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='155080.0' /><set value='157375.0' /><set value='159565.0' /><set value='161634.0' /><set value='163564.0' /><set value='165338.0' /><set value='166933.0' /><set value='168330.0' /><set value='169502.0' /><set value='170425.0' /><set value='171070.0' /><set value='171407.0' /><set value='171402.0' /><set value='171019.0' /><set value='170221.0' /><set value='168964.0' /><set value='167204.0' /><set value='164892.0' /><set value='161974.0' /><set value='158395.0' /><set value='154091.0' /><set value='148998.0' /><set value='143042.0' /><set value='136147.0' /><set value='128230.0' /><set value='119200.0' /><set value='108960.0' /><set value='97407.0' /><set value='84428.0' /><set value='69901.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-121664.0' /><set value='-125364.0' /><set value='-129177.0' /><set value='-133106.0' /><set value='-137155.0' /><set value='-141327.0' /><set value='-145625.0' /><set value='-150055.0' /><set value='-154619.0' /><set value='-159322.0' /><set value='-164168.0' /><set value='-169161.0' /><set value='-174306.0' /><set value='-179608.0' /><set value='-185071.0' /><set value='-190700.0' /><set value='-196500.0' /><set value='-202477.0' /><set value='-208635.0' /><set value='-214981.0' /><set value='-221520.0' /><set value='-228258.0' /><set value='-235200.0' /><set value='-242354.0' /><set value='-249726.0' /><set value='-257321.0' /><set value='-265148.0' /><set value='-273213.0' /><set value='-281523.0' /><set value='-290086.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='2233416.0' /><set value='2265426.0' /><set value='2295814.0' /><set value='2324341.0' /><set value='2350750.0' /><set value='2374761.0' /><set value='2396069.0' /><set value='2414344.0' /><set value='2429228.0' /><set value='2440332.0' /><set value='2447234.0' /><set value='2449480.0' /><set value='2446576.0' /><set value='2437988.0' /><set value='2423138.0' /><set value='2401402.0' /><set value='2372106.0' /><set value='2334521.0' /><set value='2287860.0' /><set value='2231274.0' /><set value='2163845.0' /><set value='2084585.0' /><set value='1992427.0' /><set value='1886220.0' /><set value='1764724.0' /><set value='1626602.0' /><set value='1470414.0' /><set value='1294609.0' /><set value='1097513.0' /><set value='877329.0' /></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 @ 7.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$121,664</td><td>$0</td><td>$121,664</td><td>$2,200,000</td><td>$155,080</td><td>$-121,664</td><td>$2,233,416</td></tr><tr><td role="rowheader" scope="row">2</td><td>125,364</td><td>0</td><td>125,364</td><td>2,233,416</td><td>157,375</td><td>-125,364</td><td>2,265,426</td></tr><tr><td role="rowheader" scope="row">3</td><td>129,177</td><td>0</td><td>129,177</td><td>2,265,426</td><td>159,565</td><td>-129,177</td><td>2,295,814</td></tr><tr><td role="rowheader" scope="row">4</td><td>133,106</td><td>0</td><td>133,106</td><td>2,295,814</td><td>161,634</td><td>-133,106</td><td>2,324,341</td></tr><tr><td role="rowheader" scope="row">5</td><td>137,155</td><td>0</td><td>137,155</td><td>2,324,341</td><td>163,564</td><td>-137,155</td><td>2,350,750</td></tr><tr><td role="rowheader" scope="row">6</td><td>141,327</td><td>0</td><td>141,327</td><td>2,350,750</td><td>165,338</td><td>-141,327</td><td>2,374,761</td></tr><tr><td role="rowheader" scope="row">7</td><td>145,625</td><td>0</td><td>145,625</td><td>2,374,761</td><td>166,933</td><td>-145,625</td><td>2,396,069</td></tr><tr><td