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='162370.0' /><set value='167657.0' /><set value='173135.0' /><set value='178811.0' /><set value='184693.0' /><set value='190791.0' /><set value='197114.0' /><set value='203673.0' /><set value='210478.0' /><set value='217540.0' /><set value='224873.0' /><set value='232487.0' /><set value='240398.0' /><set value='248619.0' /><set value='257165.0' /><set value='266053.0' /><set value='275300.0' /><set value='284924.0' /><set value='294945.0' /><set value='305383.0' /><set value='316259.0' /><set value='327599.0' /><set value='339426.0' /><set value='351768.0' /><set value='364652.0' /><set value='378110.0' /><set value='392173.0' /><set value='406877.0' /><set value='422259.0' /><set value='438357.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-97331.0' /><set value='-100291.0' /><set value='-103342.0' /><set value='-106485.0' /><set value='-109724.0' /><set value='-113061.0' /><set value='-116500.0' /><set value='-120044.0' /><set value='-123695.0' /><set value='-127457.0' /><set value='-131334.0' /><set value='-135329.0' /><set value='-139445.0' /><set value='-143686.0' /><set value='-148057.0' /><set value='-152560.0' /><set value='-157200.0' /><set value='-161981.0' /><set value='-166908.0' /><set value='-171985.0' /><set value='-177216.0' /><set value='-182606.0' /><set value='-188160.0' /><set value='-193883.0' /><set value='-199781.0' /><set value='-205857.0' /><set value='-212118.0' /><set value='-218570.0' /><set value='-225218.0' /><set value='-232068.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='2065039.0' /><set value='2132405.0' /><set value='2202198.0' /><set value='2274523.0' /><set value='2349492.0' /><set value='2427221.0' /><set value='2507835.0' /><set value='2591464.0' /><set value='2678247.0' /><set value='2768330.0' /><set value='2861869.0' /><set value='2959028.0' /><set value='3059981.0' /><set value='3164914.0' /><set value='3274023.0' /><set value='3387516.0' /><set value='3505617.0' /><set value='3628560.0' /><set value='3756596.0' /><set value='3889994.0' /><set value='4029037.0' /><set value='4174030.0' /><set value='4325296.0' /><set value='4483180.0' /><set value='4648052.0' /><set value='4820304.0' /><set value='5000359.0' /><set value='5188666.0' /><set value='5385706.0' /><set value='5591995.0' /></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>$121,664</td><td>$24,333</td><td>$97,331</td><td>$2,000,000</td><td>$162,370</td><td>$-97,331</td><td>$2,065,039</td></tr><tr><td role="rowheader" scope="row">2</td><td>125,364</td><td>25,073</td><td>100,291</td><td>2,065,039</td><td>167,657</td><td>-100,291</td><td>2,132,405</td></tr><tr><td role="rowheader" scope="row">3</td><td>129,177</td><td>25,835</td><td>103,342</td><td>2,132,405</td><td>173,135</td><td>-103,342</td><td>2,202,198</td></tr><tr><td role="rowheader" scope="row">4</td><td>133,106</td><td>26,621</td><td>106,485</td><td>2,202,198</td><td>178,811</td><td>-106,485</td><td>2,274,523</td></tr><tr><td role="rowheader" scope="row">5</td><td>137,155</td><td>27,431</td><td>109,724</td><td>2,274,523</td><td>184,693</td><td>-109,724</td><td>2,349,492</td></tr><tr><td role="rowheader" scope="row">6</td><td>141,327</td><td>28,265</td><td>113,061</td><td>2,349,492</td><td>190,791</td><td>-113,061</td><td>2,427,221</td></tr><tr><td role="rowheader" scope="row">7</td><td>145,625</td><td>29,125</td><td>116,500</td><td>2,427,221</td><td>197,114</td><td>-116,500</td><td>2,507,835</td></tr><tr><td role="rowheader" scope="row">8</td><td>150,055</td><td>30,011</td><td>120,044</td><td>2,507,835</td><td>203,673</td><td>-120,044</td><td>2,591,464</td></tr><tr><td