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='60246.0' /><set value='64197.0' /><set value='68384.0' /><set value='72819.0' /><set value='77520.0' /><set value='82502.0' /><set value='87784.0' /><set value='93385.0' /><set value='99325.0' /><set value='105625.0' /><set value='112309.0' /><set value='119402.0' /><set value='126928.0' /><set value='134917.0' /><set value='143398.0' /><set value='152402.0' /><set value='161963.0' /><set value='172117.0' /><set value='182903.0' /><set value='194360.0' /><set value='206534.0' /><set value='219469.0' /><set value='233216.0' /><set value='247827.0' /><set value='263358.0' /><set value='279869.0' /><set value='297425.0' /><set value='316092.0' /><set value='335943.0' /><set value='357057.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-1040.0' /><set value='-1484.0' /><set value='-1941.0' /><set value='-2413.0' /><set value='-2899.0' /><set value='-3399.0' /><set value='-3915.0' /><set value='-4447.0' /><set value='-4994.0' /><set value='-5559.0' /><set value='-6140.0' /><set value='-6739.0' /><set value='-7357.0' /><set value='-7993.0' /><set value='-8648.0' /><set value='-9324.0' /><set value='-10020.0' /><set value='-10737.0' /><set value='-11476.0' /><set value='-12238.0' /><set value='-13022.0' /><set value='-13831.0' /><set value='-14664.0' /><set value='-15523.0' /><set value='-16407.0' /><set value='-17319.0' /><set value='-18258.0' /><set value='-19226.0' /><set value='-20223.0' /><set value='-21250.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='959206.0' /><set value='1021919.0' /><set value='1088362.0' /><set value='1158768.0' /><set value='1233389.0' /><set value='1312492.0' /><set value='1396361.0' /><set value='1485299.0' /><set value='1579630.0' /><set value='1679697.0' /><set value='1785866.0' /><set value='1898528.0' /><set value='2018100.0' /><set value='2145024.0' /><set value='2279773.0' /><set value='2422850.0' /><set value='2574793.0' /><set value='2736173.0' /><set value='2907599.0' /><set value='3089722.0' /><set value='3283233.0' /><set value='3488871.0' /><set value='3707423.0' /><set value='3939728.0' /><set value='4186679.0' /><set value='4449229.0' /><set value='4728396.0' /><set value='5025262.0' /><set value='5340983.0' /><set value='5676789.0' /></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 @ 6.50%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$14,600</td><td>$13,560</td><td>$1,040</td><td>$900,000</td><td>$60,246</td><td>$-1,040</td><td>$959,206</td></tr><tr><td role="rowheader" scope="row">2</td><td>15,044</td><td>13,560</td><td>1,484</td><td>959,206</td><td>64,197</td><td>-1,484</td><td>1,021,919</td></tr><tr><td role="rowheader" scope="row">3</td><td>15,501</td><td>13,560</td><td>1,941</td><td>1,021,919</td><td>68,384</td><td>-1,941</td><td>1,088,362</td></tr><tr><td role="rowheader" scope="row">4</td><td>15,973</td><td>13,560</td><td>2,413</td><td>1,088,362</td><td>72,819</td><td>-2,413</td><td>1,158,768</td></tr><tr><td role="rowheader" scope="row">5</td><td>16,459</td><td>13,560</td><td>2,899</td><td>1,158,768</td><td>77,520</td><td>-2,899</td><td>1,233,389</td></tr><tr><td role="rowheader" scope="row">6</td><td>16,959</td><td>13,560</td><td>3,399</td><td>1,233,389</td><td>82,502</td><td>-3,399</td><td>1,312,492</td></tr><tr><td role="rowheader" scope="row">7</td><td>17,475</td><td>13,560</td><td>3,915</td><td>1,312,492</td><td>87,784</td><td>-3,915</td><td>1,396,361</td></tr><tr><td role="rowheader" scope="row">8</td><td>18,007</td><td>13,560</td><td>4,447</td><td>1,396,361</td><td>93,385</td><td>-4,447</td><td>1,485,299</td></tr><tr><td