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='E6E3CF' palette='2' 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='EEAA28'><set value='331998.0' /><set value='359554.0' /><set value='389396.0' /><set value='421716.0' /><set value='456718.0' /><set value='494626.0' /><set value='535680.0' /><set value='580141.0' /><set value='628292.0' /><set value='680440.0' /><set value='736916.0' /><set value='798080.0' /><set value='864320.0' /><set value='936058.0' /><set value='1013751.0' /><set value='1097891.0' /><set value='1189016.0' /><set value='1287704.0' /><set value='1394582.0' /><set value='1510332.0' /><set value='1635689.0' /><set value='1771450.0' /><set value='1918480.0' /><set value='2077713.0' /><set value='2250162.0' /><set value='2436924.0' /><set value='2639187.0' /><set value='2858239.0' /><set value='3095471.0' /><set value='3352394.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><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' /><set value='0.0' /></dataset><dataset seriesName='Balance' color='4B7F80'><set value='4331998.0' /><set value='4691552.0' /><set value='5080948.0' /><set value='5502664.0' /><set value='5959383.0' /><set value='6454009.0' /><set value='6989688.0' /><set value='7569829.0' /><set value='8198121.0' /><set value='8878561.0' /><set value='9615477.0' /><set value='1.0413557E7' /><set value='1.1277877E7' /><set value='1.2213935E7' /><set value='1.3227686E7' /><set value='1.4325577E7' /><set value='1.5514593E7' /><set value='1.6802297E7' /><set value='1.8196879E7' /><set value='1.9707211E7' /><set value='2.13429E7' /><set value='2.311435E7' /><set value='2.503283E7' /><set value='2.7110542E7' /><set value='2.9360704E7' /><set value='3.1797628E7' /><set value='3.4436815E7' /><set value='3.7295054E7' /><set value='4.0390525E7' /><set value='4.3742919E7' /></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>$97,331</td><td>$525,409</td><td>$0</td><td>$4,000,000</td><td>$331,998</td><td>$0</td><td>$4,331,998</td></tr><tr><td role="rowheader" scope="row">2</td><td>100,291</td><td>540,994</td><td>0</td><td>4,331,998</td><td>359,554</td><td>0</td><td>4,691,552</td></tr><tr><td role="rowheader" scope="row">3</td><td>103,342</td><td>557,044</td><td>0</td><td>4,691,552</td><td>389,396</td><td>0</td><td>5,080,948</td></tr><tr><td role="rowheader" scope="row">4</td><td>106,485</td><td>573,574</td><td>0</td><td>5,080,948</td><td>421,716</td><td>0</td><td>5,502,664</td></tr><tr><td role="rowheader" scope="row">5</td><td>109,724</td><td>590,599</td><td>0</td><td>5,502,664</td><td>456,718</td><td>0</td><td>5,959,383</td></tr><tr><td role="rowheader" scope="row">6</td><td>113,061</td><td>608,133</td><td>0</td><td>5,959,383</td><td>494,626</td><td>0</td><td>6,454,009</td></tr><tr><td role="rowheader" scope="row">7</td><td>116,500</td><td>626,192</td><td>0</td><td>6,454,009</td><td>535,680</td><td>0</td><td>6,989,688</td></tr><tr><td role="rowheader" scope="row">8</td><td>120,044</td><td>644,791</td><td>0</td><td>6,989,688</td><td>580,141</td><td>0</td><td>7,569,829</td></tr><tr><td role="rowheader" scope="row">9</td><td>123,695</td><td>663,947</td><td>0</td><td>7,569,829</td><td>628,292</td><td>0</td><td>8,198,121</td></tr><tr><td