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='81469.0' /><set value='84781.0' /><set value='88235.0' /><set value='91830.0' /><set value='95571.0' /><set value='99465.0' /><set value='103517.0' /><set value='107735.0' /><set value='112124.0' /><set value='116692.0' /><set value='121446.0' /><set value='126394.0' /><set value='131544.0' /><set value='136903.0' /><set value='142481.0' /><set value='148286.0' /><set value='154327.0' /><set value='160614.0' /><set value='167158.0' /><set value='173968.0' /><set value='181056.0' /><set value='188433.0' /><set value='196110.0' /><set value='204100.0' /><set value='212415.0' /><set value='221069.0' /><set value='230076.0' /><set value='239449.0' /><set value='249205.0' /><set value='259358.0' /></dataset><dataset seriesName='Withdrawals' color='FFA056'><set value='-522.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /></dataset><dataset seriesName='Balance' color='3CA899'><set value='2080946.0' /><set value='2165727.0' /><set value='2253963.0' /><set value='2345792.0' /><set value='2441364.0' /><set value='2540829.0' /><set value='2644346.0' /><set value='2752081.0' /><set value='2864205.0' /><set value='2980897.0' /><set value='3102343.0' /><set value='3228737.0' /><set value='3360281.0' /><set value='3497184.0' /><set value='3639665.0' /><set value='3787950.0' /><set value='3942277.0' /><set value='4102892.0' /><set value='4270050.0' /><set value='4444018.0' /><set value='4625074.0' /><set value='4813507.0' /><set value='5009617.0' /><set value='5213716.0' /><set value='5426131.0' /><set value='5647200.0' /><set value='5877276.0' /><set value='6116725.0' /><set value='6365930.0' /><set value='6625288.0' /></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>$216,993</td><td>$216,496</td><td>$522</td><td>$2,000,000</td><td>$81,469</td><td>$-522</td><td>$2,080,946</td></tr><tr><td role="rowheader" scope="row">2</td><td>219,173</td><td>220,259</td><td>0</td><td>2,080,946</td><td>84,781</td><td>0</td><td>2,165,727</td></tr><tr><td role="rowheader" scope="row">3</td><td>221,374</td><td>224,123</td><td>0</td><td>2,165,727</td><td>88,235</td><td>0</td><td>2,253,963</td></tr><tr><td role="rowheader" scope="row">4</td><td>223,598</td><td>228,093</td><td>0</td><td>2,253,963</td><td>91,830</td><td>0</td><td>2,345,792</td></tr><tr><td role="rowheader" scope="row">5</td><td>225,845</td><td>232,169</td><td>0</td><td>2,345,792</td><td>95,571</td><td>0</td><td>2,441,364</td></tr><tr><td role="rowheader" scope="row">6</td><td>228,113</td><td>236,356</td><td>0</td><td>2,441,364</td><td>99,465</td><td>0</td><td>2,540,829</td></tr><tr><td role="rowheader" scope="row">7</td><td>230,405</td><td>240,657</td><td>0</td><td>2,540,829</td><td>103,517</td><td>0</td><td>2,644,346</td></tr><tr><td role="rowheader" scope="row">8</td><td>232,720</td><td>245,075</td><td>0</td><td>2,644,346</td><td>107,735</td><td>0</td><td>2,752,081</td></tr><tr><td role="rowheader" scope="row">9</td><td>235,058</td><td>249,612</td><td>0</td><td>2,752,081</td><td>112,124</td><td>0</td><td>2,864,205</td></tr><tr><td role="rowheader" scope="row">10</td><td>237,419</td><td>254,273</td><td>0</td><td>2,864,205</td><td>116,692</td><td>0</td><td>2,980,897</td></tr><tr><td role="rowheader" scope="row">11</td><td>239,804</td><td>259,060</td><td>0</td><td>2,980,897</td><td>121,446</td><td>0</td><td>3,102,343</td></tr><tr><td role="rowheader" scope="row">12</td><td>242,213</td><td>263,978</td><td>0</td><td>3,102,343</td><td>126,394</td><td>0</td><td>3,228,737</td></tr><tr><td role="rowheader" scope="row">13</td><td>244,646</td><td>269,030</td><td>0</td><td>3,228,737</td><td>131,544</td><td>0</td><td>3,360,281</td></tr><tr><td role="rowheader" scope="row">14</td><td>247,104</td><td>274,220</td><td>0</td><td>3,360,281</td><td>136,903</td><td>0</td><td>3,497,184</td></tr><tr><td role="rowheader" scope="row">15</td><td>249,587</td><td>279,551</td><td>0</td><td>3,497,184</td><td>142,481</td><td>0</td><td>3,639,665</td></tr><tr><td role="rowheader" scope="row">16</td><td>252,094</td><td>285,028</td><td>0</td><td>3,639,665</td><td>148,286</td><td>0</td><td>3,787,950</td></tr><tr><td role="rowheader" scope="row">17</td><td>254,626</td><td>290,654</td><td>0</td><td>3,787,950</td><td>154,327</td><td>0</td><td>3,942,277</td></tr><tr><td role="rowheader" scope="row">18</td><td>257,184</td><td>296,435</td><td>0</td><td>3,942,277</td><td>160,614</td><td>0</td><td>4,102,892</td></tr><tr><td role="rowheader" scope="row">19</td><td>259,768</td><td>302,374</td><td>0</td><td>4,102,892</td><td>167,158</td><td>0</td><td>4,270,050</td></tr><tr><td role="rowheader" scope="row">20</td><td>262,378</td><td>308,475</td><td>0</td><td>4,270,050</td><td>173,968</td><td>0</td><td>4,444,018</td></tr><tr><td role="rowheader" scope="row">21</td><td>265,013</td><td>314,744</td><td>0</td><td>4,444,018</td><td>181,056</td><td>0</td><td>4,625,074</td></tr><tr><td role="rowheader" scope="row">22</td><td>267,676</td><td>321,185</td><td>0</td><td>4,625,074</td><td>188,433</td><td>0</td><td>4,813,507</td></tr><tr><td role="rowheader" scope="row">23</td><td>270,365</td><td>327,803</td><td>0</td><td>4,813,507</td><td>196,110</td><td>0</td><td>5,009,617</td></tr><tr><td role="rowheader" scope="row">24</td><td>273,081</td><td>334,602</td><td>0</td><td>5,009,617</td><td>204,100</td><td>0</td><td>5,213,716</td></tr><tr><td role="rowheader" scope="row">25</td><td>275,824</td><td>341,589</td><td>0</td><td>5,213,716</td><td>212,415</td><td>0</td><td>5,426,131</td></tr><tr><td role="rowheader" scope="row">26</td><td>278,595</td><td>348,768</td><td>0</td><td>5,426,131</td><td>221,069</td><td>0</td><td>5,647,200</td></tr><tr><td role="rowheader" scope="row">27</td><td>281,394</td><td>356,145</td><td>0</td><td>5,647,200</td><td>230,076</td><td>0</td><td>5,877,276</td></tr><tr><td role="rowheader" scope="row">28</td><td>284,221</td><td>363,725</td><td>0</td><td>5,877,276</td><td>239,449</td><td>0</td><td>6,116,725</td></tr><tr><td role="rowheader" scope="row">29</td><td>287,076</td><td>371,514</td><td>0</td><td>6,116,725</td><td>249,205</td><td>0</td><td>6,365,930</td></tr><tr><td role="rowheader" scope="row">30</td><td>289,960</td><td>379,518</td><td>0</td><td>6,365,930</td><td>259,358</td><td>0</td><td>6,625,288</td></tr></table>