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='131670.0' /><set value='130951.0' /><set value='130233.0' /><set value='129519.0' /><set value='128810.0' /><set value='128108.0' /><set value='127415.0' /><set value='126733.0' /><set value='126064.0' /><set value='125411.0' /><set value='124776.0' /><set value='124163.0' /><set value='123575.0' /><set value='123014.0' /><set value='122486.0' /><set value='121993.0' /><set value='121540.0' /><set value='121131.0' /><set value='120773.0' /><set value='120469.0' /><set value='120225.0' /><set value='120049.0' /><set value='119945.0' /><set value='119923.0' /><set value='119988.0' /><set value='120149.0' /><set value='120416.0' /><set value='120796.0' /><set value='121302.0' /><set value='121942.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-143667.0' /><set value='-142927.0' /><set value='-142165.0' /><set value='-141379.0' /><set value='-140569.0' /><set value='-139735.0' /><set value='-138875.0' /><set value='-137989.0' /><set value='-137076.0' /><set value='-136136.0' /><set value='-135166.0' /><set value='-134168.0' /><set value='-133139.0' /><set value='-132078.0' /><set value='-130986.0' /><set value='-129860.0' /><set value='-128700.0' /><set value='-127505.0' /><set value='-126273.0' /><set value='-125004.0' /><set value='-123696.0' /><set value='-122348.0' /><set value='-120960.0' /><set value='-119529.0' /><set value='-118055.0' /><set value='-116536.0' /><set value='-114970.0' /><set value='-113357.0' /><set value='-111695.0' /><set value='-109983.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='2188003.0' /><set value='2176026.0' /><set value='2164095.0' /><set value='2152235.0' /><set value='2140477.0' /><set value='2128850.0' /><set value='2117390.0' /><set value='2106134.0' /><set value='2095121.0' /><set value='2084397.0' /><set value='2074006.0' /><set value='2064002.0' /><set value='2054438.0' /><set value='2045374.0' /><set value='2036873.0' /><set value='2029006.0' /><set value='2021846.0' /><set value='2015472.0' /><set value='2009972.0' /><set value='2005437.0' /><set value='2001966.0' /><set value='1999666.0' /><set value='1998652.0' /><set value='1999045.0' /><set value='2000978.0' /><set value='2004592.0' /><set value='2010037.0' /><set value='2017476.0' /><set value='2027083.0' /><set value='2039041.0' /></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>$168,000</td><td>$24,333</td><td>$143,667</td><td>$2,200,000</td><td>$131,670</td><td>$-143,667</td><td>$2,188,003</td></tr><tr><td role="rowheader" scope="row">2</td><td>168,000</td><td>25,073</td><td>142,927</td><td>2,188,003</td><td>130,951</td><td>-142,927</td><td>2,176,026</td></tr><tr><td role="rowheader" scope="row">3</td><td>168,000</td><td>25,835</td><td>142,165</td><td>2,176,026</td><td>130,233</td><td>-142,165</td><td>2,164,095</td></tr><tr><td role="rowheader" scope="row">4</td><td>168,000</td><td>26,621</td><td>141,379</td><td>2,164,095</td><td>129,519</td><td>-141,379</td><td>2,152,235</td></tr><tr><td role="rowheader" scope="row">5</td><td>168,000</td><td>27,431</td><td>140,569</td><td>2,152,235</td><td>128,810</td><td>-140,569</td><td>2,140,477</td></tr><tr><td role="rowheader" scope="row">6</td><td>168,000</td><td>28,265</td><td>139,735</td><td>2,140,477</td><td>128,108</td><td>-139,735</td><td>2,128,850</td></tr><tr><td role="rowheader" scope="row">7</td><td>168,000</td><td>29,125</td><td>138,875</td><td>2,128,850</td><td>127,415</td><td>-138,875</td><td>2,117,390</td></tr><tr><td role="rowheader" scope="row">8</td><td>168,000</td><td>30,011</td><td>137,989</td><td>2,117,390</td><td>126,733</td><td>-137,989</td><td>2,106,134</td></tr><tr><td