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='E6E3CF' palette='2' 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='EEAA28'><set value='86217.0' /><set value='87935.0' /><set value='89639.0' /><set value='91323.0' /><set value='92983.0' /><set value='94614.0' /><set value='96208.0' /><set value='97761.0' /><set value='99264.0' /><set value='100712.0' /><set value='102095.0' /><set value='103406.0' /><set value='104635.0' /><set value='105772.0' /><set value='106807.0' /><set value='107728.0' /><set value='108523.0' /><set value='109179.0' /><set value='109682.0' /><set value='110017.0' /><set value='110167.0' /><set value='110117.0' /><set value='109846.0' /><set value='109337.0' /><set value='108566.0' /><set value='107513.0' /><set value='106154.0' /><set value='104461.0' /><set value='102410.0' /><set value='99969.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><set value='-54874.0' /><set value='-56824.0' /><set value='-58839.0' /><set value='-60923.0' /><set value='-63078.0' /><set value='-65306.0' /><set value='-67610.0' /><set value='-69992.0' /><set value='-72454.0' /><set value='-75000.0' /><set value='-77632.0' /><set value='-80352.0' /><set value='-83165.0' /><set value='-86072.0' /><set value='-89078.0' /><set value='-92185.0' /><set value='-95396.0' /><set value='-98715.0' /><set value='-102146.0' /><set value='-105692.0' /><set value='-109357.0' /><set value='-113144.0' /><set value='-117059.0' /><set value='-121105.0' /><set value='-125286.0' /><set value='-129606.0' /><set value='-134071.0' /><set value='-138685.0' /><set value='-143453.0' /><set value='-148380.0' /></dataset><dataset seriesName='Balance' color='4B7F80'><set value='1584543.0' /><set value='1615654.0' /><set value='1646454.0' /><set value='1676855.0' /><set value='1706760.0' /><set value='1736068.0' /><set value='1764666.0' /><set value='1792435.0' /><set value='1819246.0' /><set value='1844958.0' /><set value='1869422.0' /><set value='1892475.0' /><set value='1913945.0' /><set value='1933645.0' /><set value='1951374.0' /><set value='1966917.0' /><set value='1980044.0' /><set value='1990508.0' /><set value='1998044.0' /><set value='2002369.0' /><set value='2003180.0' /><set value='2000152.0' /><set value='1992940.0' /><set value='1981172.0' /><set value='1964453.0' /><set value='1942360.0' /><set value='1914442.0' /><set value='1880218.0' /><set value='1839175.0' /><set value='1790764.0' /></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 @ 5.50%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$109,497</td><td>$54,623</td><td>$54,874</td><td>$1,553,200</td><td>$86,217</td><td>$-54,874</td><td>$1,584,543</td></tr><tr><td role="rowheader" scope="row">2</td><td>112,828</td><td>56,004</td><td>56,824</td><td>1,584,543</td><td>87,935</td><td>-56,824</td><td>1,615,654</td></tr><tr><td role="rowheader" scope="row">3</td><td>116,260</td><td>57,421</td><td>58,839</td><td>1,615,654</td><td>89,639</td><td>-58,839</td><td>1,646,454</td></tr><tr><td role="rowheader" scope="row">4</td><td>119,796</td><td>58,873</td><td>60,923</td><td>1,646,454</td><td>91,323</td><td>-60,923</td><td>1,676,855</td></tr><tr><td role="rowheader" scope="row">5</td><td>123,440</td><td>60,362</td><td>63,078</td><td>1,676,855</td><td>92,983</td><td>-63,078</td><td>1,706,760</td></tr><tr><td role="rowheader" scope="row">6</td><td>127,194</td><td>61,888</td><td>65,306</td><td>1,706,760</td><td>94,614</td><td>-65,306</td><td>1,736,068</td></tr><tr><td role="rowheader" scope="row">7</td><td>131,063</td><td>63,453</td><td>67,610</td><td>1,736,068</td><td>96,208</td><td>-67,610</td><td>1,764,666</td></tr><tr><td