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='281887.0' /><set value='286043.0' /><set value='290259.0' /><set value='294536.0' /><set value='298879.0' /><set value='303288.0' /><set value='307767.0' /><set value='312320.0' /><set value='316948.0' /><set value='321656.0' /><set value='326448.0' /><set value='331327.0' /><set value='336299.0' /><set value='341369.0' /><set value='346541.0' /><set value='351823.0' /><set value='357219.0' /><set value='362738.0' /><set value='368386.0' /><set value='374173.0' /><set value='380106.0' /><set value='386196.0' /><set value='392454.0' /><set value='398890.0' /><set value='405516.0' /><set value='412348.0' /><set value='419398.0' /><set value='426682.0' /><set value='434218.0' /><set value='442024.0' /></dataset><dataset seriesName='Withdrawals' color='FFA056'><set value='-222908.0' /><set value='-226219.0' /><set value='-229560.0' /><set value='-232931.0' /><set value='-236332.0' /><set value='-239762.0' /><set value='-243221.0' /><set value='-246707.0' /><set value='-250220.0' /><set value='-253760.0' /><set value='-257325.0' /><set value='-260915.0' /><set value='-264529.0' /><set value='-268165.0' /><set value='-271823.0' /><set value='-275501.0' /><set value='-279198.0' /><set value='-282914.0' /><set value='-286646.0' /><set value='-290393.0' /><set value='-294154.0' /><set value='-297926.0' /><set value='-301709.0' /><set value='-305501.0' /><set value='-309299.0' /><set value='-313102.0' /><set value='-316908.0' /><set value='-320713.0' /><set value='-324517.0' /><set value='-328317.0' /></dataset><dataset seriesName='Balance' color='3CA899'><set value='4058979.0' /><set value='4118803.0' /><set value='4179502.0' /><set value='4241107.0' /><set value='4303654.0' /><set value='4367180.0' /><set value='4431727.0' /><set value='4497340.0' /><set value='4564067.0' /><set value='4631963.0' /><set value='4701086.0' /><set value='4771498.0' /><set value='4843269.0' /><set value='4916473.0' /><set value='4991192.0' /><set value='5067513.0' /><set value='5145534.0' /><set value='5225358.0' /><set value='5307099.0' /><set value='5390879.0' /><set value='5476831.0' /><set value='5565101.0' /><set value='5655846.0' /><set value='5749234.0' /><set value='5845451.0' /><set value='5944697.0' /><set value='6047187.0' /><set value='6153155.0' /><set value='6262856.0' /><set value='6376564.0' /></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>$339,097</td><td>$116,189</td><td>$222,908</td><td>$4,000,000</td><td>$281,887</td><td>$-222,908</td><td>$4,058,979</td></tr><tr><td role="rowheader" scope="row">2</td><td>345,942</td><td>119,723</td><td>226,219</td><td>4,058,979</td><td>286,043</td><td>-226,219</td><td>4,118,803</td></tr><tr><td role="rowheader" scope="row">3</td><td>352,924</td><td>123,364</td><td>229,560</td><td>4,118,803</td><td>290,259</td><td>-229,560</td><td>4,179,502</td></tr><tr><td role="rowheader" scope="row">4</td><td>360,048</td><td>127,117</td><td>232,931</td><td>4,179,502</td><td>294,536</td><td>-232,931</td><td>4,241,107</td></tr><tr><td role="rowheader" scope="row">5</td><td>367,315</td><td>130,983</td><td>236,332</td><td>4,241,107</td><td>298,879</td><td>-236,332</td><td>4,303,654</td></tr><tr><td role="rowheader" scope="row">6</td><td>374,729</td><td>134,967</td><td>239,762</td><td>4,303,654</td><td>303,288</td><td>-239,762</td><td>4,367,180</td></tr><tr><td role="rowheader" scope="row">7</td><td>382,293</td><td>139,072</td><td>243,221</td><td>4,367,180</td><td>307,767</td><td>-243,221</td><td>4,431,727</td></tr><tr><td role="rowheader" scope="row">8</td><td>390,009</td><td>143,302</td><td>246,707</td><td>4,431,727</td><td>312,320</td><td>-246,707</td><td>4,497,340</td></tr><tr><td