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='229560.0' /><set value='233009.0' /><set value='236533.0' /><set value='240133.0' /><set value='243814.0' /><set value='247579.0' /><set value='251431.0' /><set value='255376.0' /><set value='259416.0' /><set value='263556.0' /><set value='267802.0' /><set value='272157.0' /><set value='276628.0' /><set value='281219.0' /><set value='285937.0' /><set value='290788.0' /><set value='295779.0' /><set value='300916.0' /><set value='306207.0' /><set value='311660.0' /><set value='317283.0' /><set value='323085.0' /><set value='329076.0' /><set value='335264.0' /><set value='341661.0' /><set value='348279.0' /><set value='355128.0' /><set value='362221.0' /><set value='369571.0' /><set value='377193.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><set value='-172620.0' /><set value='-174861.0' /><set value='-177124.0' /><set value='-179409.0' /><set value='-181718.0' /><set value='-184050.0' /><set value='-186405.0' /><set value='-188784.0' /><set value='-191187.0' /><set value='-193614.0' /><set value='-196065.0' /><set value='-198541.0' /><set value='-201042.0' /><set value='-203568.0' /><set value='-206119.0' /><set value='-208696.0' /><set value='-211299.0' /><set value='-213928.0' /><set value='-216584.0' /><set value='-219266.0' /><set value='-221975.0' /><set value='-224711.0' /><set value='-227475.0' /><set value='-230267.0' /><set value='-233086.0' /><set value='-235934.0' /><set value='-238810.0' /><set value='-241716.0' /><set value='-244650.0' /><set value='-247615.0' /></dataset><dataset seriesName='Balance' color='4B7F80'><set value='3856940.0' /><set value='3915088.0' /><set value='3974497.0' /><set value='4035221.0' /><set value='4097317.0' /><set value='4160845.0' /><set value='4225871.0' /><set value='4292463.0' /><set value='4360692.0' /><set value='4430634.0' /><set value='4502370.0' /><set value='4575986.0' /><set value='4651572.0' /><set value='4729223.0' /><set value='4809041.0' /><set value='4891132.0' /><set value='4975612.0' /><set value='5062600.0' /><set value='5152223.0' /><set value='5244617.0' /><set value='5339926.0' /><set value='5438300.0' /><set value='5539900.0' /><set value='5644898.0' /><set value='5753473.0' /><set value='5865818.0' /><set value='5982135.0' /><set value='6102640.0' /><set value='6227561.0' /><set value='6357139.0' /></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>$223,020</td><td>$50,400</td><td>$172,620</td><td>$3,800,000</td><td>$229,560</td><td>$-172,620</td><td>$3,856,940</td></tr><tr><td role="rowheader" scope="row">2</td><td>225,261</td><td>50,400</td><td>174,861</td><td>3,856,940</td><td>233,009</td><td>-174,861</td><td>3,915,088</td></tr><tr><td role="rowheader" scope="row">3</td><td>227,524</td><td>50,400</td><td>177,124</td><td>3,915,088</td><td>236,533</td><td>-177,124</td><td>3,974,497</td></tr><tr><td role="rowheader" scope="row">4</td><td>229,809</td><td>50,400</td><td>179,409</td><td>3,974,497</td><td>240,133</td><td>-179,409</td><td>4,035,221</td></tr><tr><td role="rowheader" scope="row">5</td><td>232,118</td><td>50,400</td><td>181,718</td><td>4,035,221</td><td>243,814</td><td>-181,718</td><td>4,097,317</td></tr><tr><td role="rowheader" scope="row">6</td><td>234,450</td><td>50,400</td><td>184,050</td><td>4,097,317</td><td>247,579</td><td>-184,050</td><td>4,160,845</td></tr><tr><td role="rowheader" scope="row">7</td><td>236,805</td><td>50,400</td><td>186,405</td><td>4,160,845</td><td>251,431</td><td>-186,405</td><td>4,225,871</td></tr><tr><td role="rowheader" scope="row">8</td><td>239,184</td><td>50,400</td><td>188,784</td><td>4,225,871</td><td>255,376</td><td>-188,784</td><td>4,292,463</td></tr><tr><td