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='178233.0' /><set value='194953.0' /><set value='213240.0' /><set value='233244.0' /><set value='255124.0' /><set value='279056.0' /><set value='305234.0' /><set value='333867.0' /><set value='365186.0' /><set value='399443.0' /><set value='436913.0' /><set value='477898.0' /><set value='522729.0' /><set value='571764.0' /><set value='625400.0' /><set value='684066.0' /><set value='748237.0' /><set value='818426.0' /><set value='895200.0' /><set value='979176.0' /><set value='1071030.0' /><set value='1171500.0' /><set value='1281394.0' /><set value='1401598.0' /><set value='1533078.0' /><set value='1676891.0' /><set value='1834195.0' /><set value='2006255.0' /><set value='2194456.0' /><set value='2400311.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><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' color='4B7F80'><set value='2078233.0' /><set value='2273186.0' /><set value='2486426.0' /><set value='2719670.0' /><set value='2974794.0' /><set value='3253850.0' /><set value='3559084.0' /><set value='3892950.0' /><set value='4258136.0' /><set value='4657578.0' /><set value='5094491.0' /><set value='5572390.0' /><set value='6095118.0' /><set value='6666883.0' /><set value='7292282.0' /><set value='7976349.0' /><set value='8724585.0' /><set value='9543011.0' /><set value='1.0438212E7' /><set value='1.1417388E7' /><set value='1.2488418E7' /><set value='1.3659917E7' /><set value='1.4941312E7' /><set value='1.634291E7' /><set value='1.7875988E7' /><set value='1.9552879E7' /><set value='2.1387073E7' /><set value='2.3393328E7' /><set value='2.5587784E7' /><set value='2.7988095E7' /></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 @ 9.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$251,844</td><td>$251,844</td><td>$0</td><td>$1,900,000</td><td>$178,233</td><td>$0</td><td>$2,078,233</td></tr><tr><td role="rowheader" scope="row">2</td><td>259,504</td><td>259,504</td><td>0</td><td>2,078,233</td><td>194,953</td><td>0</td><td>2,273,186</td></tr><tr><td role="rowheader" scope="row">3</td><td>267,397</td><td>267,397</td><td>0</td><td>2,273,186</td><td>213,240</td><td>0</td><td>2,486,426</td></tr><tr><td role="rowheader" scope="row">4</td><td>275,530</td><td>275,530</td><td>0</td><td>2,486,426</td><td>233,244</td><td>0</td><td>2,719,670</td></tr><tr><td role="rowheader" scope="row">5</td><td>283,911</td><td>283,911</td><td>0</td><td>2,719,670</td><td>255,124</td><td>0</td><td>2,974,794</td></tr><tr><td role="rowheader" scope="row">6</td><td>292,546</td><td>292,546</td><td>0</td><td>2,974,794</td><td>279,056</td><td>0</td><td>3,253,850</td></tr><tr><td role="rowheader" scope="row">7</td><td>301,444</td><td>301,444</td><td>0</td><td>3,253,850</td><td>305,234</td><td>0</td><td>3,559,084</td></tr><tr><td role="rowheader" scope="row">8</td><td>310,613</td><td>310,613</td><td>0</td><td>3,559,084</td><td>333,867</td><td>0</td><td>3,892,950</td></tr><tr><td role="rowheader" scope="row">9</td><td>320,061</td><td>320,061</td><td>0</td><td>3,892,950</td><td>365,186</td><td>0</td><td>4,258,136</td></tr><tr><td role="rowheader" scope="row">10</td><td>329,796</td><td>329,796</td><td>0</td><td>4,258,136</td><td>399,443</td><td>0</td><td>4,657,578</td></tr><tr><td role="rowheader" scope="row">11</td><td>339,827</td><td>339,827</td><td>0</td><td>4,657,578</td><td>436,913</td><td>0</td><td>5,094,491</td></tr><tr><td role="rowheader" scope="row">12</td><td>350,163</td><td>350,163</td><td>0</td><td>5,094,491</td><td>477,898</td><td>0</td><td>5,572,390</td></tr><tr><td role="rowheader" scope="row">13</td><td>360,813</td><td>360,813</td><td>0</td><td>5,572,390</td><td>522,729</td><td>0</td><td>6,095,118</td></tr><tr><td role="rowheader" scope="row">14</td><td>371,788</td><td>371,788</td><td>0</td><td>6,095,118</td><td>571,764</td><td>0</td><td>6,666,883</td></tr><tr><td role="rowheader" scope="row">15</td><td>383,096</td><td>383,096</td><td>0</td><td>6,666,883</td><td>625,400</td><td>0</td><td>7,292,282</td></tr><tr><td role="rowheader" scope="row">16</td><td>394,748</td><td>394,748</td><td>0</td><td>7,292,282</td><td>684,066</td><td>0</td><td>7,976,349</td></tr><tr><td role="rowheader" scope="row">17</td><td>406,755</td><td>406,755</td><td>0</td><td>7,976,349</td><td>748,237</td><td>0</td><td>8,724,585</td></tr><tr><td role="rowheader" scope="row">18</td><td>419,127</td><td>419,127</td><td>0</td><td>8,724,585</td><td>818,426</td><td>0</td><td>9,543,011</td></tr><tr><td role="rowheader" scope="row">19</td><td>431,875</td><td>431,875</td><td>0</td><td>9,543,011</td><td>895,200</td><td>0</td><td>10,438,212</td></tr><tr><td role="rowheader" scope="row">20</td><td>445,011</td><td>445,011</td><td>0</td><td>10,438,212</td><td>979,176</td><td>0</td><td>11,417,388</td></tr><tr><td role="rowheader" scope="row">21</td><td>458,546</td><td>458,546</td><td>0</td><td>11,417,388</td><td>1,071,030</td><td>0</td><td>12,488,418</td></tr><tr><td role="rowheader" scope="row">22</td><td>472,494</td><td>472,494</td><td>0</td><td>12,488,418</td><td>1,171,500</td><td>0</td><td>13,659,917</td></tr><tr><td role="rowheader" scope="row">23</td><td>486,865</td><td>486,865</td><td>0</td><td>13,659,917</td><td>1,281,394</td><td>0</td><td>14,941,312</td></tr><tr><td role="rowheader" scope="row">24</td><td>501,673</td><td>501,673</td><td>0</td><td>14,941,312</td><td>1,401,598</td><td>0</td><td>16,342,910</td></tr><tr><td role="rowheader" scope="row">25</td><td>516,932</td><td>516,932</td><td>0</td><td>16,342,910</td><td>1,533,078</td><td>0</td><td>17,875,988</td></tr><tr><td role="rowheader" scope="row">26</td><td>532,655</td><td>532,655</td><td>0</td><td>17,875,988</td><td>1,676,891</td><td>0</td><td>19,552,879</td></tr><tr><td role="rowheader" scope="row">27</td><td>548,856</td><td>548,856</td><td>0</td><td>19,552,879</td><td>1,834,195</td><td>0</td><td>21,387,073</td></tr><tr><td role="rowheader" scope="row">28</td><td>565,550</td><td>565,550</td><td>0</td><td>21,387,073</td><td>2,006,255</td><td>0</td><td>23,393,328</td></tr><tr><td role="rowheader" scope="row">29</td><td>582,752</td><td>582,752</td><td>0</td><td>23,393,328</td><td>2,194,456</td><td>0</td><td>25,587,784</td></tr><tr><td role="rowheader" scope="row">30</td><td>600,477</td><td>600,477</td><td>0</td><td>25,587,784</td><td>2,400,311</td><td>0</td><td>27,988,095</td></tr></table>