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' color='33A3C1'><set value='32190.0' /><set value='33289.0' /><set value='34361.0' /><set value='35400.0' /><set value='36400.0' /><set value='37354.0' /><set value='38253.0' /><set value='39090.0' /><set value='39855.0' /><set value='40537.0' /><set value='41126.0' /><set value='41610.0' /><set value='41973.0' /><set value='42203.0' /><set value='42282.0' /><set value='42194.0' /><set value='41918.0' /><set value='41434.0' /><set value='40720.0' /><set value='39749.0' /><set value='38495.0' /><set value='36928.0' /><set value='35016.0' /><set value='32723.0' /><set value='30011.0' /><set value='26840.0' /><set value='23162.0' /><set value='18929.0' /><set value='14087.0' /><set value='8578.0' /></dataset><dataset seriesName='Withdrawals' color='FFA056'><set value='-18320.0' /><set value='-19724.0' /><set value='-21172.0' /><set value='-22663.0' /><set value='-24200.0' /><set value='-25784.0' /><set value='-27415.0' /><set value='-29097.0' /><set value='-30829.0' /><set value='-32614.0' /><set value='-34454.0' /><set value='-36349.0' /><set value='-38303.0' /><set value='-40315.0' /><set value='-42389.0' /><set value='-44526.0' /><set value='-46727.0' /><set value='-48996.0' /><set value='-51334.0' /><set value='-53743.0' /><set value='-56225.0' /><set value='-58783.0' /><set value='-61418.0' /><set value='-64134.0' /><set value='-66932.0' /><set value='-69815.0' /><set value='-72786.0' /><set value='-75848.0' /><set value='-79002.0' /><set value='-82252.0' /></dataset><dataset seriesName='Balance' color='3CA899'><set value='409871.0' /><set value='423436.0' /><set value='436625.0' /><set value='449362.0' /><set value='461562.0' /><set value='473133.0' /><set value='483970.0' /><set value='493964.0' /><set value='502989.0' /><set value='510912.0' /><set value='517585.0' /><set value='522845.0' /><set value='526516.0' /><set value='528403.0' /><set value='528297.0' /><set value='525965.0' /><set value='521156.0' /><set value='513594.0' /><set value='502980.0' /><set value='488986.0' /><set value='471255.0' /><set value='449400.0' /><set value='422998.0' /><set value='391587.0' /><set value='354666.0' /><set value='311691.0' /><set value='262066.0' /><set value='205148.0' /><set value='140233.0' /><set value='66558.0' /></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 @ 8.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$80,298</td><td>$61,979</td><td>$18,320</td><td>$396,000</td><td>$32,190</td><td>$-18,320</td><td>$409,871</td></tr><tr><td role="rowheader" scope="row">2</td><td>82,740</td><td>63,016</td><td>19,724</td><td>409,871</td><td>33,289</td><td>-19,724</td><td>423,436</td></tr><tr><td role="rowheader" scope="row">3</td><td>85,257</td><td>64,085</td><td>21,172</td><td>423,436</td><td>34,361</td><td>-21,172</td><td>436,625</td></tr><tr><td role="rowheader" scope="row">4</td><td>87,850</td><td>65,187</td><td>22,663</td><td>436,625</td><td>35,400</td><td>-22,663</td><td>449,362</td></tr><tr><td role="rowheader" scope="row">5</td><td>90,522</td><td>66,322</td><td>24,200</td><td>449,362</td><td>36,400</td><td>-24,200</td><td>461,562</td></tr><tr><td role="rowheader" scope="row">6</td><td>93,276</td><td>67,492</td><td>25,784</td><td>461,562</td><td>37,354</td><td>-25,784</td><td>473,133</td></tr><tr><td role="rowheader" scope="row">7</td><td>96,113</td><td>68,697</td><td>27,415</td><td>473,133</td><td>38,253</td><td>-27,415</td><td>483,970</td></tr><tr><td