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='92135.0' /><set value='92372.0' /><set value='92510.0' /><set value='92545.0' /><set value='92467.0' /><set value='92269.0' /><set value='91942.0' /><set value='91477.0' /><set value='90866.0' /><set value='90098.0' /><set value='89162.0' /><set value='88048.0' /><set value='86745.0' /><set value='85240.0' /><set value='83520.0' /><set value='81572.0' /><set value='79382.0' /><set value='76935.0' /><set value='74215.0' /><set value='71207.0' /><set value='67892.0' /><set value='64254.0' /><set value='60272.0' /><set value='55928.0' /><set value='51200.0' /><set value='46066.0' /><set value='40503.0' /><set value='34487.0' /><set value='27993.0' /><set value='20994.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-85165.0' /><set value='-87755.0' /><set value='-90424.0' /><set value='-93175.0' /><set value='-96009.0' /><set value='-98929.0' /><set value='-101938.0' /><set value='-105038.0' /><set value='-108233.0' /><set value='-111525.0' /><set value='-114917.0' /><set value='-118413.0' /><set value='-122014.0' /><set value='-125725.0' /><set value='-129549.0' /><set value='-133490.0' /><set value='-137550.0' /><set value='-141734.0' /><set value='-146045.0' /><set value='-150487.0' /><set value='-155064.0' /><set value='-159780.0' /><set value='-164640.0' /><set value='-169648.0' /><set value='-174808.0' /><set value='-180125.0' /><set value='-185604.0' /><set value='-191249.0' /><set value='-197066.0' /><set value='-203060.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='2306971.0' /><set value='2311587.0' /><set value='2313673.0' /><set value='2313043.0' /><set value='2309502.0' /><set value='2302842.0' /><set value='2292846.0' /><set value='2279285.0' /><set value='2261918.0' /><set value='2240490.0' /><set value='2214735.0' /><set value='2184371.0' /><set value='2149102.0' /><set value='2108616.0' /><set value='2062587.0' /><set value='2010668.0' /><set value='1952500.0' /><set value='1887701.0' /><set value='1815871.0' /><set value='1736591.0' /><set value='1649420.0' /><set value='1553893.0' /><set value='1449525.0' /><set value='1335805.0' /><set value='1212197.0' /><set value='1078138.0' /><set value='933037.0' /><set value='776275.0' /><set value='607202.0' /><set value='425137.0' /></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 @ 4.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$85,165</td><td>$0</td><td>$85,165</td><td>$2,300,000</td><td>$92,135</td><td>$-85,165</td><td>$2,306,971</td></tr><tr><td role="rowheader" scope="row">2</td><td>87,755</td><td>0</td><td>87,755</td><td>2,306,971</td><td>92,372</td><td>-87,755</td><td>2,311,587</td></tr><tr><td role="rowheader" scope="row">3</td><td>90,424</td><td>0</td><td>90,424</td><td>2,311,587</td><td>92,510</td><td>-90,424</td><td>2,313,673</td></tr><tr><td role="rowheader" scope="row">4</td><td>93,175</td><td>0</td><td>93,175</td><td>2,313,673</td><td>92,545</td><td>-93,175</td><td>2,313,043</td></tr><tr><td role="rowheader" scope="row">5</td><td>96,009</td><td>0</td><td>96,009</td><td>2,313,043</td><td>92,467</td><td>-96,009</td><td>2,309,502</td></tr><tr><td role="rowheader" scope="row">6</td><td>98,929</td><td>0</td><td>98,929</td><td>2,309,502</td><td>92,269</td><td>-98,929</td><td>2,302,842</td></tr><tr><td role="rowheader" scope="row">7</td><td>101,938</td><td>0</td><td>101,938</td><td>2,302,842</td><td>91,942</td><td>-101,938</td><td>2,292,846</td></tr><tr><td role="rowheader" scope="row">8</td><td>105,038</td><td>0</td><td>105,038</td><td>2,292,846</td><td>91,477</td><td>-105,038</td><td>2,279,285</td></tr><tr><td