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' color='33A3C1'><set value='20713.0' /><set value='20098.0' /><set value='19500.0' /><set value='18923.0' /><set value='18369.0' /><set value='17842.0' /><set value='17343.0' /><set value='16878.0' /><set value='16450.0' /><set value='16062.0' /><set value='15720.0' /><set value='15427.0' /><set value='15190.0' /><set value='15013.0' /><set value='14903.0' /><set value='14865.0' /><set value='14908.0' /><set value='15038.0' /><set value='15263.0' /><set value='15592.0' /><set value='16034.0' /><set value='16600.0' /><set value='17299.0' /><set value='18144.0' /><set value='19147.0' /><set value='20322.0' /><set value='21682.0' /><set value='23228.0' /><set value='24908.0' /><set value='26708.0' /></dataset><dataset seriesName='Withdrawals' color='FFA056'><set value='-29613.0' /><set value='-28757.0' /><set value='-27884.0' /><set value='-26994.0' /><set value='-26086.0' /><set value='-25159.0' /><set value='-24213.0' /><set value='-23249.0' /><set value='-22265.0' /><set value='-21261.0' /><set value='-20237.0' /><set value='-19192.0' /><set value='-18126.0' /><set value='-17039.0' /><set value='-15929.0' /><set value='-14798.0' /><set value='-13643.0' /><set value='-12465.0' /><set value='-11263.0' /><set value='-10038.0' /><set value='-8787.0' /><set value='-7511.0' /><set value='-6209.0' /><set value='-4881.0' /><set value='-3527.0' /><set value='-2144.0' /><set value='-735.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /></dataset><dataset seriesName='Balance' color='3CA899'><set value='291100.0' /><set value='282441.0' /><set value='274056.0' /><set value='265985.0' /><set value='258269.0' /><set value='250952.0' /><set value='244082.0' /><set value='237711.0' /><set value='231896.0' /><set value='226698.0' /><set value='222181.0' /><set value='218416.0' /><set value='215479.0' /><set value='213454.0' /><set value='212427.0' /><set value='212495.0' /><set value='213760.0' /><set value='216333.0' /><set value='220332.0' /><set value='225887.0' /><set value='233134.0' /><set value='242223.0' /><set value='253313.0' /><set value='266576.0' /><set value='282197.0' /><set value='300374.0' /><set value='321321.0' /><set value='344549.0' /><set value='369457.0' /><set value='396165.0' /></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>$72,000</td><td>$42,387</td><td>$29,613</td><td>$300,000</td><td>$20,713</td><td>$-29,613</td><td>$291,100</td></tr><tr><td role="rowheader" scope="row">2</td><td>72,000</td><td>43,243</td><td>28,757</td><td>291,100</td><td>20,098</td><td>-28,757</td><td>282,441</td></tr><tr><td role="rowheader" scope="row">3</td><td>72,000</td><td>44,116</td><td>27,884</td><td>282,441</td><td>19,500</td><td>-27,884</td><td>274,056</td></tr><tr><td role="rowheader" scope="row">4</td><td>72,000</td><td>45,006</td><td>26,994</td><td>274,056</td><td>18,923</td><td>-26,994</td><td>265,985</td></tr><tr><td role="rowheader" scope="row">5</td><td>72,000</td><td>45,914</td><td>26,086</td><td>265,985</td><td>18,369</td><td>-26,086</td><td>258,269</td></tr><tr><td role="rowheader" scope="row">6</td><td>72,000</td><td>46,841</td><td>25,159</td><td>258,269</td><td>17,842</td><td>-25,159</td><td>250,952</td></tr><tr><td role="rowheader" scope="row">7</td><td>72,000</td><td>47,787</td><td>24,213</td><td>250,952</td><td>17,343</td><td>-24,213</td><td>244,082</td></tr><tr><td role="rowheader" scope="row">8</td><td>72,000</td><td>48,751</td><td>23,249</td><td>244,082</td><td>16,878</td><td>-23,249</td><td>237,711</td></tr><tr><td