role="rowheader" scope="row">9</td><td>241,587</td><td>50,400</td><td>191,187</td><td>4,292,463</td><td>259,416</td><td>-191,187</td><td>4,360,692</td></tr><tr><td role="rowheader" scope="row">10</td><td>244,014</td><td>50,400</td><td>193,614</td><td>4,360,692</td><td>263,556</td><td>-193,614</td><td>4,430,634</td></tr><tr><td role="rowheader" scope="row">11</td><td>246,465</td><td>50,400</td><td>196,065</td><td>4,430,634</td><td>267,802</td><td>-196,065</td><td>4,502,370</td></tr><tr><td role="rowheader" scope="row">12</td><td>248,941</td><td>50,400</td><td>198,541</td><td>4,502,370</td><td>272,157</td><td>-198,541</td><td>4,575,986</td></tr><tr><td role="rowheader" scope="row">13</td><td>251,442</td><td>50,400</td><td>201,042</td><td>4,575,986</td><td>276,628</td><td>-201,042</td><td>4,651,572</td></tr><tr><td role="rowheader" scope="row">14</td><td>253,968</td><td>50,400</td><td>203,568</td><td>4,651,572</td><td>281,219</td><td>-203,568</td><td>4,729,223</td></tr><tr><td role="rowheader" scope="row">15</td><td>256,519</td><td>50,400</td><td>206,119</td><td>4,729,223</td><td>285,937</td><td>-206,119</td><td>4,809,041</td></tr><tr><td role="rowheader" scope="row">16</td><td>259,096</td><td>50,400</td><td>208,696</td><td>4,809,041</td><td>290,788</td><td>-208,696</td><td>4,891,132</td></tr><tr><td role="rowheader" scope="row">17</td><td>261,699</td><td>50,400</td><td>211,299</td><td>4,891,132</td><td>295,779</td><td>-211,299</td><td>4,975,612</td></tr><tr><td role="rowheader" scope="row">18</td><td>264,328</td><td>50,400</td><td>213,928</td><td>4,975,612</td><td>300,916</td><td>-213,928</td><td>5,062,600</td></tr><tr><td role="rowheader" scope="row">19</td><td>266,984</td><td>50,400</td><td>216,584</td><td>5,062,600</td><td>306,207</td><td>-216,584</td><td>5,152,223</td></tr><tr><td role="rowheader" scope="row">20</td><td>269,666</td><td>50,400</td><td>219,266</td><td>5,152,223</td><td>311,660</td><td>-219,266</td><td>5,244,617</td></tr><tr><td role="rowheader" scope="row">21</td><td>272,375</td><td>50,400</td><td>221,975</td><td>5,244,617</td><td>317,283</td><td>-221,975</td><td>5,339,926</td></tr><tr><td role="rowheader" scope="row">22</td><td>275,111</td><td>50,400</td><td>224,711</td><td>5,339,926</td><td>323,085</td><td>-224,711</td><td>5,438,300</td></tr><tr><td role="rowheader" scope="row">23</td><td>277,875</td><td>50,400</td><td>227,475</td><td>5,438,300</td><td>329,076</td><td>-227,475</td><td>5,539,900</td></tr><tr><td role="rowheader" scope="row">24</td><td>280,667</td><td>50,400</td><td>230,267</td><td>5,539,900</td><td>335,264</td><td>-230,267</td><td>5,644,898</td></tr><tr><td role="rowheader" scope="row">25</td><td>283,486</td><td>50,400</td><td>233,086</td><td>5,644,898</td><td>341,661</td><td>-233,086</td><td>5,753,473</td></tr><tr><td role="rowheader" scope="row">26</td><td>286,334</td><td>50,400</td><td>235,934</td><td>5,753,473</td><td>348,279</td><td>-235,934</td><td>5,865,818</td></tr><tr><td role="rowheader" scope="row">27</td><td>289,210</td><td>50,400</td><td>238,810</td><td>5,865,818</td><td>355,128</td><td>-238,810</td><td>5,982,135</td></tr><tr><td role="rowheader" scope="row">28</td><td>292,116</td><td>50,400</td><td>241,716</td><td>5,982,135</td><td>362,221</td><td>-241,716</td><td>6,102,640</td></tr><tr><td role="rowheader" scope="row">29</td><td>295,050</td><td>50,400</td><td>244,650</td><td>6,102,640</td><td>369,571</td><td>-244,650</td><td>6,227,561</td></tr><tr><td role="rowheader" scope="row">30</td><td>298,015</td><td>50,400</td><td>247,615</td><td>6,227,561</td><td>377,193</td><td>-247,615</td><td>6,357,139</td></tr></table>