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='123522.0' /><set value='131681.0' /><set value='140646.0' /><set value='150513.0' /><set value='161389.0' /><set value='173394.0' /><set value='186665.0' /><set value='201353.0' /><set value='217631.0' /><set value='235692.0' /><set value='255753.0' /><set value='278059.0' /><set value='302887.0' /><set value='330545.0' /><set value='361385.0' /><set value='395798.0' /><set value='434229.0' /><set value='477176.0' /><set value='525200.0' /><set value='578935.0' /><set value='639094.0' /><set value='706479.0' /><set value='781995.0' /><set value='866659.0' /><set value='961619.0' /><set value='1068168.0' /><set value='1187761.0' /><set value='1322039.0' /><set value='1472849.0' /><set value='1642272.0' /></dataset><dataset seriesName='Withdrawals'><set value='-58399.0' /><set value='-60175.0' /><set value='-62005.0' /><set value='-63891.0' /><set value='-65834.0' /><set value='-67837.0' /><set value='-69900.0' /><set value='-72026.0' /><set value='-74217.0' /><set value='-76474.0' /><set value='-78800.0' /><set value='-81197.0' /><set value='-83667.0' /><set value='-86212.0' /><set value='-88834.0' /><set value='-91536.0' /><set value='-94320.0' /><set value='-97189.0' /><set value='-100145.0' /><set value='-103191.0' /><set value='-106330.0' /><set value='-109564.0' /><set value='-112896.0' /><set value='-116330.0' /><set value='-119868.0' /><set value='-123514.0' /><set value='-127271.0' /><set value='-131142.0' /><set value='-135131.0' /><set value='-139241.0' /></dataset><dataset seriesName='Balance'><set value='1065123.0' /><set value='1136629.0' /><set value='1215270.0' /><set value='1301891.0' /><set value='1397446.0' /><set value='1503003.0' /><set value='1619767.0' /><set value='1749094.0' /><set value='1892508.0' /><set value='2051726.0' /><set value='2228678.0' /><set value='2425540.0' /><set value='2644760.0' /><set value='2889094.0' /><set value='3161645.0' /><set value='3465907.0' /><set value='3805816.0' /><set value='4185803.0' /><set value='4610858.0' /><set value='5086603.0' /><set value='5619367.0' /><set value='6216283.0' /><set value='6885381.0' /><set value='7635710.0' /><set value='8477460.0' /><set value='9422114.0' /><set value='1.0482604E7' /><set value='1.1673501E7' /><set value='1.3011219E7' /><set value='1.451425E7' /></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 @ 12.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$72,998</td><td>$14,600</td><td>$58,399</td><td>$1,000,000</td><td>$123,522</td><td>$-58,399</td><td>$1,065,123</td></tr><tr><td role="rowheader" scope="row">2</td><td>75,219</td><td>15,044</td><td>60,175</td><td>1,065,123</td><td>131,681</td><td>-60,175</td><td>1,136,629</td></tr><tr><td role="rowheader" scope="row">3</td><td>77,506</td><td>15,501</td><td>62,005</td><td>1,136,629</td><td>140,646</td><td>-62,005</td><td>1,215,270</td></tr><tr><td role="rowheader" scope="row">4</td><td>79,864</td><td>15,973</td><td>63,891</td><td>1,215,270</td><td>150,513</td><td>-63,891</td><td>1,301,891</td></tr><tr><td role="rowheader" scope="row">5</td><td>82,293</td><td>16,459</td><td>65,834</td><td>1,301,891</td><td>161,389</td><td>-65,834</td><td>1,397,446</td></tr><tr><td role="rowheader" scope="row">6</td><td>84,796</td><td>16,959</td><td>67,837</td><td>1,397,446</td><td>173,394</td><td>-67,837</td><td>1,503,003</td></tr><tr><td role="rowheader" scope="row">7</td><td>87,375</td><td>17,475</td><td>69,900</td><td>1,503,003</td><td>186,665</td><td>-69,900</td><td>1,619,767</td></tr><tr><td role="rowheader" scope="row">8</td><td>90,033</td><td>18,007</td><td>72,026</td><td>1,619,767</td><td>201,353</td><td>-72,026</td><td>1,749,094</td></tr><tr><td