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='240890.0' /><set value='242882.0' /><set value='244955.0' /><set value='247112.0' /><set value='249358.0' /><set value='251694.0' /><set value='254126.0' /><set value='256658.0' /><set value='259292.0' /><set value='262033.0' /><set value='264887.0' /><set value='267856.0' /><set value='270947.0' /><set value='274163.0' /><set value='277510.0' /><set value='280994.0' /><set value='284620.0' /><set value='288394.0' /><set value='292321.0' /><set value='296408.0' /><set value='300662.0' /><set value='305089.0' /><set value='309696.0' /><set value='314491.0' /><set value='319482.0' /><set value='324676.0' /><set value='330081.0' /><set value='335707.0' /><set value='341561.0' /><set value='347655.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /><set value='-192000.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='6048890.0' /><set value='6099772.0' /><set value='6152726.0' /><set value='6207838.0' /><set value='6265196.0' /><set value='6324890.0' /><set value='6387017.0' /><set value='6451674.0' /><set value='6518966.0' /><set value='6588999.0' /><set value='6661886.0' /><set value='6737742.0' /><set value='6816689.0' /><set value='6898852.0' /><set value='6984362.0' /><set value='7073356.0' /><set value='7165976.0' /><set value='7262370.0' /><set value='7362691.0' /><set value='7467099.0' /><set value='7575760.0' /><set value='7688849.0' /><set value='7806545.0' /><set value='7929036.0' /><set value='8056518.0' /><set value='8189194.0' /><set value='8327275.0' /><set value='8470981.0' /><set value='8620543.0' /><set value='8776198.0' /></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>$192,000</td><td>$0</td><td>$192,000</td><td>$6,000,000</td><td>$240,890</td><td>$-192,000</td><td>$6,048,890</td></tr><tr><td role="rowheader" scope="row">2</td><td>192,000</td><td>0</td><td>192,000</td><td>6,048,890</td><td>242,882</td><td>-192,000</td><td>6,099,772</td></tr><tr><td role="rowheader" scope="row">3</td><td>192,000</td><td>0</td><td>192,000</td><td>6,099,772</td><td>244,955</td><td>-192,000</td><td>6,152,726</td></tr><tr><td role="rowheader" scope="row">4</td><td>192,000</td><td>0</td><td>192,000</td><td>6,152,726</td><td>247,112</td><td>-192,000</td><td>6,207,838</td></tr><tr><td role="rowheader" scope="row">5</td><td>192,000</td><td>0</td><td>192,000</td><td>6,207,838</td><td>249,358</td><td>-192,000</td><td>6,265,196</td></tr><tr><td role="rowheader" scope="row">6</td><td>192,000</td><td>0</td><td>192,000</td><td>6,265,196</td><td>251,694</td><td>-192,000</td><td>6,324,890</td></tr><tr><td role="rowheader" scope="row">7</td><td>192,000</td><td>0</td><td>192,000</td><td>6,324,890</td><td>254,126</td><td>-192,000</td><td>6,387,017</td></tr><tr><td role="rowheader" scope="row">8</td><td>192,000</td><td>0</td><td>192,000</td><td>6,387,017</td><td>256,658</td><td>-192,000</td><td>6,451,674</td></tr><tr><td role="rowheader" scope="row">9</td><td>192,000</td><td>0</td><td>192,000</td><td>6,451,674</td><td>259,292</td><td>-192,000</td><td>6,518,966</td></tr><tr><td role="rowheader" scope="row">10</td><td>192,000</td><td>0</td><td>192,000</td><td>6,518,966</td><td>262,033</td><td>-192,000</td><td>6,588,999</td></tr><tr><td