role="rowheader" scope="row">9</td><td>168,000</td><td>30,924</td><td>137,076</td><td>2,106,134</td><td>126,064</td><td>-137,076</td><td>2,095,121</td></tr><tr><td role="rowheader" scope="row">10</td><td>168,000</td><td>31,864</td><td>136,136</td><td>2,095,121</td><td>125,411</td><td>-136,136</td><td>2,084,397</td></tr><tr><td role="rowheader" scope="row">11</td><td>168,000</td><td>32,834</td><td>135,166</td><td>2,084,397</td><td>124,776</td><td>-135,166</td><td>2,074,006</td></tr><tr><td role="rowheader" scope="row">12</td><td>168,000</td><td>33,832</td><td>134,168</td><td>2,074,006</td><td>124,163</td><td>-134,168</td><td>2,064,002</td></tr><tr><td role="rowheader" scope="row">13</td><td>168,000</td><td>34,861</td><td>133,139</td><td>2,064,002</td><td>123,575</td><td>-133,139</td><td>2,054,438</td></tr><tr><td role="rowheader" scope="row">14</td><td>168,000</td><td>35,922</td><td>132,078</td><td>2,054,438</td><td>123,014</td><td>-132,078</td><td>2,045,374</td></tr><tr><td role="rowheader" scope="row">15</td><td>168,000</td><td>37,014</td><td>130,986</td><td>2,045,374</td><td>122,486</td><td>-130,986</td><td>2,036,873</td></tr><tr><td role="rowheader" scope="row">16</td><td>168,000</td><td>38,140</td><td>129,860</td><td>2,036,873</td><td>121,993</td><td>-129,860</td><td>2,029,006</td></tr><tr><td role="rowheader" scope="row">17</td><td>168,000</td><td>39,300</td><td>128,700</td><td>2,029,006</td><td>121,540</td><td>-128,700</td><td>2,021,846</td></tr><tr><td role="rowheader" scope="row">18</td><td>168,000</td><td>40,495</td><td>127,505</td><td>2,021,846</td><td>121,131</td><td>-127,505</td><td>2,015,472</td></tr><tr><td role="rowheader" scope="row">19</td><td>168,000</td><td>41,727</td><td>126,273</td><td>2,015,472</td><td>120,773</td><td>-126,273</td><td>2,009,972</td></tr><tr><td role="rowheader" scope="row">20</td><td>168,000</td><td>42,996</td><td>125,004</td><td>2,009,972</td><td>120,469</td><td>-125,004</td><td>2,005,437</td></tr><tr><td role="rowheader" scope="row">21</td><td>168,000</td><td>44,304</td><td>123,696</td><td>2,005,437</td><td>120,225</td><td>-123,696</td><td>2,001,966</td></tr><tr><td role="rowheader" scope="row">22</td><td>168,000</td><td>45,652</td><td>122,348</td><td>2,001,966</td><td>120,049</td><td>-122,348</td><td>1,999,666</td></tr><tr><td role="rowheader" scope="row">23</td><td>168,000</td><td>47,040</td><td>120,960</td><td>1,999,666</td><td>119,945</td><td>-120,960</td><td>1,998,652</td></tr><tr><td role="rowheader" scope="row">24</td><td>168,000</td><td>48,471</td><td>119,529</td><td>1,998,652</td><td>119,923</td><td>-119,529</td><td>1,999,045</td></tr><tr><td role="rowheader" scope="row">25</td><td>168,000</td><td>49,945</td><td>118,055</td><td>1,999,045</td><td>119,988</td><td>-118,055</td><td>2,000,978</td></tr><tr><td role="rowheader" scope="row">26</td><td>168,000</td><td>51,464</td><td>116,536</td><td>2,000,978</td><td>120,149</td><td>-116,536</td><td>2,004,592</td></tr><tr><td role="rowheader" scope="row">27</td><td>168,000</td><td>53,030</td><td>114,970</td><td>2,004,592</td><td>120,416</td><td>-114,970</td><td>2,010,037</td></tr><tr><td role="rowheader" scope="row">28</td><td>168,000</td><td>54,643</td><td>113,357</td><td>2,010,037</td><td>120,796</td><td>-113,357</td><td>2,017,476</td></tr><tr><td role="rowheader" scope="row">29</td><td>168,000</td><td>56,305</td><td>111,695</td><td>2,017,476</td><td>121,302</td><td>-111,695</td><td>2,027,083</td></tr><tr><td role="rowheader" scope="row">30</td><td>168,000</td><td>58,017</td><td>109,983</td><td>2,027,083</td><td>121,942</td><td>-109,983</td><td>2,039,041</td></tr></table>