role="rowheader" scope="row">9</td><td>92,771</td><td>18,554</td><td>74,217</td><td>1,749,094</td><td>217,631</td><td>-74,217</td><td>1,892,508</td></tr><tr><td role="rowheader" scope="row">10</td><td>95,593</td><td>19,119</td><td>76,474</td><td>1,892,508</td><td>235,692</td><td>-76,474</td><td>2,051,726</td></tr><tr><td role="rowheader" scope="row">11</td><td>98,501</td><td>19,700</td><td>78,800</td><td>2,051,726</td><td>255,753</td><td>-78,800</td><td>2,228,678</td></tr><tr><td role="rowheader" scope="row">12</td><td>101,496</td><td>20,299</td><td>81,197</td><td>2,228,678</td><td>278,059</td><td>-81,197</td><td>2,425,540</td></tr><tr><td role="rowheader" scope="row">13</td><td>104,584</td><td>20,917</td><td>83,667</td><td>2,425,540</td><td>302,887</td><td>-83,667</td><td>2,644,760</td></tr><tr><td role="rowheader" scope="row">14</td><td>107,765</td><td>21,553</td><td>86,212</td><td>2,644,760</td><td>330,545</td><td>-86,212</td><td>2,889,094</td></tr><tr><td role="rowheader" scope="row">15</td><td>111,042</td><td>22,208</td><td>88,834</td><td>2,889,094</td><td>361,385</td><td>-88,834</td><td>3,161,645</td></tr><tr><td role="rowheader" scope="row">16</td><td>114,420</td><td>22,884</td><td>91,536</td><td>3,161,645</td><td>395,798</td><td>-91,536</td><td>3,465,907</td></tr><tr><td role="rowheader" scope="row">17</td><td>117,900</td><td>23,580</td><td>94,320</td><td>3,465,907</td><td>434,229</td><td>-94,320</td><td>3,805,816</td></tr><tr><td role="rowheader" scope="row">18</td><td>121,486</td><td>24,297</td><td>97,189</td><td>3,805,816</td><td>477,176</td><td>-97,189</td><td>4,185,803</td></tr><tr><td role="rowheader" scope="row">19</td><td>125,181</td><td>25,036</td><td>100,145</td><td>4,185,803</td><td>525,200</td><td>-100,145</td><td>4,610,858</td></tr><tr><td role="rowheader" scope="row">20</td><td>128,989</td><td>25,798</td><td>103,191</td><td>4,610,858</td><td>578,935</td><td>-103,191</td><td>5,086,603</td></tr><tr><td role="rowheader" scope="row">21</td><td>132,912</td><td>26,582</td><td>106,330</td><td>5,086,603</td><td>639,094</td><td>-106,330</td><td>5,619,367</td></tr><tr><td role="rowheader" scope="row">22</td><td>136,955</td><td>27,391</td><td>109,564</td><td>5,619,367</td><td>706,479</td><td>-109,564</td><td>6,216,283</td></tr><tr><td role="rowheader" scope="row">23</td><td>141,120</td><td>28,224</td><td>112,896</td><td>6,216,283</td><td>781,995</td><td>-112,896</td><td>6,885,381</td></tr><tr><td role="rowheader" scope="row">24</td><td>145,413</td><td>29,083</td><td>116,330</td><td>6,885,381</td><td>866,659</td><td>-116,330</td><td>7,635,710</td></tr><tr><td role="rowheader" scope="row">25</td><td>149,835</td><td>29,967</td><td>119,868</td><td>7,635,710</td><td>961,619</td><td>-119,868</td><td>8,477,460</td></tr><tr><td role="rowheader" scope="row">26</td><td>154,393</td><td>30,879</td><td>123,514</td><td>8,477,460</td><td>1,068,168</td><td>-123,514</td><td>9,422,114</td></tr><tr><td role="rowheader" scope="row">27</td><td>159,089</td><td>31,818</td><td>127,271</td><td>9,422,114</td><td>1,187,761</td><td>-127,271</td><td>10,482,604</td></tr><tr><td role="rowheader" scope="row">28</td><td>163,928</td><td>32,786</td><td>131,142</td><td>10,482,604</td><td>1,322,039</td><td>-131,142</td><td>11,673,501</td></tr><tr><td role="rowheader" scope="row">29</td><td>168,914</td><td>33,783</td><td>135,131</td><td>11,673,501</td><td>1,472,849</td><td>-135,131</td><td>13,011,219</td></tr><tr><td role="rowheader" scope="row">30</td><td>174,051</td><td>34,810</td><td>139,241</td><td>13,011,219</td><td>1,642,272</td><td>-139,241</td><td>14,514,250</td></tr></table>