role="rowheader" scope="row">10</td><td>127,457</td><td>683,676</td><td>0</td><td>8,198,121</td><td>680,440</td><td>0</td><td>8,878,561</td></tr><tr><td role="rowheader" scope="row">11</td><td>131,334</td><td>703,996</td><td>0</td><td>8,878,561</td><td>736,916</td><td>0</td><td>9,615,477</td></tr><tr><td role="rowheader" scope="row">12</td><td>135,329</td><td>724,925</td><td>0</td><td>9,615,477</td><td>798,080</td><td>0</td><td>10,413,557</td></tr><tr><td role="rowheader" scope="row">13</td><td>139,445</td><td>746,480</td><td>0</td><td>10,413,557</td><td>864,320</td><td>0</td><td>11,277,877</td></tr><tr><td role="rowheader" scope="row">14</td><td>143,686</td><td>768,681</td><td>0</td><td>11,277,877</td><td>936,058</td><td>0</td><td>12,213,935</td></tr><tr><td role="rowheader" scope="row">15</td><td>148,057</td><td>791,547</td><td>0</td><td>12,213,935</td><td>1,013,751</td><td>0</td><td>13,227,686</td></tr><tr><td role="rowheader" scope="row">16</td><td>152,560</td><td>815,098</td><td>0</td><td>13,227,686</td><td>1,097,891</td><td>0</td><td>14,325,577</td></tr><tr><td role="rowheader" scope="row">17</td><td>157,200</td><td>839,355</td><td>0</td><td>14,325,577</td><td>1,189,016</td><td>0</td><td>15,514,593</td></tr><tr><td role="rowheader" scope="row">18</td><td>161,981</td><td>864,339</td><td>0</td><td>15,514,593</td><td>1,287,704</td><td>0</td><td>16,802,297</td></tr><tr><td role="rowheader" scope="row">19</td><td>166,908</td><td>890,072</td><td>0</td><td>16,802,297</td><td>1,394,582</td><td>0</td><td>18,196,879</td></tr><tr><td role="rowheader" scope="row">20</td><td>171,985</td><td>916,576</td><td>0</td><td>18,196,879</td><td>1,510,332</td><td>0</td><td>19,707,211</td></tr><tr><td role="rowheader" scope="row">21</td><td>177,216</td><td>943,875</td><td>0</td><td>19,707,211</td><td>1,635,689</td><td>0</td><td>21,342,900</td></tr><tr><td role="rowheader" scope="row">22</td><td>182,606</td><td>971,992</td><td>0</td><td>21,342,900</td><td>1,771,450</td><td>0</td><td>23,114,350</td></tr><tr><td role="rowheader" scope="row">23</td><td>188,160</td><td>1,000,953</td><td>0</td><td>23,114,350</td><td>1,918,480</td><td>0</td><td>25,032,830</td></tr><tr><td role="rowheader" scope="row">24</td><td>193,883</td><td>1,030,783</td><td>0</td><td>25,032,830</td><td>2,077,713</td><td>0</td><td>27,110,542</td></tr><tr><td role="rowheader" scope="row">25</td><td>199,781</td><td>1,061,507</td><td>0</td><td>27,110,542</td><td>2,250,162</td><td>0</td><td>29,360,704</td></tr><tr><td role="rowheader" scope="row">26</td><td>205,857</td><td>1,093,153</td><td>0</td><td>29,360,704</td><td>2,436,924</td><td>0</td><td>31,797,628</td></tr><tr><td role="rowheader" scope="row">27</td><td>212,118</td><td>1,125,749</td><td>0</td><td>31,797,628</td><td>2,639,187</td><td>0</td><td>34,436,815</td></tr><tr><td role="rowheader" scope="row">28</td><td>218,570</td><td>1,159,323</td><td>0</td><td>34,436,815</td><td>2,858,239</td><td>0</td><td>37,295,054</td></tr><tr><td role="rowheader" scope="row">29</td><td>225,218</td><td>1,193,905</td><td>0</td><td>37,295,054</td><td>3,095,471</td><td>0</td><td>40,390,525</td></tr><tr><td role="rowheader" scope="row">30</td><td>232,068</td><td>1,229,525</td><td>0</td><td>40,390,525</td><td>3,352,394</td><td>0</td><td>43,742,919</td></tr></table>