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='53071.0' /><set value='55469.0' /><set value='57964.0' /><set value='60562.0' /><set value='63266.0' /><set value='66084.0' /><set value='69019.0' /><set value='72078.0' /><set value='75266.0' /><set value='78591.0' /><set value='82059.0' /><set value='85676.0' /><set value='89451.0' /><set value='93391.0' /><set value='97506.0' /><set value='101803.0' /><set value='106292.0' /><set value='110984.0' /><set value='115889.0' /><set value='121017.0' /><set value='126381.0' /><set value='131993.0' /><set value='137867.0' /><set value='144017.0' /><set value='150457.0' /><set value='157203.0' /><set value='164272.0' /><set value='171681.0' /><set value='179450.0' /><set value='187598.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-16856.0' /><set value='-17781.0' /><set value='-18734.0' /><set value='-19717.0' /><set value='-20729.0' /><set value='-21772.0' /><set value='-22846.0' /><set value='-23954.0' /><set value='-25095.0' /><set value='-26270.0' /><set value='-27482.0' /><set value='-28730.0' /><set value='-30017.0' /><set value='-31342.0' /><set value='-32708.0' /><set value='-34115.0' /><set value='-35565.0' /><set value='-37059.0' /><set value='-38599.0' /><set value='-40185.0' /><set value='-41820.0' /><set value='-43504.0' /><set value='-45240.0' /><set value='-47029.0' /><set value='-48871.0' /><set value='-50770.0' /><set value='-52727.0' /><set value='-54743.0' /><set value='-56821.0' /><set value='-58961.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='836215.0' /><set value='873903.0' /><set value='913132.0' /><set value='953977.0' /><set value='996515.0' /><set value='1040827.0' /><set value='1087000.0' /><set value='1135124.0' /><set value='1185296.0' /><set value='1237617.0' /><set value='1292193.0' /><set value='1349139.0' /><set value='1408574.0' /><set value='1470623.0' /><set value='1535421.0' /><set value='1603109.0' /><set value='1673837.0' /><set value='1747762.0' /><set value='1825051.0' /><set value='1905883.0' /><set value='1990444.0' /><set value='2078933.0' /><set value='2171560.0' /><set value='2268548.0' /><set value='2370134.0' /><set value='2476566.0' /><set value='2588111.0' /><set value='2705049.0' /><set value='2827678.0' /><set value='2956315.0' /></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>$30,416</td><td>$13,560</td><td>$16,856</td><td>$800,000</td><td>$53,071</td><td>$-16,856</td><td>$836,215</td></tr><tr><td role="rowheader" scope="row">2</td><td>31,341</td><td>13,560</td><td>17,781</td><td>836,215</td><td>55,469</td><td>-17,781</td><td>873,903</td></tr><tr><td role="rowheader" scope="row">3</td><td>32,294</td><td>13,560</td><td>18,734</td><td>873,903</td><td>57,964</td><td>-18,734</td><td>913,132</td></tr><tr><td role="rowheader" scope="row">4</td><td>33,277</td><td>13,560</td><td>19,717</td><td>913,132</td><td>60,562</td><td>-19,717</td><td>953,977</td></tr><tr><td role="rowheader" scope="row">5</td><td>34,289</td><td>13,560</td><td>20,729</td><td>953,977</td><td>63,266</td><td>-20,729</td><td>996,515</td></tr><tr><td role="rowheader" scope="row">6</td><td>35,332</td><td>13,560</td><td>21,772</td><td>996,515</td><td>66,084</td><td>-21,772</td><td>1,040,827</td></tr><tr><td role="rowheader" scope="row">7</td><td>36,406</td><td>13,560</td><td>22,846</td><td>1,040,827</td><td>69,019</td><td>-22,846</td><td>1,087,000</td></tr><tr><td role="rowheader" scope="row">8</td><td>37,514</td><td>13,560</td><td>23,954</td><td>1,087,000</td><td>72,078</td><td>-23,954</td><td>1,135,124</td></tr><tr><td