role="rowheader" scope="row">8</td><td>150,055</td><td>0</td><td>150,055</td><td>2,396,069</td><td>168,330</td><td>-150,055</td><td>2,414,344</td></tr><tr><td role="rowheader" scope="row">9</td><td>154,619</td><td>0</td><td>154,619</td><td>2,414,344</td><td>169,502</td><td>-154,619</td><td>2,429,228</td></tr><tr><td role="rowheader" scope="row">10</td><td>159,322</td><td>0</td><td>159,322</td><td>2,429,228</td><td>170,425</td><td>-159,322</td><td>2,440,332</td></tr><tr><td role="rowheader" scope="row">11</td><td>164,168</td><td>0</td><td>164,168</td><td>2,440,332</td><td>171,070</td><td>-164,168</td><td>2,447,234</td></tr><tr><td role="rowheader" scope="row">12</td><td>169,161</td><td>0</td><td>169,161</td><td>2,447,234</td><td>171,407</td><td>-169,161</td><td>2,449,480</td></tr><tr><td role="rowheader" scope="row">13</td><td>174,306</td><td>0</td><td>174,306</td><td>2,449,480</td><td>171,402</td><td>-174,306</td><td>2,446,576</td></tr><tr><td role="rowheader" scope="row">14</td><td>179,608</td><td>0</td><td>179,608</td><td>2,446,576</td><td>171,019</td><td>-179,608</td><td>2,437,988</td></tr><tr><td role="rowheader" scope="row">15</td><td>185,071</td><td>0</td><td>185,071</td><td>2,437,988</td><td>170,221</td><td>-185,071</td><td>2,423,138</td></tr><tr><td role="rowheader" scope="row">16</td><td>190,700</td><td>0</td><td>190,700</td><td>2,423,138</td><td>168,964</td><td>-190,700</td><td>2,401,402</td></tr><tr><td role="rowheader" scope="row">17</td><td>196,500</td><td>0</td><td>196,500</td><td>2,401,402</td><td>167,204</td><td>-196,500</td><td>2,372,106</td></tr><tr><td role="rowheader" scope="row">18</td><td>202,477</td><td>0</td><td>202,477</td><td>2,372,106</td><td>164,892</td><td>-202,477</td><td>2,334,521</td></tr><tr><td role="rowheader" scope="row">19</td><td>208,635</td><td>0</td><td>208,635</td><td>2,334,521</td><td>161,974</td><td>-208,635</td><td>2,287,860</td></tr><tr><td role="rowheader" scope="row">20</td><td>214,981</td><td>0</td><td>214,981</td><td>2,287,860</td><td>158,395</td><td>-214,981</td><td>2,231,274</td></tr><tr><td role="rowheader" scope="row">21</td><td>221,520</td><td>0</td><td>221,520</td><td>2,231,274</td><td>154,091</td><td>-221,520</td><td>2,163,845</td></tr><tr><td role="rowheader" scope="row">22</td><td>228,258</td><td>0</td><td>228,258</td><td>2,163,845</td><td>148,998</td><td>-228,258</td><td>2,084,585</td></tr><tr><td role="rowheader" scope="row">23</td><td>235,200</td><td>0</td><td>235,200</td><td>2,084,585</td><td>143,042</td><td>-235,200</td><td>1,992,427</td></tr><tr><td role="rowheader" scope="row">24</td><td>242,354</td><td>0</td><td>242,354</td><td>1,992,427</td><td>136,147</td><td>-242,354</td><td>1,886,220</td></tr><tr><td role="rowheader" scope="row">25</td><td>249,726</td><td>0</td><td>249,726</td><td>1,886,220</td><td>128,230</td><td>-249,726</td><td>1,764,724</td></tr><tr><td role="rowheader" scope="row">26</td><td>257,321</td><td>0</td><td>257,321</td><td>1,764,724</td><td>119,200</td><td>-257,321</td><td>1,626,602</td></tr><tr><td role="rowheader" scope="row">27</td><td>265,148</td><td>0</td><td>265,148</td><td>1,626,602</td><td>108,960</td><td>-265,148</td><td>1,470,414</td></tr><tr><td role="rowheader" scope="row">28</td><td>273,213</td><td>0</td><td>273,213</td><td>1,470,414</td><td>97,407</td><td>-273,213</td><td>1,294,609</td></tr><tr><td role="rowheader" scope="row">29</td><td>281,523</td><td>0</td><td>281,523</td><td>1,294,609</td><td>84,428</td><td>-281,523</td><td>1,097,513</td></tr><tr><td role="rowheader" scope="row">30</td><td>290,086</td><td>0</td><td>290,086</td><td>1,097,513</td><td>69,901</td><td>-290,086</td><td>877,329</td></tr></table>