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='2014645.0' /><set value='2046475.0' /><set value='2078073.0' /><set value='2109384.0' /><set value='2140347.0' /><set value='2170900.0' /><set value='2200974.0' /><set value='2230499.0' /><set value='2259397.0' /><set value='2287587.0' /><set value='2314983.0' /><set value='2341494.0' /><set value='2367023.0' /><set value='2391466.0' /><set value='2414716.0' /><set value='2436657.0' /><set value='2457167.0' /><set value='2476116.0' /><set value='2493369.0' /><set value='2508782.0' /><set value='2522201.0' /><set value='2533467.0' /><set value='2542408.0' /><set value='2548847.0' /><set value='2552592.0' /><set value='2553446.0' /><set value='2551198.0' /><set value='2545625.0' /><set value='2536495.0' /><set value='2523560.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-1216638.0' /><set value='-1253643.0' /><set value='-1291774.0' /><set value='-1331065.0' /><set value='-1371550.0' /><set value='-1413267.0' /><set value='-1456253.0' /><set value='-1500547.0' /><set value='-1546187.0' /><set value='-1593216.0' /><set value='-1641675.0' /><set value='-1691608.0' /><set value='-1743060.0' /><set value='-1796077.0' /><set value='-1850706.0' /><set value='-1906997.0' /><set value='-1965001.0' /><set value='-2024768.0' /><set value='-2086353.0' /><set value='-2149812.0' /><set value='-2215200.0' /><set value='-2282578.0' /><set value='-2352004.0' /><set value='-2423543.0' /><set value='-2497257.0' /><set value='-2573214.0' /><set value='-2651481.0' /><set value='-2732128.0' /><set value='-2815228.0' /><set value='-2900856.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='5.0798007E7' /><set value='5.1590838E7' /><set value='5.2377137E7' /><set value='5.3155456E7' /><set value='5.3924252E7' /><set value='5.4681885E7' /><set value='5.5426606E7' /><set value='5.6156558E7' /><set value='5.6869767E7' /><set value='5.7564138E7' /><set value='5.8237446E7' /><set value='5.8887331E7' /><set value='5.9511294E7' /><set value='6.0106683E7' /><set value='6.0670693E7' /><set value='6.1200353E7' /><set value='6.1692519E7' /><set value='6.2143867E7' /><set value='6.2550883E7' /><set value='6.2909853E7' /><set value='6.3216854E7' /><set value='6.3467743E7' /><set value='6.3658147E7' /><set value='6.3783451E7' /><set value='6.3838786E7' /><set value='6.3819019E7' /><set value='6.3718736E7' /><set value='6.3532234E7' /><set value='6.32535E7' /><set value='6.2876204E7' /></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>$1,216,638</td><td>$0</td><td>$1,216,638</td><td>$50,000,000</td><td>$2,014,645</td><td>$-1,216,638</td><td>$50,798,007</td></tr><tr><td role="rowheader" scope="row">2</td><td>1,253,643</td><td>0</td><td>1,253,643</td><td>50,798,007</td><td>2,046,475</td><td>-1,253,643</td><td>51,590,838</td></tr><tr><td role="rowheader" scope="row">3</td><td>1,291,774</td><td>0</td><td>1,291,774</td><td>51,590,838</td><td>2,078,073</td><td>-1,291,774</td><td>52,377,137</td></tr><tr><td role="rowheader" scope="row">4</td><td>1,331,065</td><td>0</td><td>1,331,065</td><td>52,377,137</td><td>2,109,384</td><td>-1,331,065</td><td>53,155,456</td></tr><tr><td role="rowheader" scope="row">5</td><td>1,371,550</td><td>0</td><td>1,371,550</td><td>53,155,456</td><td>2,140,347</td><td>-1,371,550</td><td>53,924,252</td></tr><tr><td role="rowheader" scope="row">6</td><td>1,413,267</td><td>0</td><td>1,413,267</td><td>53,924,252</td><td>2,170,900</td><td>-1,413,267</td><td>54,681,885</td></tr><tr><td role="rowheader" scope="row">7</td><td>1,456,253</td><td>0</td><td>1,456,253</td><td>54,681,885</td><td>2,200,974</td><td>-1,456,253</td><td>55,426,606</td></tr><tr><td role="rowheader" scope="row">8</td><td>1,500,547</td><td>0</td><td>1,500,547</td><td>55,426,606</td><td>2,230,499</td><td>-1,500,547</td><td>56,156,558</td></tr><tr><td