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='247359.0' /><set value='243707.0' /><set value='239941.0' /><set value='236055.0' /><set value='232046.0' /><set value='227908.0' /><set value='223637.0' /><set value='219228.0' /><set value='214676.0' /><set value='209974.0' /><set value='205117.0' /><set value='200098.0' /><set value='194913.0' /><set value='189553.0' /><set value='184011.0' /><set value='178281.0' /><set value='172355.0' /><set value='166224.0' /><set value='159880.0' /><set value='153314.0' /><set value='146517.0' /><set value='139478.0' /><set value='132188.0' /><set value='124635.0' /><set value='116809.0' /><set value='108697.0' /><set value='100287.0' /><set value='91565.0' /><set value='82518.0' /><set value='73130.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-307362.0' /><set value='-305594.0' /><set value='-303780.0' /><set value='-301921.0' /><set value='-300013.0' /><set value='-298058.0' /><set value='-296052.0' /><set value='-293995.0' /><set value='-291885.0' /><set value='-289722.0' /><set value='-287504.0' /><set value='-285229.0' /><set value='-282896.0' /><set value='-280503.0' /><set value='-278050.0' /><set value='-275533.0' /><set value='-272953.0' /><set value='-270307.0' /><set value='-267593.0' /><set value='-264810.0' /><set value='-261956.0' /><set value='-259029.0' /><set value='-256027.0' /><set value='-252949.0' /><set value='-249792.0' /><set value='-246554.0' /><set value='-243234.0' /><set value='-239829.0' /><set value='-236338.0' /><set value='-232757.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='4089997.0' /><set value='4028110.0' /><set value='3964271.0' /><set value='3898405.0' /><set value='3830438.0' /><set value='3760288.0' /><set value='3687874.0' /><set value='3613107.0' /><set value='3535897.0' /><set value='3456149.0' /><set value='3373762.0' /><set value='3288631.0' /><set value='3200648.0' /><set value='3109698.0' /><set value='3015660.0' /><set value='2918408.0' /><set value='2817810.0' /><set value='2713727.0' /><set value='2606014.0' /><set value='2494519.0' /><set value='2379079.0' /><set value='2259529.0' /><set value='2135690.0' /><set value='2007376.0' /><set value='1874394.0' /><set value='1736537.0' /><set value='1593589.0' /><set value='1445325.0' /><set value='1291505.0' /><set value='1131878.0' /></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>$384,000</td><td>$76,638</td><td>$307,362</td><td>$4,150,000</td><td>$247,359</td><td>$-307,362</td><td>$4,089,997</td></tr><tr><td role="rowheader" scope="row">2</td><td>384,000</td><td>78,406</td><td>305,594</td><td>4,089,997</td><td>243,707</td><td>-305,594</td><td>4,028,110</td></tr><tr><td role="rowheader" scope="row">3</td><td>384,000</td><td>80,220</td><td>303,780</td><td>4,028,110</td><td>239,941</td><td>-303,780</td><td>3,964,271</td></tr><tr><td role="rowheader" scope="row">4</td><td>384,000</td><td>82,079</td><td>301,921</td><td>3,964,271</td><td>236,055</td><td>-301,921</td><td>3,898,405</td></tr><tr><td role="rowheader" scope="row">5</td><td>384,000</td><td>83,987</td><td>300,013</td><td>3,898,405</td><td>232,046</td><td>-300,013</td><td>3,830,438</td></tr><tr><td role="rowheader" scope="row">6</td><td>384,000</td><td>85,942</td><td>298,058</td><td>3,830,438</td><td>227,908</td><td>-298,058</td><td>3,760,288</td></tr><tr><td role="rowheader" scope="row">7</td><td>384,000</td><td>87,948</td><td>296,052</td><td>3,760,288</td><td>223,637</td><td>-296,052</td><td>3,687,874</td></tr><tr><td role="rowheader" scope="row">8</td><td>384,000</td><td>90,005</td><td>293,995</td><td>3,687,874</td><td>219,228</td><td>-293,995</td><td>3,613,107</td></tr><tr><td