role="rowheader" scope="row">9</td><td>108,233</td><td>0</td><td>108,233</td><td>2,279,285</td><td>90,866</td><td>-108,233</td><td>2,261,918</td></tr><tr><td role="rowheader" scope="row">10</td><td>111,525</td><td>0</td><td>111,525</td><td>2,261,918</td><td>90,098</td><td>-111,525</td><td>2,240,490</td></tr><tr><td role="rowheader" scope="row">11</td><td>114,917</td><td>0</td><td>114,917</td><td>2,240,490</td><td>89,162</td><td>-114,917</td><td>2,214,735</td></tr><tr><td role="rowheader" scope="row">12</td><td>118,413</td><td>0</td><td>118,413</td><td>2,214,735</td><td>88,048</td><td>-118,413</td><td>2,184,371</td></tr><tr><td role="rowheader" scope="row">13</td><td>122,014</td><td>0</td><td>122,014</td><td>2,184,371</td><td>86,745</td><td>-122,014</td><td>2,149,102</td></tr><tr><td role="rowheader" scope="row">14</td><td>125,725</td><td>0</td><td>125,725</td><td>2,149,102</td><td>85,240</td><td>-125,725</td><td>2,108,616</td></tr><tr><td role="rowheader" scope="row">15</td><td>129,549</td><td>0</td><td>129,549</td><td>2,108,616</td><td>83,520</td><td>-129,549</td><td>2,062,587</td></tr><tr><td role="rowheader" scope="row">16</td><td>133,490</td><td>0</td><td>133,490</td><td>2,062,587</td><td>81,572</td><td>-133,490</td><td>2,010,668</td></tr><tr><td role="rowheader" scope="row">17</td><td>137,550</td><td>0</td><td>137,550</td><td>2,010,668</td><td>79,382</td><td>-137,550</td><td>1,952,500</td></tr><tr><td role="rowheader" scope="row">18</td><td>141,734</td><td>0</td><td>141,734</td><td>1,952,500</td><td>76,935</td><td>-141,734</td><td>1,887,701</td></tr><tr><td role="rowheader" scope="row">19</td><td>146,045</td><td>0</td><td>146,045</td><td>1,887,701</td><td>74,215</td><td>-146,045</td><td>1,815,871</td></tr><tr><td role="rowheader" scope="row">20</td><td>150,487</td><td>0</td><td>150,487</td><td>1,815,871</td><td>71,207</td><td>-150,487</td><td>1,736,591</td></tr><tr><td role="rowheader" scope="row">21</td><td>155,064</td><td>0</td><td>155,064</td><td>1,736,591</td><td>67,892</td><td>-155,064</td><td>1,649,420</td></tr><tr><td role="rowheader" scope="row">22</td><td>159,780</td><td>0</td><td>159,780</td><td>1,649,420</td><td>64,254</td><td>-159,780</td><td>1,553,893</td></tr><tr><td role="rowheader" scope="row">23</td><td>164,640</td><td>0</td><td>164,640</td><td>1,553,893</td><td>60,272</td><td>-164,640</td><td>1,449,525</td></tr><tr><td role="rowheader" scope="row">24</td><td>169,648</td><td>0</td><td>169,648</td><td>1,449,525</td><td>55,928</td><td>-169,648</td><td>1,335,805</td></tr><tr><td role="rowheader" scope="row">25</td><td>174,808</td><td>0</td><td>174,808</td><td>1,335,805</td><td>51,200</td><td>-174,808</td><td>1,212,197</td></tr><tr><td role="rowheader" scope="row">26</td><td>180,125</td><td>0</td><td>180,125</td><td>1,212,197</td><td>46,066</td><td>-180,125</td><td>1,078,138</td></tr><tr><td role="rowheader" scope="row">27</td><td>185,604</td><td>0</td><td>185,604</td><td>1,078,138</td><td>40,503</td><td>-185,604</td><td>933,037</td></tr><tr><td role="rowheader" scope="row">28</td><td>191,249</td><td>0</td><td>191,249</td><td>933,037</td><td>34,487</td><td>-191,249</td><td>776,275</td></tr><tr><td role="rowheader" scope="row">29</td><td>197,066</td><td>0</td><td>197,066</td><td>776,275</td><td>27,993</td><td>-197,066</td><td>607,202</td></tr><tr><td role="rowheader" scope="row">30</td><td>203,060</td><td>0</td><td>203,060</td><td>607,202</td><td>20,994</td><td>-203,060</td><td>425,137</td></tr></table>