role="rowheader" scope="row">8</td><td>135,049</td><td>65,058</td><td>69,992</td><td>1,764,666</td><td>97,761</td><td>-69,992</td><td>1,792,435</td></tr><tr><td role="rowheader" scope="row">9</td><td>139,157</td><td>66,703</td><td>72,454</td><td>1,792,435</td><td>99,264</td><td>-72,454</td><td>1,819,246</td></tr><tr><td role="rowheader" scope="row">10</td><td>143,389</td><td>68,390</td><td>75,000</td><td>1,819,246</td><td>100,712</td><td>-75,000</td><td>1,844,958</td></tr><tr><td role="rowheader" scope="row">11</td><td>147,751</td><td>70,119</td><td>77,632</td><td>1,844,958</td><td>102,095</td><td>-77,632</td><td>1,869,422</td></tr><tr><td role="rowheader" scope="row">12</td><td>152,245</td><td>71,892</td><td>80,352</td><td>1,869,422</td><td>103,406</td><td>-80,352</td><td>1,892,475</td></tr><tr><td role="rowheader" scope="row">13</td><td>156,875</td><td>73,710</td><td>83,165</td><td>1,892,475</td><td>104,635</td><td>-83,165</td><td>1,913,945</td></tr><tr><td role="rowheader" scope="row">14</td><td>161,647</td><td>75,574</td><td>86,072</td><td>1,913,945</td><td>105,772</td><td>-86,072</td><td>1,933,645</td></tr><tr><td role="rowheader" scope="row">15</td><td>166,564</td><td>77,486</td><td>89,078</td><td>1,933,645</td><td>106,807</td><td>-89,078</td><td>1,951,374</td></tr><tr><td role="rowheader" scope="row">16</td><td>171,630</td><td>79,445</td><td>92,185</td><td>1,951,374</td><td>107,728</td><td>-92,185</td><td>1,966,917</td></tr><tr><td role="rowheader" scope="row">17</td><td>176,850</td><td>81,454</td><td>95,396</td><td>1,966,917</td><td>108,523</td><td>-95,396</td><td>1,980,044</td></tr><tr><td role="rowheader" scope="row">18</td><td>182,229</td><td>83,514</td><td>98,715</td><td>1,980,044</td><td>109,179</td><td>-98,715</td><td>1,990,508</td></tr><tr><td role="rowheader" scope="row">19</td><td>187,772</td><td>85,626</td><td>102,146</td><td>1,990,508</td><td>109,682</td><td>-102,146</td><td>1,998,044</td></tr><tr><td role="rowheader" scope="row">20</td><td>193,483</td><td>87,791</td><td>105,692</td><td>1,998,044</td><td>110,017</td><td>-105,692</td><td>2,002,369</td></tr><tr><td role="rowheader" scope="row">21</td><td>199,368</td><td>90,011</td><td>109,357</td><td>2,002,369</td><td>110,167</td><td>-109,357</td><td>2,003,180</td></tr><tr><td role="rowheader" scope="row">22</td><td>205,432</td><td>92,288</td><td>113,144</td><td>2,003,180</td><td>110,117</td><td>-113,144</td><td>2,000,152</td></tr><tr><td role="rowheader" scope="row">23</td><td>211,680</td><td>94,621</td><td>117,059</td><td>2,000,152</td><td>109,846</td><td>-117,059</td><td>1,992,940</td></tr><tr><td role="rowheader" scope="row">24</td><td>218,119</td><td>97,014</td><td>121,105</td><td>1,992,940</td><td>109,337</td><td>-121,105</td><td>1,981,172</td></tr><tr><td role="rowheader" scope="row">25</td><td>224,753</td><td>99,468</td><td>125,286</td><td>1,981,172</td><td>108,566</td><td>-125,286</td><td>1,964,453</td></tr><tr><td role="rowheader" scope="row">26</td><td>231,589</td><td>101,983</td><td>129,606</td><td>1,964,453</td><td>107,513</td><td>-129,606</td><td>1,942,360</td></tr><tr><td role="rowheader" scope="row">27</td><td>238,633</td><td>104,562</td><td>134,071</td><td>1,942,360</td><td>106,154</td><td>-134,071</td><td>1,914,442</td></tr><tr><td role="rowheader" scope="row">28</td><td>245,892</td><td>107,206</td><td>138,685</td><td>1,914,442</td><td>104,461</td><td>-138,685</td><td>1,880,218</td></tr><tr><td role="rowheader" scope="row">29</td><td>253,371</td><td>109,917</td><td>143,453</td><td>1,880,218</td><td>102,410</td><td>-143,453</td><td>1,839,175</td></tr><tr><td role="rowheader" scope="row">30</td><td>261,077</td><td>112,697</td><td>148,380</td><td>1,839,175</td><td>99,969</td><td>-148,380</td><td>1,790,764</td></tr></table>