role="rowheader" scope="row">9</td><td>154,619</td><td>30,924</td><td>123,695</td><td>2,591,464</td><td>210,478</td><td>-123,695</td><td>2,678,247</td></tr><tr><td role="rowheader" scope="row">10</td><td>159,322</td><td>31,864</td><td>127,457</td><td>2,678,247</td><td>217,540</td><td>-127,457</td><td>2,768,330</td></tr><tr><td role="rowheader" scope="row">11</td><td>164,168</td><td>32,834</td><td>131,334</td><td>2,768,330</td><td>224,873</td><td>-131,334</td><td>2,861,869</td></tr><tr><td role="rowheader" scope="row">12</td><td>169,161</td><td>33,832</td><td>135,329</td><td>2,861,869</td><td>232,487</td><td>-135,329</td><td>2,959,028</td></tr><tr><td role="rowheader" scope="row">13</td><td>174,306</td><td>34,861</td><td>139,445</td><td>2,959,028</td><td>240,398</td><td>-139,445</td><td>3,059,981</td></tr><tr><td role="rowheader" scope="row">14</td><td>179,608</td><td>35,922</td><td>143,686</td><td>3,059,981</td><td>248,619</td><td>-143,686</td><td>3,164,914</td></tr><tr><td role="rowheader" scope="row">15</td><td>185,071</td><td>37,014</td><td>148,057</td><td>3,164,914</td><td>257,165</td><td>-148,057</td><td>3,274,023</td></tr><tr><td role="rowheader" scope="row">16</td><td>190,700</td><td>38,140</td><td>152,560</td><td>3,274,023</td><td>266,053</td><td>-152,560</td><td>3,387,516</td></tr><tr><td role="rowheader" scope="row">17</td><td>196,500</td><td>39,300</td><td>157,200</td><td>3,387,516</td><td>275,300</td><td>-157,200</td><td>3,505,617</td></tr><tr><td role="rowheader" scope="row">18</td><td>202,477</td><td>40,495</td><td>161,981</td><td>3,505,617</td><td>284,924</td><td>-161,981</td><td>3,628,560</td></tr><tr><td role="rowheader" scope="row">19</td><td>208,635</td><td>41,727</td><td>166,908</td><td>3,628,560</td><td>294,945</td><td>-166,908</td><td>3,756,596</td></tr><tr><td role="rowheader" scope="row">20</td><td>214,981</td><td>42,996</td><td>171,985</td><td>3,756,596</td><td>305,383</td><td>-171,985</td><td>3,889,994</td></tr><tr><td role="rowheader" scope="row">21</td><td>221,520</td><td>44,304</td><td>177,216</td><td>3,889,994</td><td>316,259</td><td>-177,216</td><td>4,029,037</td></tr><tr><td role="rowheader" scope="row">22</td><td>228,258</td><td>45,652</td><td>182,606</td><td>4,029,037</td><td>327,599</td><td>-182,606</td><td>4,174,030</td></tr><tr><td role="rowheader" scope="row">23</td><td>235,200</td><td>47,040</td><td>188,160</td><td>4,174,030</td><td>339,426</td><td>-188,160</td><td>4,325,296</td></tr><tr><td role="rowheader" scope="row">24</td><td>242,354</td><td>48,471</td><td>193,883</td><td>4,325,296</td><td>351,768</td><td>-193,883</td><td>4,483,180</td></tr><tr><td role="rowheader" scope="row">25</td><td>249,726</td><td>49,945</td><td>199,781</td><td>4,483,180</td><td>364,652</td><td>-199,781</td><td>4,648,052</td></tr><tr><td role="rowheader" scope="row">26</td><td>257,321</td><td>51,464</td><td>205,857</td><td>4,648,052</td><td>378,110</td><td>-205,857</td><td>4,820,304</td></tr><tr><td role="rowheader" scope="row">27</td><td>265,148</td><td>53,030</td><td>212,118</td><td>4,820,304</td><td>392,173</td><td>-212,118</td><td>5,000,359</td></tr><tr><td role="rowheader" scope="row">28</td><td>273,213</td><td>54,643</td><td>218,570</td><td>5,000,359</td><td>406,877</td><td>-218,570</td><td>5,188,666</td></tr><tr><td role="rowheader" scope="row">29</td><td>281,523</td><td>56,305</td><td>225,218</td><td>5,188,666</td><td>422,259</td><td>-225,218</td><td>5,385,706</td></tr><tr><td role="rowheader" scope="row">30</td><td>290,086</td><td>58,017</td><td>232,068</td><td>5,385,706</td><td>438,357</td><td>-232,068</td><td>5,591,995</td></tr></table>