role="rowheader" scope="row">9</td><td>18,554</td><td>13,560</td><td>4,994</td><td>1,485,299</td><td>99,325</td><td>-4,994</td><td>1,579,630</td></tr><tr><td role="rowheader" scope="row">10</td><td>19,119</td><td>13,560</td><td>5,559</td><td>1,579,630</td><td>105,625</td><td>-5,559</td><td>1,679,697</td></tr><tr><td role="rowheader" scope="row">11</td><td>19,700</td><td>13,560</td><td>6,140</td><td>1,679,697</td><td>112,309</td><td>-6,140</td><td>1,785,866</td></tr><tr><td role="rowheader" scope="row">12</td><td>20,299</td><td>13,560</td><td>6,739</td><td>1,785,866</td><td>119,402</td><td>-6,739</td><td>1,898,528</td></tr><tr><td role="rowheader" scope="row">13</td><td>20,917</td><td>13,560</td><td>7,357</td><td>1,898,528</td><td>126,928</td><td>-7,357</td><td>2,018,100</td></tr><tr><td role="rowheader" scope="row">14</td><td>21,553</td><td>13,560</td><td>7,993</td><td>2,018,100</td><td>134,917</td><td>-7,993</td><td>2,145,024</td></tr><tr><td role="rowheader" scope="row">15</td><td>22,208</td><td>13,560</td><td>8,648</td><td>2,145,024</td><td>143,398</td><td>-8,648</td><td>2,279,773</td></tr><tr><td role="rowheader" scope="row">16</td><td>22,884</td><td>13,560</td><td>9,324</td><td>2,279,773</td><td>152,402</td><td>-9,324</td><td>2,422,850</td></tr><tr><td role="rowheader" scope="row">17</td><td>23,580</td><td>13,560</td><td>10,020</td><td>2,422,850</td><td>161,963</td><td>-10,020</td><td>2,574,793</td></tr><tr><td role="rowheader" scope="row">18</td><td>24,297</td><td>13,560</td><td>10,737</td><td>2,574,793</td><td>172,117</td><td>-10,737</td><td>2,736,173</td></tr><tr><td role="rowheader" scope="row">19</td><td>25,036</td><td>13,560</td><td>11,476</td><td>2,736,173</td><td>182,903</td><td>-11,476</td><td>2,907,599</td></tr><tr><td role="rowheader" scope="row">20</td><td>25,798</td><td>13,560</td><td>12,238</td><td>2,907,599</td><td>194,360</td><td>-12,238</td><td>3,089,722</td></tr><tr><td role="rowheader" scope="row">21</td><td>26,582</td><td>13,560</td><td>13,022</td><td>3,089,722</td><td>206,534</td><td>-13,022</td><td>3,283,233</td></tr><tr><td role="rowheader" scope="row">22</td><td>27,391</td><td>13,560</td><td>13,831</td><td>3,283,233</td><td>219,469</td><td>-13,831</td><td>3,488,871</td></tr><tr><td role="rowheader" scope="row">23</td><td>28,224</td><td>13,560</td><td>14,664</td><td>3,488,871</td><td>233,216</td><td>-14,664</td><td>3,707,423</td></tr><tr><td role="rowheader" scope="row">24</td><td>29,083</td><td>13,560</td><td>15,523</td><td>3,707,423</td><td>247,827</td><td>-15,523</td><td>3,939,728</td></tr><tr><td role="rowheader" scope="row">25</td><td>29,967</td><td>13,560</td><td>16,407</td><td>3,939,728</td><td>263,358</td><td>-16,407</td><td>4,186,679</td></tr><tr><td role="rowheader" scope="row">26</td><td>30,879</td><td>13,560</td><td>17,319</td><td>4,186,679</td><td>279,869</td><td>-17,319</td><td>4,449,229</td></tr><tr><td role="rowheader" scope="row">27</td><td>31,818</td><td>13,560</td><td>18,258</td><td>4,449,229</td><td>297,425</td><td>-18,258</td><td>4,728,396</td></tr><tr><td role="rowheader" scope="row">28</td><td>32,786</td><td>13,560</td><td>19,226</td><td>4,728,396</td><td>316,092</td><td>-19,226</td><td>5,025,262</td></tr><tr><td role="rowheader" scope="row">29</td><td>33,783</td><td>13,560</td><td>20,223</td><td>5,025,262</td><td>335,943</td><td>-20,223</td><td>5,340,983</td></tr><tr><td role="rowheader" scope="row">30</td><td>34,810</td><td>13,560</td><td>21,250</td><td>5,340,983</td><td>357,057</td><td>-21,250</td><td>5,676,789</td></tr></table>