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='322306.0' /><set value='327389.0' /><set value='332556.0' /><set value='337812.0' /><set value='343159.0' /><set value='348601.0' /><set value='354142.0' /><set value='359787.0' /><set value='365542.0' /><set value='371410.0' /><set value='377399.0' /><set value='383515.0' /><set value='389764.0' /><set value='396155.0' /><set value='402696.0' /><set value='409395.0' /><set value='416263.0' /><set value='423311.0' /><set value='430550.0' /><set value='437994.0' /><set value='445655.0' /><set value='453551.0' /><set value='461696.0' /><set value='470110.0' /><set value='478811.0' /><set value='487823.0' /><set value='497167.0' /><set value='506869.0' /><set value='516958.0' /><set value='527464.0' /></dataset><dataset seriesName='Withdrawals' color='FFA056'><set value='-259240.0' /><set value='-263284.0' /><set value='-267373.0' /><set value='-271508.0' /><set value='-275687.0' /><set value='-279912.0' /><set value='-284181.0' /><set value='-288494.0' /><set value='-292850.0' /><set value='-297251.0' /><set value='-301694.0' /><set value='-306179.0' /><set value='-310706.0' /><set value='-315274.0' /><set value='-319883.0' /><set value='-324531.0' /><set value='-329218.0' /><set value='-333943.0' /><set value='-338705.0' /><set value='-343503.0' /><set value='-348336.0' /><set value='-353203.0' /><set value='-358101.0' /><set value='-363031.0' /><set value='-367991.0' /><set value='-372978.0' /><set value='-377992.0' /><set value='-383031.0' /><set value='-388093.0' /><set value='-393175.0' /></dataset><dataset seriesName='Balance' color='3CA899'><set value='4063066.0' /><set value='4127170.0' /><set value='4192354.0' /><set value='4258658.0' /><set value='4326129.0' /><set value='4394819.0' /><set value='4464780.0' /><set value='4536074.0' /><set value='4608765.0' /><set value='4682925.0' /><set value='4758631.0' /><set value='4835967.0' /><set value='4915025.0' /><set value='4995906.0' /><set value='5078718.0' /><set value='5163582.0' /><set value='5250627.0' /><set value='5339994.0' /><set value='5431839.0' /><set value='5526329.0' /><set value='5623649.0' /><set value='5723996.0' /><set value='5827591.0' /><set value='5934669.0' /><set value='6045490.0' /><set value='6160334.0' /><set value='6279508.0' /><set value='6403347.0' /><set value='6532212.0' /><set value='6666500.0' /></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>$375,429</td><td>$116,189</td><td>$259,240</td><td>$4,000,000</td><td>$322,306</td><td>$-259,240</td><td>$4,063,066</td></tr><tr><td role="rowheader" scope="row">2</td><td>383,007</td><td>119,723</td><td>263,284</td><td>4,063,066</td><td>327,389</td><td>-263,284</td><td>4,127,170</td></tr><tr><td role="rowheader" scope="row">3</td><td>390,738</td><td>123,364</td><td>267,373</td><td>4,127,170</td><td>332,556</td><td>-267,373</td><td>4,192,354</td></tr><tr><td role="rowheader" scope="row">4</td><td>398,624</td><td>127,117</td><td>271,508</td><td>4,192,354</td><td>337,812</td><td>-271,508</td><td>4,258,658</td></tr><tr><td role="rowheader" scope="row">5</td><td>406,670</td><td>130,983</td><td>275,687</td><td>4,258,658</td><td>343,159</td><td>-275,687</td><td>4,326,129</td></tr><tr><td role="rowheader" scope="row">6</td><td>414,879</td><td>134,967</td><td>279,912</td><td>4,326,129</td><td>348,601</td><td>-279,912</td><td>4,394,819</td></tr><tr><td role="rowheader" scope="row">7</td><td>423,253</td><td>139,072</td><td>284,181</td><td>4,394,819</td><td>354,142</td><td>-284,181</td><td>4,464,780</td></tr><tr><td role="rowheader" scope="row">8</td><td>431,796</td><td>143,302</td><td>288,494</td><td>4,464,780</td><td>359,787</td><td>-288,494</td><td>4,536,074</td></tr><tr><td