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='8158.0' /><set value='8284.0' /><set value='8411.0' /><set value='8537.0' /><set value='8663.0' /><set value='8789.0' /><set value='8915.0' /><set value='9040.0' /><set value='9164.0' /><set value='9287.0' /><set value='9409.0' /><set value='9529.0' /><set value='9647.0' /><set value='9763.0' /><set value='9877.0' /><set value='9987.0' /><set value='10095.0' /><set value='10198.0' /><set value='10298.0' /><set value='10393.0' /><set value='10483.0' /><set value='10568.0' /><set value='10646.0' /><set value='10718.0' /><set value='10782.0' /><set value='10838.0' /><set value='10886.0' /><set value='10923.0' /><set value='10951.0' /><set value='10966.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-6055.0' /><set value='-6178.0' /><set value='-6302.0' /><set value='-6429.0' /><set value='-6559.0' /><set value='-6692.0' /><set value='-6827.0' /><set value='-6964.0' /><set value='-7105.0' /><set value='-7248.0' /><set value='-7395.0' /><set value='-7544.0' /><set value='-7696.0' /><set value='-7852.0' /><set value='-8010.0' /><set value='-8172.0' /><set value='-8337.0' /><set value='-8505.0' /><set value='-8677.0' /><set value='-8852.0' /><set value='-9030.0' /><set value='-9213.0' /><set value='-9399.0' /><set value='-9588.0' /><set value='-9782.0' /><set value='-9979.0' /><set value='-10181.0' /><set value='-10386.0' /><set value='-10596.0' /><set value='-10810.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='137102.0' /><set value='139209.0' /><set value='141317.0' /><set value='143425.0' /><set value='145529.0' /><set value='147627.0' /><set value='149715.0' /><set value='151791.0' /><set value='153850.0' /><set value='155889.0' /><set value='157903.0' /><set value='159888.0' /><set value='161839.0' /><set value='163750.0' /><set value='165617.0' /><set value='167432.0' /><set value='169190.0' /><set value='170884.0' /><set value='172505.0' /><set value='174046.0' /><set value='175499.0' /><set value='176854.0' /><set value='178101.0' /><set value='179231.0' /><set value='180231.0' /><set value='181090.0' /><set value='181794.0' /><set value='182331.0' /><set value='182686.0' /><set value='182843.0' /></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 @ 6.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$30,277</td><td>$24,221</td><td>$6,055</td><td>$135,000</td><td>$8,158</td><td>$-6,055</td><td>$137,102</td></tr><tr><td role="rowheader" scope="row">2</td><td>30,888</td><td>24,710</td><td>6,178</td><td>137,102</td><td>8,284</td><td>-6,178</td><td>139,209</td></tr><tr><td role="rowheader" scope="row">3</td><td>31,511</td><td>25,209</td><td>6,302</td><td>139,209</td><td>8,411</td><td>-6,302</td><td>141,317</td></tr><tr><td role="rowheader" scope="row">4</td><td>32,147</td><td>25,718</td><td>6,429</td><td>141,317</td><td>8,537</td><td>-6,429</td><td>143,425</td></tr><tr><td role="rowheader" scope="row">5</td><td>32,796</td><td>26,237</td><td>6,559</td><td>143,425</td><td>8,663</td><td>-6,559</td><td>145,529</td></tr><tr><td role="rowheader" scope="row">6</td><td>33,458</td><td>26,766</td><td>6,692</td><td>145,529</td><td>8,789</td><td>-6,692</td><td>147,627</td></tr><tr><td role="rowheader" scope="row">7</td><td>34,133</td><td>27,307</td><td>6,827</td><td>147,627</td><td>8,915</td><td>-6,827</td><td>149,715</td></tr><tr><td role="rowheader" scope="row">8</td><td>34,822</td><td>27,858</td><td>6,964</td><td>149,715</td><td>9,040</td><td>-6,964</td><td>151,791</td></tr><tr><td