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'><set value='63713.0' /><set value='67643.0' /><set value='71815.0' /><set value='76244.0' /><set value='80947.0' /><set value='85940.0' /><set value='91240.0' /><set value='96868.0' /><set value='102842.0' /><set value='109185.0' /><set value='115920.0' /><set value='123069.0' /><set value='130660.0' /><set value='138719.0' /><set value='147275.0' /><set value='156358.0' /><set value='166002.0' /><set value='176241.0' /><set value='187111.0' /><set value='198651.0' /><set value='210904.0' /><set value='223912.0' /><set value='237722.0' /><set value='252384.0' /><set value='267951.0' /><set value='284477.0' /><set value='302023.0' /><set value='320652.0' /><set value='340429.0' /><set value='361425.0' /></dataset><dataset seriesName='Withdrawals'><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /></dataset><dataset seriesName='Balance'><set value='1096713.0' /><set value='1164356.0' /><set value='1236171.0' /><set value='1312415.0' /><set value='1393362.0' /><set value='1479302.0' /><set value='1570542.0' /><set value='1667409.0' /><set value='1770252.0' /><set value='1879437.0' /><set value='1995356.0' /><set value='2118426.0' /><set value='2249085.0' /><set value='2387804.0' /><set value='2535079.0' /><set value='2691437.0' /><set value='2857439.0' /><set value='3033679.0' /><set value='3220790.0' /><set value='3419441.0' /><set value='3630345.0' /><set value='3854257.0' /><set value='4091979.0' /><set value='4344363.0' /><set value='4612314.0' /><set value='4896791.0' /><set value='5198815.0' /><set value='5519466.0' /><set value='5859895.0' /><set value='6221320.0' /></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>$0</td><td>$39,310</td><td>$0</td><td>$1,033,000</td><td>$63,713</td><td>$0</td><td>$1,096,713</td></tr><tr><td role="rowheader" scope="row">2</td><td>0</td><td>40,505</td><td>0</td><td>1,096,713</td><td>67,643</td><td>0</td><td>1,164,356</td></tr><tr><td role="rowheader" scope="row">3</td><td>0</td><td>41,737</td><td>0</td><td>1,164,356</td><td>71,815</td><td>0</td><td>1,236,171</td></tr><tr><td role="rowheader" scope="row">4</td><td>0</td><td>43,007</td><td>0</td><td>1,236,171</td><td>76,244</td><td>0</td><td>1,312,415</td></tr><tr><td role="rowheader" scope="row">5</td><td>0</td><td>44,315</td><td>0</td><td>1,312,415</td><td>80,947</td><td>0</td><td>1,393,362</td></tr><tr><td role="rowheader" scope="row">6</td><td>0</td><td>45,663</td><td>0</td><td>1,393,362</td><td>85,940</td><td>0</td><td>1,479,302</td></tr><tr><td role="rowheader" scope="row">7</td><td>0</td><td>47,052</td><td>0</td><td>1,479,302</td><td>91,240</td><td>0</td><td>1,570,542</td></tr><tr><td role="rowheader" scope="row">8</td><td>0</td><td>48,483</td><td>0</td><td>1,570,542</td><td>96,868</td><td>0</td><td>1,667,409</td></tr><tr><td role="rowheader" scope="row">9</td><td>0</td><td>49,957</td><td>0</td><td>1,667,409</td><td>102,842</td><td>0</td><td>1,770,252</td></tr><tr><td role="rowheader" scope="row">10</td><td>0</td><td>51,477</td><td>0</td><td>1,770,252</td><td>109,185</td><td>0</td><td>1,879,437</td></tr><tr><td role="rowheader" scope="row">11</td><td>0</td><td>53,043</td><td>0</td><td>1,879,437</td><td>115,920</td><td>0</td><td>1,995,356</td></tr><tr><td role="rowheader" scope="row">12</td><td>0</td><td>54,656</td><td>0</td><td>1,995,356</td><td>123,069</td><td>0</td><td>2,118,426</td></tr><tr><td role="rowheader" scope="row">13</td><td>0</td><td>56,318</td><td>0</td><td>2,118,426</td><td>130,660</td><td>0</td><td>2,249,085</td></tr><tr><td role="rowheader" scope="row">14</td><td>0</td><td>58,031</td><td>0</td><td>2,249,085</td><td>138,719</td><td>0</td><td>2,387,804</td></tr><tr><td role="rowheader" scope="row">15</td><td>0</td><td>59,796</td><td>0</td><td>2,387,804</td><td>147,275</td><td>0</td><td>2,535,079</td></tr><tr><td role="rowheader" scope="row">16</td><td>0</td><td>61,615</td><td>0</td><td>2,535,079</td><td>156,358</td><td>0</td><td>2,691,437</td></tr><tr><td role="rowheader" scope="row">17</td><td>0</td><td>63,489</td><td>0</td><td>2,691,437</td><td>166,002</td><td>0</td><td>2,857,439</td></tr><tr><td role="rowheader" scope="row">18</td><td>0</td><td>65,420</td><td>0</td><td>2,857,439</td><td>176,241</td><td>0</td><td>3,033,679</td></tr><tr><td role="rowheader" scope="row">19</td><td>0</td><td>67,410</td><td>0</td><td>3,033,679</td><td>187,111</td><td>0</td><td>3,220,790</td></tr><tr><td role="rowheader" scope="row">20</td><td>0</td><td>69,460</td><td>0</td><td>3,220,790</td><td>198,651</td><td>0</td><td>3,419,441</td></tr><tr><td role="rowheader" scope="row">21</td><td>0</td><td>71,573</td><td>0</td><td>3,419,441</td><td>210,904</td><td>0</td><td>3,630,345</td></tr><tr><td role="rowheader" scope="row">22</td><td>0</td><td>73,750</td><td>0</td><td>3,630,345</td><td>223,912</td><td>0</td><td>3,854,257</td></tr><tr><td role="rowheader" scope="row">23</td><td>0</td><td>75,993</td><td>0</td><td>3,854,257</td><td>237,722</td><td>0</td><td>4,091,979</td></tr><tr><td role="rowheader" scope="row">24</td><td>0</td><td>78,305</td><td>0</td><td>4,091,979</td><td>252,384</td><td>0</td><td>4,344,363</td></tr><tr><td role="rowheader" scope="row">25</td><td>0</td><td>80,686</td><td>0</td><td>4,344,363</td><td>267,951</td><td>0</td><td>4,612,314</td></tr><tr><td role="rowheader" scope="row">26</td><td>0</td><td>83,141</td><td>0</td><td>4,612,314</td><td>284,477</td><td>0</td><td>4,896,791</td></tr><tr><td role="rowheader" scope="row">27</td><td>0</td><td>85,669</td><td>0</td><td>4,896,791</td><td>302,023</td><td>0</td><td>5,198,815</td></tr><tr><td role="rowheader" scope="row">28</td><td>0</td><td>88,275</td><td>0</td><td>5,198,815</td><td>320,652</td><td>0</td><td>5,519,466</td></tr><tr><td role="rowheader" scope="row">29</td><td>0</td><td>90,960</td><td>0</td><td>5,519,466</td><td>340,429</td><td>0</td><td>5,859,895</td></tr><tr><td role="rowheader" scope="row">30</td><td>0</td><td>93,727</td><td>0</td><td>5,859,895</td><td>361,425</td><td>0</td><td>6,221,320</td></tr></table>