tr><td role="rowheader" scope="row">17</td><td>200,081</td><td>119,153</td><td>80,928</td><td>1,675,354</td><td>49,843</td><td>-80,928</td><td>1,644,269</td></tr><tr><td role="rowheader" scope="row">18</td><td>204,120</td><td>120,129</td><td>83,991</td><td>1,644,269</td><td>48,855</td><td>-83,991</td><td>1,609,133</td></tr><tr><td role="rowheader" scope="row">19</td><td>208,240</td><td>121,125</td><td>87,115</td><td>1,609,133</td><td>47,743</td><td>-87,115</td><td>1,569,761</td></tr><tr><td role="rowheader" scope="row">20</td><td>212,443</td><td>122,140</td><td>90,302</td><td>1,569,761</td><td>46,502</td><td>-90,302</td><td>1,525,961</td></tr><tr><td role="rowheader" scope="row">21</td><td>216,731</td><td>123,177</td><td>93,554</td><td>1,525,961</td><td>45,125</td><td>-93,554</td><td>1,477,531</td></tr><tr><td role="rowheader" scope="row">22</td><td>221,105</td><td>124,234</td><td>96,872</td><td>1,477,531</td><td>43,606</td><td>-96,872</td><td>1,424,266</td></tr><tr><td role="rowheader" scope="row">23</td><td>225,568</td><td>125,312</td><td>100,256</td><td>1,424,266</td><td>41,939</td><td>-100,256</td><td>1,365,949</td></tr><tr><td role="rowheader" scope="row">24</td><td>230,121</td><td>126,413</td><td>103,709</td><td>1,365,949</td><td>40,117</td><td>-103,709</td><td>1,302,358</td></tr><tr><td role="rowheader" scope="row">25</td><td>234,766</td><td>127,535</td><td>107,231</td><td>1,302,358</td><td>38,135</td><td>-107,231</td><td>1,233,261</td></tr><tr><td role="rowheader" scope="row">26</td><td>239,505</td><td>128,680</td><td>110,824</td><td>1,233,261</td><td>35,983</td><td>-110,824</td><td>1,158,420</td></tr><tr><td role="rowheader" scope="row">27</td><td>244,339</td><td>129,849</td><td>114,490</td><td>1,158,420</td><td>33,656</td><td>-114,490</td><td>1,077,586</td></tr><tr><td role="rowheader" scope="row">28</td><td>249,271</td><td>131,040</td><td>118,230</td><td>1,077,586</td><td>31,146</td><td>-118,230</td><td>990,502</td></tr><tr><td role="rowheader" scope="row">29</td><td>254,302</td><td>132,256</td><td>122,046</td><td>990,502</td><td>28,445</td><td>-122,046</td><td>896,901</td></tr><tr><td role="rowheader" scope="row">30</td><td>259,435</td><td>133,497</td><td>125,938</td><td>896,901</td><td>25,544</td><td>-125,938</td><td>796,507</td></tr></table>