role="rowheader" scope="row">9</td><td>35,525</td><td>28,420</td><td>7,105</td><td>151,791</td><td>9,164</td><td>-7,105</td><td>153,850</td></tr><tr><td role="rowheader" scope="row">10</td><td>36,242</td><td>28,994</td><td>7,248</td><td>153,850</td><td>9,287</td><td>-7,248</td><td>155,889</td></tr><tr><td role="rowheader" scope="row">11</td><td>36,974</td><td>29,579</td><td>7,395</td><td>155,889</td><td>9,409</td><td>-7,395</td><td>157,903</td></tr><tr><td role="rowheader" scope="row">12</td><td>37,720</td><td>30,176</td><td>7,544</td><td>157,903</td><td>9,529</td><td>-7,544</td><td>159,888</td></tr><tr><td role="rowheader" scope="row">13</td><td>38,481</td><td>30,785</td><td>7,696</td><td>159,888</td><td>9,647</td><td>-7,696</td><td>161,839</td></tr><tr><td role="rowheader" scope="row">14</td><td>39,258</td><td>31,406</td><td>7,852</td><td>161,839</td><td>9,763</td><td>-7,852</td><td>163,750</td></tr><tr><td role="rowheader" scope="row">15</td><td>40,050</td><td>32,040</td><td>8,010</td><td>163,750</td><td>9,877</td><td>-8,010</td><td>165,617</td></tr><tr><td role="rowheader" scope="row">16</td><td>40,859</td><td>32,687</td><td>8,172</td><td>165,617</td><td>9,987</td><td>-8,172</td><td>167,432</td></tr><tr><td role="rowheader" scope="row">17</td><td>41,684</td><td>33,347</td><td>8,337</td><td>167,432</td><td>10,095</td><td>-8,337</td><td>169,190</td></tr><tr><td role="rowheader" scope="row">18</td><td>42,525</td><td>34,020</td><td>8,505</td><td>169,190</td><td>10,198</td><td>-8,505</td><td>170,884</td></tr><tr><td role="rowheader" scope="row">19</td><td>43,383</td><td>34,707</td><td>8,677</td><td>170,884</td><td>10,298</td><td>-8,677</td><td>172,505</td></tr><tr><td role="rowheader" scope="row">20</td><td>44,259</td><td>35,407</td><td>8,852</td><td>172,505</td><td>10,393</td><td>-8,852</td><td>174,046</td></tr><tr><td role="rowheader" scope="row">21</td><td>45,152</td><td>36,122</td><td>9,030</td><td>174,046</td><td>10,483</td><td>-9,030</td><td>175,499</td></tr><tr><td role="rowheader" scope="row">22</td><td>46,064</td><td>36,851</td><td>9,213</td><td>175,499</td><td>10,568</td><td>-9,213</td><td>176,854</td></tr><tr><td role="rowheader" scope="row">23</td><td>46,993</td><td>37,595</td><td>9,399</td><td>176,854</td><td>10,646</td><td>-9,399</td><td>178,101</td></tr><tr><td role="rowheader" scope="row">24</td><td>47,942</td><td>38,354</td><td>9,588</td><td>178,101</td><td>10,718</td><td>-9,588</td><td>179,231</td></tr><tr><td role="rowheader" scope="row">25</td><td>48,910</td><td>39,128</td><td>9,782</td><td>179,231</td><td>10,782</td><td>-9,782</td><td>180,231</td></tr><tr><td role="rowheader" scope="row">26</td><td>49,897</td><td>39,917</td><td>9,979</td><td>180,231</td><td>10,838</td><td>-9,979</td><td>181,090</td></tr><tr><td role="rowheader" scope="row">27</td><td>50,904</td><td>40,723</td><td>10,181</td><td>181,090</td><td>10,886</td><td>-10,181</td><td>181,794</td></tr><tr><td role="rowheader" scope="row">28</td><td>51,931</td><td>41,545</td><td>10,386</td><td>181,794</td><td>10,923</td><td>-10,386</td><td>182,331</td></tr><tr><td role="rowheader" scope="row">29</td><td>52,980</td><td>42,384</td><td>10,596</td><td>182,331</td><td>10,951</td><td>-10,596</td><td>182,686</td></tr><tr><td role="rowheader" scope="row">30</td><td>54,049</td><td>43,239</td><td>10,810</td><td>182,686</td><td>10,966</td><td>-10,810</td><td>182,843</td></tr></table>