role="rowheader" scope="row">9</td><td>72,000</td><td>49,735</td><td>22,265</td><td>237,711</td><td>16,450</td><td>-22,265</td><td>231,896</td></tr><tr><td role="rowheader" scope="row">10</td><td>72,000</td><td>50,739</td><td>21,261</td><td>231,896</td><td>16,062</td><td>-21,261</td><td>226,698</td></tr><tr><td role="rowheader" scope="row">11</td><td>72,000</td><td>51,763</td><td>20,237</td><td>226,698</td><td>15,720</td><td>-20,237</td><td>222,181</td></tr><tr><td role="rowheader" scope="row">12</td><td>72,000</td><td>52,808</td><td>19,192</td><td>222,181</td><td>15,427</td><td>-19,192</td><td>218,416</td></tr><tr><td role="rowheader" scope="row">13</td><td>72,000</td><td>53,874</td><td>18,126</td><td>218,416</td><td>15,190</td><td>-18,126</td><td>215,479</td></tr><tr><td role="rowheader" scope="row">14</td><td>72,000</td><td>54,961</td><td>17,039</td><td>215,479</td><td>15,013</td><td>-17,039</td><td>213,454</td></tr><tr><td role="rowheader" scope="row">15</td><td>72,000</td><td>56,071</td><td>15,929</td><td>213,454</td><td>14,903</td><td>-15,929</td><td>212,427</td></tr><tr><td role="rowheader" scope="row">16</td><td>72,000</td><td>57,202</td><td>14,798</td><td>212,427</td><td>14,865</td><td>-14,798</td><td>212,495</td></tr><tr><td role="rowheader" scope="row">17</td><td>72,000</td><td>58,357</td><td>13,643</td><td>212,495</td><td>14,908</td><td>-13,643</td><td>213,760</td></tr><tr><td role="rowheader" scope="row">18</td><td>72,000</td><td>59,535</td><td>12,465</td><td>213,760</td><td>15,038</td><td>-12,465</td><td>216,333</td></tr><tr><td role="rowheader" scope="row">19</td><td>72,000</td><td>60,737</td><td>11,263</td><td>216,333</td><td>15,263</td><td>-11,263</td><td>220,332</td></tr><tr><td role="rowheader" scope="row">20</td><td>72,000</td><td>61,962</td><td>10,038</td><td>220,332</td><td>15,592</td><td>-10,038</td><td>225,887</td></tr><tr><td role="rowheader" scope="row">21</td><td>72,000</td><td>63,213</td><td>8,787</td><td>225,887</td><td>16,034</td><td>-8,787</td><td>233,134</td></tr><tr><td role="rowheader" scope="row">22</td><td>72,000</td><td>64,489</td><td>7,511</td><td>233,134</td><td>16,600</td><td>-7,511</td><td>242,223</td></tr><tr><td role="rowheader" scope="row">23</td><td>72,000</td><td>65,791</td><td>6,209</td><td>242,223</td><td>17,299</td><td>-6,209</td><td>253,313</td></tr><tr><td role="rowheader" scope="row">24</td><td>72,000</td><td>67,119</td><td>4,881</td><td>253,313</td><td>18,144</td><td>-4,881</td><td>266,576</td></tr><tr><td role="rowheader" scope="row">25</td><td>72,000</td><td>68,473</td><td>3,527</td><td>266,576</td><td>19,147</td><td>-3,527</td><td>282,197</td></tr><tr><td role="rowheader" scope="row">26</td><td>72,000</td><td>69,856</td><td>2,144</td><td>282,197</td><td>20,322</td><td>-2,144</td><td>300,374</td></tr><tr><td role="rowheader" scope="row">27</td><td>72,000</td><td>71,265</td><td>735</td><td>300,374</td><td>21,682</td><td>-735</td><td>321,321</td></tr><tr><td role="rowheader" scope="row">28</td><td>72,000</td><td>72,704</td><td>0</td><td>321,321</td><td>23,228</td><td>0</td><td>344,549</td></tr><tr><td role="rowheader" scope="row">29</td><td>72,000</td><td>74,171</td><td>0</td><td>344,549</td><td>24,908</td><td>0</td><td>369,457</td></tr><tr><td role="rowheader" scope="row">30</td><td>72,000</td><td>75,669</td><td>0</td><td>369,457</td><td>26,708</td><td>0</td><td>396,165</td></tr></table>