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'><set value='172920.0' /><set value='179484.0' /><set value='186363.0' /><set value='193577.0' /><set value='201146.0' /><set value='209095.0' /><set value='217447.0' /><set value='226229.0' /><set value='235470.0' /><set value='245201.0' /><set value='255454.0' /><set value='266267.0' /><set value='277677.0' /><set value='289727.0' /><set value='302463.0' /><set value='315932.0' /><set value='330189.0' /><set value='345290.0' /><set value='361297.0' /><set value='378278.0' /><set value='396305.0' /><set value='415456.0' /><set value='435818.0' /><set value='457481.0' /><set value='480547.0' /><set value='505123.0' /><set value='531327.0' /><set value='559286.0' /><set value='589138.0' /><set value='621034.0' /></dataset><dataset seriesName='Withdrawals'><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'><set value='2075589.0' /><set value='2154782.0' /><set value='2237803.0' /><set value='2324894.0' /><set value='2416317.0' /><set value='2512350.0' /><set value='2613297.0' /><set value='2719482.0' /><set value='2831257.0' /><set value='2949000.0' /><set value='3073120.0' /><set value='3204058.0' /><set value='3342291.0' /><set value='3488332.0' /><set value='3642738.0' /><set value='3806110.0' /><set value='3979099.0' /><set value='4162407.0' /><set value='4356796.0' /><set value='4563089.0' /><set value='4782177.0' /><set value='5015027.0' /><set value='5262684.0' /><set value='5526282.0' /><set value='5807048.0' /><set value='6106314.0' /><set value='6425523.0' /><set value='6766239.0' /><set value='7130159.0' /><set value='7519124.0' /></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 @ 8.50%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$97,331</td><td>$0</td><td>$97,331</td><td>$2,000,000</td><td>$172,920</td><td>$-97,331</td><td>$2,075,589</td></tr><tr><td role="rowheader" scope="row">2</td><td>100,291</td><td>0</td><td>100,291</td><td>2,075,589</td><td>179,484</td><td>-100,291</td><td>2,154,782</td></tr><tr><td role="rowheader" scope="row">3</td><td>103,342</td><td>0</td><td>103,342</td><td>2,154,782</td><td>186,363</td><td>-103,342</td><td>2,237,803</td></tr><tr><td role="rowheader" scope="row">4</td><td>106,485</td><td>0</td><td>106,485</td><td>2,237,803</td><td>193,577</td><td>-106,485</td><td>2,324,894</td></tr><tr><td role="rowheader" scope="row">5</td><td>109,724</td><td>0</td><td>109,724</td><td>2,324,894</td><td>201,146</td><td>-109,724</td><td>2,416,317</td></tr><tr><td role="rowheader" scope="row">6</td><td>113,061</td><td>0</td><td>113,061</td><td>2,416,317</td><td>209,095</td><td>-113,061</td><td>2,512,350</td></tr><tr><td role="rowheader" scope="row">7</td><td>116,500</td><td>0</td><td>116,500</td><td>2,512,350</td><td>217,447</td><td>-116,500</td><td>2,613,297</td></tr><tr><td role="rowheader" scope="row">8</td><td>120,044</td><td>0</td><td>120,044</td><td>2,613,297</td><td>226,229</td><td>-120,044</td><td>2,719,482</td></tr><tr><td role="rowheader" scope="row">9</td><td>123,695</td><td>0</td><td>123,695</td><td>2,719,482</td><td>235,470</td><td>-123,695</td><td>2,831,257</td></tr><tr><td role="rowheader" scope="row">10</td><td>127,457</td><td>0</td><td>127,457</td><td>2,831,257</td><td>245,201</td><td>-127,457</td><td>2,949,000</td></tr><tr><td