role="rowheader" scope="row">9</td><td>384,000</td><td>92,115</td><td>291,885</td><td>3,613,107</td><td>214,676</td><td>-291,885</td><td>3,535,897</td></tr><tr><td role="rowheader" scope="row">10</td><td>384,000</td><td>94,278</td><td>289,722</td><td>3,535,897</td><td>209,974</td><td>-289,722</td><td>3,456,149</td></tr><tr><td role="rowheader" scope="row">11</td><td>384,000</td><td>96,496</td><td>287,504</td><td>3,456,149</td><td>205,117</td><td>-287,504</td><td>3,373,762</td></tr><tr><td role="rowheader" scope="row">12</td><td>384,000</td><td>98,771</td><td>285,229</td><td>3,373,762</td><td>200,098</td><td>-285,229</td><td>3,288,631</td></tr><tr><td role="rowheader" scope="row">13</td><td>384,000</td><td>101,104</td><td>282,896</td><td>3,288,631</td><td>194,913</td><td>-282,896</td><td>3,200,648</td></tr><tr><td role="rowheader" scope="row">14</td><td>384,000</td><td>103,497</td><td>280,503</td><td>3,200,648</td><td>189,553</td><td>-280,503</td><td>3,109,698</td></tr><tr><td role="rowheader" scope="row">15</td><td>384,000</td><td>105,950</td><td>278,050</td><td>3,109,698</td><td>184,011</td><td>-278,050</td><td>3,015,660</td></tr><tr><td role="rowheader" scope="row">16</td><td>384,000</td><td>108,467</td><td>275,533</td><td>3,015,660</td><td>178,281</td><td>-275,533</td><td>2,918,408</td></tr><tr><td role="rowheader" scope="row">17</td><td>384,000</td><td>111,047</td><td>272,953</td><td>2,918,408</td><td>172,355</td><td>-272,953</td><td>2,817,810</td></tr><tr><td role="rowheader" scope="row">18</td><td>384,000</td><td>113,693</td><td>270,307</td><td>2,817,810</td><td>166,224</td><td>-270,307</td><td>2,713,727</td></tr><tr><td role="rowheader" scope="row">19</td><td>384,000</td><td>116,407</td><td>267,593</td><td>2,713,727</td><td>159,880</td><td>-267,593</td><td>2,606,014</td></tr><tr><td role="rowheader" scope="row">20</td><td>384,000</td><td>119,190</td><td>264,810</td><td>2,606,014</td><td>153,314</td><td>-264,810</td><td>2,494,519</td></tr><tr><td role="rowheader" scope="row">21</td><td>384,000</td><td>122,044</td><td>261,956</td><td>2,494,519</td><td>146,517</td><td>-261,956</td><td>2,379,079</td></tr><tr><td role="rowheader" scope="row">22</td><td>384,000</td><td>124,971</td><td>259,029</td><td>2,379,079</td><td>139,478</td><td>-259,029</td><td>2,259,529</td></tr><tr><td role="rowheader" scope="row">23</td><td>384,000</td><td>127,973</td><td>256,027</td><td>2,259,529</td><td>132,188</td><td>-256,027</td><td>2,135,690</td></tr><tr><td role="rowheader" scope="row">24</td><td>384,000</td><td>131,051</td><td>252,949</td><td>2,135,690</td><td>124,635</td><td>-252,949</td><td>2,007,376</td></tr><tr><td role="rowheader" scope="row">25</td><td>384,000</td><td>134,208</td><td>249,792</td><td>2,007,376</td><td>116,809</td><td>-249,792</td><td>1,874,394</td></tr><tr><td role="rowheader" scope="row">26</td><td>384,000</td><td>137,446</td><td>246,554</td><td>1,874,394</td><td>108,697</td><td>-246,554</td><td>1,736,537</td></tr><tr><td role="rowheader" scope="row">27</td><td>384,000</td><td>140,766</td><td>243,234</td><td>1,736,537</td><td>100,287</td><td>-243,234</td><td>1,593,589</td></tr><tr><td role="rowheader" scope="row">28</td><td>384,000</td><td>144,171</td><td>239,829</td><td>1,593,589</td><td>91,565</td><td>-239,829</td><td>1,445,325</td></tr><tr><td role="rowheader" scope="row">29</td><td>384,000</td><td>147,662</td><td>236,338</td><td>1,445,325</td><td>82,518</td><td>-236,338</td><td>1,291,505</td></tr><tr><td role="rowheader" scope="row">30</td><td>384,000</td><td>151,243</td><td>232,757</td><td>1,291,505</td><td>73,130</td><td>-232,757</td><td>1,131,878</td></tr></table>