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='123652.0' /><set value='127454.0' /><set value='131364.0' /><set value='135383.0' /><set value='139515.0' /><set value='143761.0' /><set value='148124.0' /><set value='152607.0' /><set value='157212.0' /><set value='161941.0' /><set value='166797.0' /><set value='171783.0' /><set value='176899.0' /><set value='182150.0' /><set value='187536.0' /><set value='193061.0' /><set value='198725.0' /><set value='204532.0' /><set value='210483.0' /><set value='216579.0' /><set value='222822.0' /><set value='229213.0' /><set value='235755.0' /><set value='242447.0' /><set value='249290.0' /><set value='256285.0' /><set value='263433.0' /><set value='270732.0' /><set value='278183.0' /><set value='285784.0' /></dataset><dataset seriesName='Withdrawals'><set value='-70026.0' /><set value='-72311.0' /><set value='-74669.0' /><set value='-77101.0' /><set value='-79611.0' /><set value='-82200.0' /><set value='-84871.0' /><set value='-87627.0' /><set value='-90471.0' /><set value='-93404.0' /><set value='-96430.0' /><set value='-99553.0' /><set value='-102774.0' /><set value='-106096.0' /><set value='-109524.0' /><set value='-113060.0' /><set value='-116708.0' /><set value='-120471.0' /><set value='-124353.0' /><set value='-128357.0' /><set value='-132488.0' /><set value='-136749.0' /><set value='-141144.0' /><set value='-145677.0' /><set value='-150353.0' /><set value='-155177.0' /><set value='-160152.0' /><set value='-165283.0' /><set value='-170576.0' /><set value='-176035.0' /></dataset><dataset seriesName='Balance'><set value='1795625.0' /><set value='1850768.0' /><set value='1907463.0' /><set value='1965745.0' /><set value='2025649.0' /><set value='2087210.0' /><set value='2150463.0' /><set value='2215443.0' /><set value='2282185.0' /><set value='2350722.0' /><set value='2421089.0' /><set value='2493319.0' /><set value='2567445.0' /><set value='2643499.0' /><set value='2721511.0' /><set value='2801512.0' /><set value='2883529.0' /><set value='2967590.0' /><set value='3053719.0' /><set value='3141940.0' /><set value='3232274.0' /><set value='3324739.0' /><set value='3419350.0' /><set value='3516119.0' /><set value='3615056.0' /><set value='3716165.0' /><set value='3819446.0' /><set value='3924894.0' /><set value='4032501.0' /><set value='4142249.0' /></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>$85,165</td><td>$15,138</td><td>$70,026</td><td>$1,742,000</td><td>$123,652</td><td>$-70,026</td><td>$1,795,625</td></tr><tr><td role="rowheader" scope="row">2</td><td>87,755</td><td>15,444</td><td>72,311</td><td>1,795,625</td><td>127,454</td><td>-72,311</td><td>1,850,768</td></tr><tr><td role="rowheader" scope="row">3</td><td>90,424</td><td>15,756</td><td>74,669</td><td>1,850,768</td><td>131,364</td><td>-74,669</td><td>1,907,463</td></tr><tr><td role="rowheader" scope="row">4</td><td>93,175</td><td>16,074</td><td>77,101</td><td>1,907,463</td><td>135,383</td><td>-77,101</td><td>1,965,745</td></tr><tr><td role="rowheader" scope="row">5</td><td>96,009</td><td>16,398</td><td>79,611</td><td>1,965,745</td><td>139,515</td><td>-79,611</td><td>2,025,649</td></tr><tr><td role="rowheader" scope="row">6</td><td>98,929</td><td>16,729</td><td>82,200</td><td>2,025,649</td><td>143,761</td><td>-82,200</td><td>2,087,210</td></tr><tr><td role="rowheader" scope="row">7</td><td>101,938</td><td>17,067</td><td>84,871</td><td>2,087,210</td><td>148,124</td><td>-84,871</td><td>2,150,463</td></tr><tr><td role="rowheader" scope="row">8</td><td>105,038</td><td>17,411</td><td>87,627</td><td>2,150,463</td><td>152,607</td><td>-87,627</td><td>2,215,443</td></tr><tr><td