role="rowheader" scope="row">11</td><td>131,334</td><td>0</td><td>131,334</td><td>2,949,000</td><td>255,454</td><td>-131,334</td><td>3,073,120</td></tr><tr><td role="rowheader" scope="row">12</td><td>135,329</td><td>0</td><td>135,329</td><td>3,073,120</td><td>266,267</td><td>-135,329</td><td>3,204,058</td></tr><tr><td role="rowheader" scope="row">13</td><td>139,445</td><td>0</td><td>139,445</td><td>3,204,058</td><td>277,677</td><td>-139,445</td><td>3,342,291</td></tr><tr><td role="rowheader" scope="row">14</td><td>143,686</td><td>0</td><td>143,686</td><td>3,342,291</td><td>289,727</td><td>-143,686</td><td>3,488,332</td></tr><tr><td role="rowheader" scope="row">15</td><td>148,057</td><td>0</td><td>148,057</td><td>3,488,332</td><td>302,463</td><td>-148,057</td><td>3,642,738</td></tr><tr><td role="rowheader" scope="row">16</td><td>152,560</td><td>0</td><td>152,560</td><td>3,642,738</td><td>315,932</td><td>-152,560</td><td>3,806,110</td></tr><tr><td role="rowheader" scope="row">17</td><td>157,200</td><td>0</td><td>157,200</td><td>3,806,110</td><td>330,189</td><td>-157,200</td><td>3,979,099</td></tr><tr><td role="rowheader" scope="row">18</td><td>161,981</td><td>0</td><td>161,981</td><td>3,979,099</td><td>345,290</td><td>-161,981</td><td>4,162,407</td></tr><tr><td role="rowheader" scope="row">19</td><td>166,908</td><td>0</td><td>166,908</td><td>4,162,407</td><td>361,297</td><td>-166,908</td><td>4,356,796</td></tr><tr><td role="rowheader" scope="row">20</td><td>171,985</td><td>0</td><td>171,985</td><td>4,356,796</td><td>378,278</td><td>-171,985</td><td>4,563,089</td></tr><tr><td role="rowheader" scope="row">21</td><td>177,216</td><td>0</td><td>177,216</td><td>4,563,089</td><td>396,305</td><td>-177,216</td><td>4,782,177</td></tr><tr><td role="rowheader" scope="row">22</td><td>182,606</td><td>0</td><td>182,606</td><td>4,782,177</td><td>415,456</td><td>-182,606</td><td>5,015,027</td></tr><tr><td role="rowheader" scope="row">23</td><td>188,160</td><td>0</td><td>188,160</td><td>5,015,027</td><td>435,818</td><td>-188,160</td><td>5,262,684</td></tr><tr><td role="rowheader" scope="row">24</td><td>193,883</td><td>0</td><td>193,883</td><td>5,262,684</td><td>457,481</td><td>-193,883</td><td>5,526,282</td></tr><tr><td role="rowheader" scope="row">25</td><td>199,781</td><td>0</td><td>199,781</td><td>5,526,282</td><td>480,547</td><td>-199,781</td><td>5,807,048</td></tr><tr><td role="rowheader" scope="row">26</td><td>205,857</td><td>0</td><td>205,857</td><td>5,807,048</td><td>505,123</td><td>-205,857</td><td>6,106,314</td></tr><tr><td role="rowheader" scope="row">27</td><td>212,118</td><td>0</td><td>212,118</td><td>6,106,314</td><td>531,327</td><td>-212,118</td><td>6,425,523</td></tr><tr><td role="rowheader" scope="row">28</td><td>218,570</td><td>0</td><td>218,570</td><td>6,425,523</td><td>559,286</td><td>-218,570</td><td>6,766,239</td></tr><tr><td role="rowheader" scope="row">29</td><td>225,218</td><td>0</td><td>225,218</td><td>6,766,239</td><td>589,138</td><td>-225,218</td><td>7,130,159</td></tr><tr><td role="rowheader" scope="row">30</td><td>232,068</td><td>0</td><td>232,068</td><td>7,130,159</td><td>621,034</td><td>-232,068</td><td>7,519,124</td></tr></table>