role="rowheader" scope="row">8</td><td>99,036</td><td>69,939</td><td>29,097</td><td>483,970</td><td>39,090</td><td>-29,097</td><td>493,964</td></tr><tr><td role="rowheader" scope="row">9</td><td>102,048</td><td>71,219</td><td>30,829</td><td>493,964</td><td>39,855</td><td>-30,829</td><td>502,989</td></tr><tr><td role="rowheader" scope="row">10</td><td>105,152</td><td>72,538</td><td>32,614</td><td>502,989</td><td>40,537</td><td>-32,614</td><td>510,912</td></tr><tr><td role="rowheader" scope="row">11</td><td>108,351</td><td>73,897</td><td>34,454</td><td>510,912</td><td>41,126</td><td>-34,454</td><td>517,585</td></tr><tr><td role="rowheader" scope="row">12</td><td>111,646</td><td>75,297</td><td>36,349</td><td>517,585</td><td>41,610</td><td>-36,349</td><td>522,845</td></tr><tr><td role="rowheader" scope="row">13</td><td>115,042</td><td>76,739</td><td>38,303</td><td>522,845</td><td>41,973</td><td>-38,303</td><td>526,516</td></tr><tr><td role="rowheader" scope="row">14</td><td>118,541</td><td>78,226</td><td>40,315</td><td>526,516</td><td>42,203</td><td>-40,315</td><td>528,403</td></tr><tr><td role="rowheader" scope="row">15</td><td>122,147</td><td>79,758</td><td>42,389</td><td>528,403</td><td>42,282</td><td>-42,389</td><td>528,297</td></tr><tr><td role="rowheader" scope="row">16</td><td>125,862</td><td>81,336</td><td>44,526</td><td>528,297</td><td>42,194</td><td>-44,526</td><td>525,965</td></tr><tr><td role="rowheader" scope="row">17</td><td>129,690</td><td>82,963</td><td>46,727</td><td>525,965</td><td>41,918</td><td>-46,727</td><td>521,156</td></tr><tr><td role="rowheader" scope="row">18</td><td>133,635</td><td>84,638</td><td>48,996</td><td>521,156</td><td>41,434</td><td>-48,996</td><td>513,594</td></tr><tr><td role="rowheader" scope="row">19</td><td>137,699</td><td>86,365</td><td>51,334</td><td>513,594</td><td>40,720</td><td>-51,334</td><td>502,980</td></tr><tr><td role="rowheader" scope="row">20</td><td>141,888</td><td>88,145</td><td>53,743</td><td>502,980</td><td>39,749</td><td>-53,743</td><td>488,986</td></tr><tr><td role="rowheader" scope="row">21</td><td>146,203</td><td>89,978</td><td>56,225</td><td>488,986</td><td>38,495</td><td>-56,225</td><td>471,255</td></tr><tr><td role="rowheader" scope="row">22</td><td>150,650</td><td>91,867</td><td>58,783</td><td>471,255</td><td>36,928</td><td>-58,783</td><td>449,400</td></tr><tr><td role="rowheader" scope="row">23</td><td>155,232</td><td>93,814</td><td>61,418</td><td>449,400</td><td>35,016</td><td>-61,418</td><td>422,998</td></tr><tr><td role="rowheader" scope="row">24</td><td>159,954</td><td>95,820</td><td>64,134</td><td>422,998</td><td>32,723</td><td>-64,134</td><td>391,587</td></tr><tr><td role="rowheader" scope="row">25</td><td>164,819</td><td>97,887</td><td>66,932</td><td>391,587</td><td>30,011</td><td>-66,932</td><td>354,666</td></tr><tr><td role="rowheader" scope="row">26</td><td>169,832</td><td>100,017</td><td>69,815</td><td>354,666</td><td>26,840</td><td>-69,815</td><td>311,691</td></tr><tr><td role="rowheader" scope="row">27</td><td>174,998</td><td>102,212</td><td>72,786</td><td>311,691</td><td>23,162</td><td>-72,786</td><td>262,066</td></tr><tr><td role="rowheader" scope="row">28</td><td>180,320</td><td>104,473</td><td>75,848</td><td>262,066</td><td>18,929</td><td>-75,848</td><td>205,148</td></tr><tr><td role="rowheader" scope="row">29</td><td>185,805</td><td>106,803</td><td>79,002</td><td>205,148</td><td>14,087</td><td>-79,002</td><td>140,233</td></tr><tr><td role="rowheader" scope="row">30</td><td>191,456</td><td>109,204</td><td>82,252</td><td>140,233</td><td>8,578</td><td>-82,252</td><td>66,558</td></tr></table>