role="rowheader" scope="row">9</td><td>38,655</td><td>13,560</td><td>25,095</td><td>1,135,124</td><td>75,266</td><td>-25,095</td><td>1,185,296</td></tr><tr><td role="rowheader" scope="row">10</td><td>39,830</td><td>13,560</td><td>26,270</td><td>1,185,296</td><td>78,591</td><td>-26,270</td><td>1,237,617</td></tr><tr><td role="rowheader" scope="row">11</td><td>41,042</td><td>13,560</td><td>27,482</td><td>1,237,617</td><td>82,059</td><td>-27,482</td><td>1,292,193</td></tr><tr><td role="rowheader" scope="row">12</td><td>42,290</td><td>13,560</td><td>28,730</td><td>1,292,193</td><td>85,676</td><td>-28,730</td><td>1,349,139</td></tr><tr><td role="rowheader" scope="row">13</td><td>43,577</td><td>13,560</td><td>30,017</td><td>1,349,139</td><td>89,451</td><td>-30,017</td><td>1,408,574</td></tr><tr><td role="rowheader" scope="row">14</td><td>44,902</td><td>13,560</td><td>31,342</td><td>1,408,574</td><td>93,391</td><td>-31,342</td><td>1,470,623</td></tr><tr><td role="rowheader" scope="row">15</td><td>46,268</td><td>13,560</td><td>32,708</td><td>1,470,623</td><td>97,506</td><td>-32,708</td><td>1,535,421</td></tr><tr><td role="rowheader" scope="row">16</td><td>47,675</td><td>13,560</td><td>34,115</td><td>1,535,421</td><td>101,803</td><td>-34,115</td><td>1,603,109</td></tr><tr><td role="rowheader" scope="row">17</td><td>49,125</td><td>13,560</td><td>35,565</td><td>1,603,109</td><td>106,292</td><td>-35,565</td><td>1,673,837</td></tr><tr><td role="rowheader" scope="row">18</td><td>50,619</td><td>13,560</td><td>37,059</td><td>1,673,837</td><td>110,984</td><td>-37,059</td><td>1,747,762</td></tr><tr><td role="rowheader" scope="row">19</td><td>52,159</td><td>13,560</td><td>38,599</td><td>1,747,762</td><td>115,889</td><td>-38,599</td><td>1,825,051</td></tr><tr><td role="rowheader" scope="row">20</td><td>53,745</td><td>13,560</td><td>40,185</td><td>1,825,051</td><td>121,017</td><td>-40,185</td><td>1,905,883</td></tr><tr><td role="rowheader" scope="row">21</td><td>55,380</td><td>13,560</td><td>41,820</td><td>1,905,883</td><td>126,381</td><td>-41,820</td><td>1,990,444</td></tr><tr><td role="rowheader" scope="row">22</td><td>57,064</td><td>13,560</td><td>43,504</td><td>1,990,444</td><td>131,993</td><td>-43,504</td><td>2,078,933</td></tr><tr><td role="rowheader" scope="row">23</td><td>58,800</td><td>13,560</td><td>45,240</td><td>2,078,933</td><td>137,867</td><td>-45,240</td><td>2,171,560</td></tr><tr><td role="rowheader" scope="row">24</td><td>60,589</td><td>13,560</td><td>47,029</td><td>2,171,560</td><td>144,017</td><td>-47,029</td><td>2,268,548</td></tr><tr><td role="rowheader" scope="row">25</td><td>62,431</td><td>13,560</td><td>48,871</td><td>2,268,548</td><td>150,457</td><td>-48,871</td><td>2,370,134</td></tr><tr><td role="rowheader" scope="row">26</td><td>64,330</td><td>13,560</td><td>50,770</td><td>2,370,134</td><td>157,203</td><td>-50,770</td><td>2,476,566</td></tr><tr><td role="rowheader" scope="row">27</td><td>66,287</td><td>13,560</td><td>52,727</td><td>2,476,566</td><td>164,272</td><td>-52,727</td><td>2,588,111</td></tr><tr><td role="rowheader" scope="row">28</td><td>68,303</td><td>13,560</td><td>54,743</td><td>2,588,111</td><td>171,681</td><td>-54,743</td><td>2,705,049</td></tr><tr><td role="rowheader" scope="row">29</td><td>70,381</td><td>13,560</td><td>56,821</td><td>2,705,049</td><td>179,450</td><td>-56,821</td><td>2,827,678</td></tr><tr><td role="rowheader" scope="row">30</td><td>72,521</td><td>13,560</td><td>58,961</td><td>2,827,678</td><td>187,598</td><td>-58,961</td><td>2,956,315</td></tr></table>