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='223459.0' /><set value='222245.0' /><set value='220975.0' /><set value='219649.0' /><set value='218265.0' /><set value='216823.0' /><set value='215320.0' /><set value='213756.0' /><set value='212129.0' /><set value='210438.0' /><set value='208682.0' /><set value='206860.0' /><set value='204969.0' /><set value='203009.0' /><set value='200978.0' /><set value='198874.0' /><set value='196697.0' /><set value='194445.0' /><set value='192116.0' /><set value='189709.0' /><set value='187223.0' /><set value='184655.0' /><set value='182004.0' /><set value='179269.0' /><set value='176448.0' /><set value='173540.0' /><set value='170543.0' /><set value='167454.0' /><set value='164273.0' /><set value='160998.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-260632.0' /><set value='-261125.0' /><set value='-261601.0' /><set value='-262058.0' /><set value='-262496.0' /><set value='-262914.0' /><set value='-263312.0' /><set value='-263688.0' /><set value='-264042.0' /><set value='-264373.0' /><set value='-264681.0' /><set value='-264965.0' /><set value='-265224.0' /><set value='-265457.0' /><set value='-265663.0' /><set value='-265843.0' /><set value='-265993.0' /><set value='-266115.0' /><set value='-266207.0' /><set value='-266268.0' /><set value='-266297.0' /><set value='-266293.0' /><set value='-266255.0' /><set value='-266183.0' /><set value='-266074.0' /><set value='-265928.0' /><set value='-265744.0' /><set value='-265521.0' /><set value='-265258.0' /><set value='-264953.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='6962828.0' /><set value='6923947.0' /><set value='6883321.0' /><set value='6840911.0' /><set value='6796680.0' /><set value='6750589.0' /><set value='6702597.0' /><set value='6652666.0' /><set value='6600753.0' /><set value='6546819.0' /><set value='6490820.0' /><set value='6432715.0' /><set value='6372460.0' /><set value='6310012.0' /><set value='6245326.0' /><set value='6178358.0' /><set value='6109062.0' /><set value='6037392.0' /><set value='5963301.0' /><set value='5886742.0' /><set value='5807668.0' /><set value='5726030.0' /><set value='5641779.0' /><set value='5554866.0' /><set value='5465241.0' /><set value='5372852.0' /><set value='5277650.0' /><set value='5179583.0' /><set value='5078599.0' /><set value='4974644.0' /></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 @ 3.20%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$300,688</td><td>$40,057</td><td>$260,632</td><td>$7,000,000</td><td>$223,459</td><td>$-260,632</td><td>$6,962,828</td></tr><tr><td role="rowheader" scope="row">2</td><td>302,195</td><td>41,070</td><td>261,125</td><td>6,962,828</td><td>222,245</td><td>-261,125</td><td>6,923,947</td></tr><tr><td role="rowheader" scope="row">3</td><td>303,710</td><td>42,108</td><td>261,601</td><td>6,923,947</td><td>220,975</td><td>-261,601</td><td>6,883,321</td></tr><tr><td role="rowheader" scope="row">4</td><td>305,232</td><td>43,173</td><td>262,058</td><td>6,883,321</td><td>219,649</td><td>-262,058</td><td>6,840,911</td></tr><tr><td role="rowheader" scope="row">5</td><td>306,761</td><td>44,265</td><td>262,496</td><td>6,840,911</td><td>218,265</td><td>-262,496</td><td>6,796,680</td></tr><tr><td role="rowheader" scope="row">6</td><td>308,299</td><td>45,385</td><td>262,914</td><td>6,796,680</td><td>216,823</td><td>-262,914</td><td>6,750,589</td></tr><tr><td role="rowheader" scope="row">7</td><td>309,844</td><td>46,532</td><td>263,312</td><td>6,750,589</td><td>215,320</td><td>-263,312</td><td>6,702,597</td></tr><tr><td role="rowheader" scope="row">8</td><td>311,397</td><td>47,709</td><td>263,688</td><td>6,702,597</td><td>213,756</td><td>-263,688</td><td>6,652,666</td></tr><tr><td