role="rowheader" scope="row">9</td><td>397,881</td><td>147,661</td><td>250,220</td><td>4,497,340</td><td>316,948</td><td>-250,220</td><td>4,564,067</td></tr><tr><td role="rowheader" scope="row">10</td><td>405,912</td><td>152,152</td><td>253,760</td><td>4,564,067</td><td>321,656</td><td>-253,760</td><td>4,631,963</td></tr><tr><td role="rowheader" scope="row">11</td><td>414,105</td><td>156,780</td><td>257,325</td><td>4,631,963</td><td>326,448</td><td>-257,325</td><td>4,701,086</td></tr><tr><td role="rowheader" scope="row">12</td><td>422,464</td><td>161,549</td><td>260,915</td><td>4,701,086</td><td>331,327</td><td>-260,915</td><td>4,771,498</td></tr><tr><td role="rowheader" scope="row">13</td><td>430,991</td><td>166,462</td><td>264,529</td><td>4,771,498</td><td>336,299</td><td>-264,529</td><td>4,843,269</td></tr><tr><td role="rowheader" scope="row">14</td><td>439,690</td><td>171,525</td><td>268,165</td><td>4,843,269</td><td>341,369</td><td>-268,165</td><td>4,916,473</td></tr><tr><td role="rowheader" scope="row">15</td><td>448,565</td><td>176,742</td><td>271,823</td><td>4,916,473</td><td>346,541</td><td>-271,823</td><td>4,991,192</td></tr><tr><td role="rowheader" scope="row">16</td><td>457,619</td><td>182,118</td><td>275,501</td><td>4,991,192</td><td>351,823</td><td>-275,501</td><td>5,067,513</td></tr><tr><td role="rowheader" scope="row">17</td><td>466,856</td><td>187,658</td><td>279,198</td><td>5,067,513</td><td>357,219</td><td>-279,198</td><td>5,145,534</td></tr><tr><td role="rowheader" scope="row">18</td><td>476,279</td><td>193,365</td><td>282,914</td><td>5,145,534</td><td>362,738</td><td>-282,914</td><td>5,225,358</td></tr><tr><td role="rowheader" scope="row">19</td><td>485,892</td><td>199,247</td><td>286,646</td><td>5,225,358</td><td>368,386</td><td>-286,646</td><td>5,307,099</td></tr><tr><td role="rowheader" scope="row">20</td><td>495,700</td><td>205,307</td><td>290,393</td><td>5,307,099</td><td>374,173</td><td>-290,393</td><td>5,390,879</td></tr><tr><td role="rowheader" scope="row">21</td><td>505,705</td><td>211,552</td><td>294,154</td><td>5,390,879</td><td>380,106</td><td>-294,154</td><td>5,476,831</td></tr><tr><td role="rowheader" scope="row">22</td><td>515,912</td><td>217,986</td><td>297,926</td><td>5,476,831</td><td>386,196</td><td>-297,926</td><td>5,565,101</td></tr><tr><td role="rowheader" scope="row">23</td><td>526,326</td><td>224,616</td><td>301,709</td><td>5,565,101</td><td>392,454</td><td>-301,709</td><td>5,655,846</td></tr><tr><td role="rowheader" scope="row">24</td><td>536,949</td><td>231,448</td><td>305,501</td><td>5,655,846</td><td>398,890</td><td>-305,501</td><td>5,749,234</td></tr><tr><td role="rowheader" scope="row">25</td><td>547,787</td><td>238,488</td><td>309,299</td><td>5,749,234</td><td>405,516</td><td>-309,299</td><td>5,845,451</td></tr><tr><td role="rowheader" scope="row">26</td><td>558,844</td><td>245,742</td><td>313,102</td><td>5,845,451</td><td>412,348</td><td>-313,102</td><td>5,944,697</td></tr><tr><td role="rowheader" scope="row">27</td><td>570,124</td><td>253,216</td><td>316,908</td><td>5,944,697</td><td>419,398</td><td>-316,908</td><td>6,047,187</td></tr><tr><td role="rowheader" scope="row">28</td><td>581,632</td><td>260,918</td><td>320,713</td><td>6,047,187</td><td>426,682</td><td>-320,713</td><td>6,153,155</td></tr><tr><td role="rowheader" scope="row">29</td><td>593,371</td><td>268,854</td><td>324,517</td><td>6,153,155</td><td>434,218</td><td>-324,517</td><td>6,262,856</td></tr><tr><td role="rowheader" scope="row">30</td><td>605,348</td><td>277,032</td><td>328,317</td><td>6,262,856</td><td>442,024</td><td>-328,317</td><td>6,376,564</td></tr></table>