role="rowheader" scope="row">9</td><td>108,233</td><td>17,763</td><td>90,471</td><td>2,215,443</td><td>157,212</td><td>-90,471</td><td>2,282,185</td></tr><tr><td role="rowheader" scope="row">10</td><td>111,525</td><td>18,121</td><td>93,404</td><td>2,282,185</td><td>161,941</td><td>-93,404</td><td>2,350,722</td></tr><tr><td role="rowheader" scope="row">11</td><td>114,917</td><td>18,487</td><td>96,430</td><td>2,350,722</td><td>166,797</td><td>-96,430</td><td>2,421,089</td></tr><tr><td role="rowheader" scope="row">12</td><td>118,413</td><td>18,860</td><td>99,553</td><td>2,421,089</td><td>171,783</td><td>-99,553</td><td>2,493,319</td></tr><tr><td role="rowheader" scope="row">13</td><td>122,014</td><td>19,241</td><td>102,774</td><td>2,493,319</td><td>176,899</td><td>-102,774</td><td>2,567,445</td></tr><tr><td role="rowheader" scope="row">14</td><td>125,725</td><td>19,629</td><td>106,096</td><td>2,567,445</td><td>182,150</td><td>-106,096</td><td>2,643,499</td></tr><tr><td role="rowheader" scope="row">15</td><td>129,549</td><td>20,025</td><td>109,524</td><td>2,643,499</td><td>187,536</td><td>-109,524</td><td>2,721,511</td></tr><tr><td role="rowheader" scope="row">16</td><td>133,490</td><td>20,429</td><td>113,060</td><td>2,721,511</td><td>193,061</td><td>-113,060</td><td>2,801,512</td></tr><tr><td role="rowheader" scope="row">17</td><td>137,550</td><td>20,842</td><td>116,708</td><td>2,801,512</td><td>198,725</td><td>-116,708</td><td>2,883,529</td></tr><tr><td role="rowheader" scope="row">18</td><td>141,734</td><td>21,262</td><td>120,471</td><td>2,883,529</td><td>204,532</td><td>-120,471</td><td>2,967,590</td></tr><tr><td role="rowheader" scope="row">19</td><td>146,045</td><td>21,692</td><td>124,353</td><td>2,967,590</td><td>210,483</td><td>-124,353</td><td>3,053,719</td></tr><tr><td role="rowheader" scope="row">20</td><td>150,487</td><td>22,129</td><td>128,357</td><td>3,053,719</td><td>216,579</td><td>-128,357</td><td>3,141,940</td></tr><tr><td role="rowheader" scope="row">21</td><td>155,064</td><td>22,576</td><td>132,488</td><td>3,141,940</td><td>222,822</td><td>-132,488</td><td>3,232,274</td></tr><tr><td role="rowheader" scope="row">22</td><td>159,780</td><td>23,032</td><td>136,749</td><td>3,232,274</td><td>229,213</td><td>-136,749</td><td>3,324,739</td></tr><tr><td role="rowheader" scope="row">23</td><td>164,640</td><td>23,497</td><td>141,144</td><td>3,324,739</td><td>235,755</td><td>-141,144</td><td>3,419,350</td></tr><tr><td role="rowheader" scope="row">24</td><td>169,648</td><td>23,971</td><td>145,677</td><td>3,419,350</td><td>242,447</td><td>-145,677</td><td>3,516,119</td></tr><tr><td role="rowheader" scope="row">25</td><td>174,808</td><td>24,455</td><td>150,353</td><td>3,516,119</td><td>249,290</td><td>-150,353</td><td>3,615,056</td></tr><tr><td role="rowheader" scope="row">26</td><td>180,125</td><td>24,948</td><td>155,177</td><td>3,615,056</td><td>256,285</td><td>-155,177</td><td>3,716,165</td></tr><tr><td role="rowheader" scope="row">27</td><td>185,604</td><td>25,452</td><td>160,152</td><td>3,716,165</td><td>263,433</td><td>-160,152</td><td>3,819,446</td></tr><tr><td role="rowheader" scope="row">28</td><td>191,249</td><td>25,966</td><td>165,283</td><td>3,819,446</td><td>270,732</td><td>-165,283</td><td>3,924,894</td></tr><tr><td role="rowheader" scope="row">29</td><td>197,066</td><td>26,490</td><td>170,576</td><td>3,924,894</td><td>278,183</td><td>-170,576</td><td>4,032,501</td></tr><tr><td role="rowheader" scope="row">30</td><td>203,060</td><td>27,024</td><td>176,035</td><td>4,032,501</td><td>285,784</td><td>-176,035</td><td>4,142,249</td></tr></table>