role="rowheader" scope="row">11</td><td>192,000</td><td>0</td><td>192,000</td><td>6,588,999</td><td>264,887</td><td>-192,000</td><td>6,661,886</td></tr><tr><td role="rowheader" scope="row">12</td><td>192,000</td><td>0</td><td>192,000</td><td>6,661,886</td><td>267,856</td><td>-192,000</td><td>6,737,742</td></tr><tr><td role="rowheader" scope="row">13</td><td>192,000</td><td>0</td><td>192,000</td><td>6,737,742</td><td>270,947</td><td>-192,000</td><td>6,816,689</td></tr><tr><td role="rowheader" scope="row">14</td><td>192,000</td><td>0</td><td>192,000</td><td>6,816,689</td><td>274,163</td><td>-192,000</td><td>6,898,852</td></tr><tr><td role="rowheader" scope="row">15</td><td>192,000</td><td>0</td><td>192,000</td><td>6,898,852</td><td>277,510</td><td>-192,000</td><td>6,984,362</td></tr><tr><td role="rowheader" scope="row">16</td><td>192,000</td><td>0</td><td>192,000</td><td>6,984,362</td><td>280,994</td><td>-192,000</td><td>7,073,356</td></tr><tr><td role="rowheader" scope="row">17</td><td>192,000</td><td>0</td><td>192,000</td><td>7,073,356</td><td>284,620</td><td>-192,000</td><td>7,165,976</td></tr><tr><td role="rowheader" scope="row">18</td><td>192,000</td><td>0</td><td>192,000</td><td>7,165,976</td><td>288,394</td><td>-192,000</td><td>7,262,370</td></tr><tr><td role="rowheader" scope="row">19</td><td>192,000</td><td>0</td><td>192,000</td><td>7,262,370</td><td>292,321</td><td>-192,000</td><td>7,362,691</td></tr><tr><td role="rowheader" scope="row">20</td><td>192,000</td><td>0</td><td>192,000</td><td>7,362,691</td><td>296,408</td><td>-192,000</td><td>7,467,099</td></tr><tr><td role="rowheader" scope="row">21</td><td>192,000</td><td>0</td><td>192,000</td><td>7,467,099</td><td>300,662</td><td>-192,000</td><td>7,575,760</td></tr><tr><td role="rowheader" scope="row">22</td><td>192,000</td><td>0</td><td>192,000</td><td>7,575,760</td><td>305,089</td><td>-192,000</td><td>7,688,849</td></tr><tr><td role="rowheader" scope="row">23</td><td>192,000</td><td>0</td><td>192,000</td><td>7,688,849</td><td>309,696</td><td>-192,000</td><td>7,806,545</td></tr><tr><td role="rowheader" scope="row">24</td><td>192,000</td><td>0</td><td>192,000</td><td>7,806,545</td><td>314,491</td><td>-192,000</td><td>7,929,036</td></tr><tr><td role="rowheader" scope="row">25</td><td>192,000</td><td>0</td><td>192,000</td><td>7,929,036</td><td>319,482</td><td>-192,000</td><td>8,056,518</td></tr><tr><td role="rowheader" scope="row">26</td><td>192,000</td><td>0</td><td>192,000</td><td>8,056,518</td><td>324,676</td><td>-192,000</td><td>8,189,194</td></tr><tr><td role="rowheader" scope="row">27</td><td>192,000</td><td>0</td><td>192,000</td><td>8,189,194</td><td>330,081</td><td>-192,000</td><td>8,327,275</td></tr><tr><td role="rowheader" scope="row">28</td><td>192,000</td><td>0</td><td>192,000</td><td>8,327,275</td><td>335,707</td><td>-192,000</td><td>8,470,981</td></tr><tr><td role="rowheader" scope="row">29</td><td>192,000</td><td>0</td><td>192,000</td><td>8,470,981</td><td>341,561</td><td>-192,000</td><td>8,620,543</td></tr><tr><td role="rowheader" scope="row">30</td><td>192,000</td><td>0</td><td>192,000</td><td>8,620,543</td><td>347,655</td><td>-192,000</td><td>8,776,198</td></tr></table>