role="rowheader" scope="row">9</td><td>440,511</td><td>147,661</td><td>292,850</td><td>4,536,074</td><td>365,542</td><td>-292,850</td><td>4,608,765</td></tr><tr><td role="rowheader" scope="row">10</td><td>449,403</td><td>152,152</td><td>297,251</td><td>4,608,765</td><td>371,410</td><td>-297,251</td><td>4,682,925</td></tr><tr><td role="rowheader" scope="row">11</td><td>458,474</td><td>156,780</td><td>301,694</td><td>4,682,925</td><td>377,399</td><td>-301,694</td><td>4,758,631</td></tr><tr><td role="rowheader" scope="row">12</td><td>467,728</td><td>161,549</td><td>306,179</td><td>4,758,631</td><td>383,515</td><td>-306,179</td><td>4,835,967</td></tr><tr><td role="rowheader" scope="row">13</td><td>477,168</td><td>166,462</td><td>310,706</td><td>4,835,967</td><td>389,764</td><td>-310,706</td><td>4,915,025</td></tr><tr><td role="rowheader" scope="row">14</td><td>486,800</td><td>171,525</td><td>315,274</td><td>4,915,025</td><td>396,155</td><td>-315,274</td><td>4,995,906</td></tr><tr><td role="rowheader" scope="row">15</td><td>496,626</td><td>176,742</td><td>319,883</td><td>4,995,906</td><td>402,696</td><td>-319,883</td><td>5,078,718</td></tr><tr><td role="rowheader" scope="row">16</td><td>506,650</td><td>182,118</td><td>324,531</td><td>5,078,718</td><td>409,395</td><td>-324,531</td><td>5,163,582</td></tr><tr><td role="rowheader" scope="row">17</td><td>516,876</td><td>187,658</td><td>329,218</td><td>5,163,582</td><td>416,263</td><td>-329,218</td><td>5,250,627</td></tr><tr><td role="rowheader" scope="row">18</td><td>527,309</td><td>193,365</td><td>333,943</td><td>5,250,627</td><td>423,311</td><td>-333,943</td><td>5,339,994</td></tr><tr><td role="rowheader" scope="row">19</td><td>537,952</td><td>199,247</td><td>338,705</td><td>5,339,994</td><td>430,550</td><td>-338,705</td><td>5,431,839</td></tr><tr><td role="rowheader" scope="row">20</td><td>548,810</td><td>205,307</td><td>343,503</td><td>5,431,839</td><td>437,994</td><td>-343,503</td><td>5,526,329</td></tr><tr><td role="rowheader" scope="row">21</td><td>559,888</td><td>211,552</td><td>348,336</td><td>5,526,329</td><td>445,655</td><td>-348,336</td><td>5,623,649</td></tr><tr><td role="rowheader" scope="row">22</td><td>571,189</td><td>217,986</td><td>353,203</td><td>5,623,649</td><td>453,551</td><td>-353,203</td><td>5,723,996</td></tr><tr><td role="rowheader" scope="row">23</td><td>582,718</td><td>224,616</td><td>358,101</td><td>5,723,996</td><td>461,696</td><td>-358,101</td><td>5,827,591</td></tr><tr><td role="rowheader" scope="row">24</td><td>594,480</td><td>231,448</td><td>363,031</td><td>5,827,591</td><td>470,110</td><td>-363,031</td><td>5,934,669</td></tr><tr><td role="rowheader" scope="row">25</td><td>606,479</td><td>238,488</td><td>367,991</td><td>5,934,669</td><td>478,811</td><td>-367,991</td><td>6,045,490</td></tr><tr><td role="rowheader" scope="row">26</td><td>618,720</td><td>245,742</td><td>372,978</td><td>6,045,490</td><td>487,823</td><td>-372,978</td><td>6,160,334</td></tr><tr><td role="rowheader" scope="row">27</td><td>631,209</td><td>253,216</td><td>377,992</td><td>6,160,334</td><td>497,167</td><td>-377,992</td><td>6,279,508</td></tr><tr><td role="rowheader" scope="row">28</td><td>643,949</td><td>260,918</td><td>383,031</td><td>6,279,508</td><td>506,869</td><td>-383,031</td><td>6,403,347</td></tr><tr><td role="rowheader" scope="row">29</td><td>656,947</td><td>268,854</td><td>388,093</td><td>6,403,347</td><td>516,958</td><td>-388,093</td><td>6,532,212</td></tr><tr><td role="rowheader" scope="row">30</td><td>670,207</td><td>277,032</td><td>393,175</td><td>6,532,212</td><td>527,464</td><td>-393,175</td><td>6,666,500</td></tr></table>