role="rowheader" scope="row">9</td><td>312,957</td><td>48,915</td><td>264,042</td><td>6,652,666</td><td>212,129</td><td>-264,042</td><td>6,600,753</td></tr><tr><td role="rowheader" scope="row">10</td><td>314,526</td><td>50,152</td><td>264,373</td><td>6,600,753</td><td>210,438</td><td>-264,373</td><td>6,546,819</td></tr><tr><td role="rowheader" scope="row">11</td><td>316,102</td><td>51,421</td><td>264,681</td><td>6,546,819</td><td>208,682</td><td>-264,681</td><td>6,490,820</td></tr><tr><td role="rowheader" scope="row">12</td><td>317,686</td><td>52,721</td><td>264,965</td><td>6,490,820</td><td>206,860</td><td>-264,965</td><td>6,432,715</td></tr><tr><td role="rowheader" scope="row">13</td><td>319,278</td><td>54,054</td><td>265,224</td><td>6,432,715</td><td>204,969</td><td>-265,224</td><td>6,372,460</td></tr><tr><td role="rowheader" scope="row">14</td><td>320,878</td><td>55,421</td><td>265,457</td><td>6,372,460</td><td>203,009</td><td>-265,457</td><td>6,310,012</td></tr><tr><td role="rowheader" scope="row">15</td><td>322,486</td><td>56,823</td><td>265,663</td><td>6,310,012</td><td>200,978</td><td>-265,663</td><td>6,245,326</td></tr><tr><td role="rowheader" scope="row">16</td><td>324,102</td><td>58,260</td><td>265,843</td><td>6,245,326</td><td>198,874</td><td>-265,843</td><td>6,178,358</td></tr><tr><td role="rowheader" scope="row">17</td><td>325,726</td><td>59,733</td><td>265,993</td><td>6,178,358</td><td>196,697</td><td>-265,993</td><td>6,109,062</td></tr><tr><td role="rowheader" scope="row">18</td><td>327,359</td><td>61,244</td><td>266,115</td><td>6,109,062</td><td>194,445</td><td>-266,115</td><td>6,037,392</td></tr><tr><td role="rowheader" scope="row">19</td><td>328,999</td><td>62,792</td><td>266,207</td><td>6,037,392</td><td>192,116</td><td>-266,207</td><td>5,963,301</td></tr><tr><td role="rowheader" scope="row">20</td><td>330,648</td><td>64,380</td><td>266,268</td><td>5,963,301</td><td>189,709</td><td>-266,268</td><td>5,886,742</td></tr><tr><td role="rowheader" scope="row">21</td><td>332,305</td><td>66,008</td><td>266,297</td><td>5,886,742</td><td>187,223</td><td>-266,297</td><td>5,807,668</td></tr><tr><td role="rowheader" scope="row">22</td><td>333,971</td><td>67,678</td><td>266,293</td><td>5,807,668</td><td>184,655</td><td>-266,293</td><td>5,726,030</td></tr><tr><td role="rowheader" scope="row">23</td><td>335,644</td><td>69,389</td><td>266,255</td><td>5,726,030</td><td>182,004</td><td>-266,255</td><td>5,641,779</td></tr><tr><td role="rowheader" scope="row">24</td><td>337,326</td><td>71,144</td><td>266,183</td><td>5,641,779</td><td>179,269</td><td>-266,183</td><td>5,554,866</td></tr><tr><td role="rowheader" scope="row">25</td><td>339,017</td><td>72,943</td><td>266,074</td><td>5,554,866</td><td>176,448</td><td>-266,074</td><td>5,465,241</td></tr><tr><td role="rowheader" scope="row">26</td><td>340,716</td><td>74,788</td><td>265,928</td><td>5,465,241</td><td>173,540</td><td>-265,928</td><td>5,372,852</td></tr><tr><td role="rowheader" scope="row">27</td><td>342,423</td><td>76,679</td><td>265,744</td><td>5,372,852</td><td>170,543</td><td>-265,744</td><td>5,277,650</td></tr><tr><td role="rowheader" scope="row">28</td><td>344,139</td><td>78,618</td><td>265,521</td><td>5,277,650</td><td>167,454</td><td>-265,521</td><td>5,179,583</td></tr><tr><td role="rowheader" scope="row">29</td><td>345,864</td><td>80,606</td><td>265,258</td><td>5,179,583</td><td>164,273</td><td>-265,258</td><td>5,078,599</td></tr><tr><td role="rowheader" scope="row">30</td><td>347,597</td><td>82,644</td><td>264,953</td><td>5,078,599</td><td>160,998</td><td>-264,953</td><td>4,974,644</td></tr></table>