role="rowheader" scope="row">9</td><td>1,546,187</td><td>0</td><td>1,546,187</td><td>56,156,558</td><td>2,259,397</td><td>-1,546,187</td><td>56,869,767</td></tr><tr><td role="rowheader" scope="row">10</td><td>1,593,216</td><td>0</td><td>1,593,216</td><td>56,869,767</td><td>2,287,587</td><td>-1,593,216</td><td>57,564,138</td></tr><tr><td role="rowheader" scope="row">11</td><td>1,641,675</td><td>0</td><td>1,641,675</td><td>57,564,138</td><td>2,314,983</td><td>-1,641,675</td><td>58,237,446</td></tr><tr><td role="rowheader" scope="row">12</td><td>1,691,608</td><td>0</td><td>1,691,608</td><td>58,237,446</td><td>2,341,494</td><td>-1,691,608</td><td>58,887,331</td></tr><tr><td role="rowheader" scope="row">13</td><td>1,743,060</td><td>0</td><td>1,743,060</td><td>58,887,331</td><td>2,367,023</td><td>-1,743,060</td><td>59,511,294</td></tr><tr><td role="rowheader" scope="row">14</td><td>1,796,077</td><td>0</td><td>1,796,077</td><td>59,511,294</td><td>2,391,466</td><td>-1,796,077</td><td>60,106,683</td></tr><tr><td role="rowheader" scope="row">15</td><td>1,850,706</td><td>0</td><td>1,850,706</td><td>60,106,683</td><td>2,414,716</td><td>-1,850,706</td><td>60,670,693</td></tr><tr><td role="rowheader" scope="row">16</td><td>1,906,997</td><td>0</td><td>1,906,997</td><td>60,670,693</td><td>2,436,657</td><td>-1,906,997</td><td>61,200,353</td></tr><tr><td role="rowheader" scope="row">17</td><td>1,965,001</td><td>0</td><td>1,965,001</td><td>61,200,353</td><td>2,457,167</td><td>-1,965,001</td><td>61,692,519</td></tr><tr><td role="rowheader" scope="row">18</td><td>2,024,768</td><td>0</td><td>2,024,768</td><td>61,692,519</td><td>2,476,116</td><td>-2,024,768</td><td>62,143,867</td></tr><tr><td role="rowheader" scope="row">19</td><td>2,086,353</td><td>0</td><td>2,086,353</td><td>62,143,867</td><td>2,493,369</td><td>-2,086,353</td><td>62,550,883</td></tr><tr><td role="rowheader" scope="row">20</td><td>2,149,812</td><td>0</td><td>2,149,812</td><td>62,550,883</td><td>2,508,782</td><td>-2,149,812</td><td>62,909,853</td></tr><tr><td role="rowheader" scope="row">21</td><td>2,215,200</td><td>0</td><td>2,215,200</td><td>62,909,853</td><td>2,522,201</td><td>-2,215,200</td><td>63,216,854</td></tr><tr><td role="rowheader" scope="row">22</td><td>2,282,578</td><td>0</td><td>2,282,578</td><td>63,216,854</td><td>2,533,467</td><td>-2,282,578</td><td>63,467,743</td></tr><tr><td role="rowheader" scope="row">23</td><td>2,352,004</td><td>0</td><td>2,352,004</td><td>63,467,743</td><td>2,542,408</td><td>-2,352,004</td><td>63,658,147</td></tr><tr><td role="rowheader" scope="row">24</td><td>2,423,543</td><td>0</td><td>2,423,543</td><td>63,658,147</td><td>2,548,847</td><td>-2,423,543</td><td>63,783,451</td></tr><tr><td role="rowheader" scope="row">25</td><td>2,497,257</td><td>0</td><td>2,497,257</td><td>63,783,451</td><td>2,552,592</td><td>-2,497,257</td><td>63,838,786</td></tr><tr><td role="rowheader" scope="row">26</td><td>2,573,214</td><td>0</td><td>2,573,214</td><td>63,838,786</td><td>2,553,446</td><td>-2,573,214</td><td>63,819,019</td></tr><tr><td role="rowheader" scope="row">27</td><td>2,651,481</td><td>0</td><td>2,651,481</td><td>63,819,019</td><td>2,551,198</td><td>-2,651,481</td><td>63,718,736</td></tr><tr><td role="rowheader" scope="row">28</td><td>2,732,128</td><td>0</td><td>2,732,128</td><td>63,718,736</td><td>2,545,625</td><td>-2,732,128</td><td>63,532,234</td></tr><tr><td role="rowheader" scope="row">29</td><td>2,815,228</td><td>0</td><td>2,815,228</td><td>63,532,234</td><td>2,536,495</td><td>-2,815,228</td><td>63,253,500</td></tr><tr><td role="rowheader" scope="row">30</td><td>2,900,856</td><td>0</td><td>2,900,856</td><td>63,253,500</td><td>2,523,560</td><td>-2,900,856</td><td>62,876,204</td></tr></table>