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='219617.0' /><set value='218697.0' /><set value='217640.0' /><set value='216440.0' /><set value='215090.0' /><set value='213583.0' /><set value='211911.0' /><set value='210067.0' /><set value='208042.0' /><set value='205829.0' /><set value='203418.0' /><set value='200801.0' /><set value='197967.0' /><set value='194907.0' /><set value='191611.0' /><set value='188068.0' /><set value='184266.0' /><set value='180194.0' /><set value='175840.0' /><set value='171191.0' /><set value='166234.0' /><set value='160955.0' /><set value='155340.0' /><set value='149374.0' /><set value='143042.0' /><set value='136326.0' /><set value='129211.0' /><set value='121679.0' /><set value='113712.0' /><set value='105290.0' /></dataset><dataset seriesName='Withdrawals'><set value='-241103.0' /><set value='-243525.0' /><set value='-245972.0' /><set value='-248443.0' /><set value='-250938.0' /><set value='-253459.0' /><set value='-256006.0' /><set value='-258577.0' /><set value='-261175.0' /><set value='-263799.0' /><set value='-266449.0' /><set value='-269126.0' /><set value='-271829.0' /><set value='-274560.0' /><set value='-277318.0' /><set value='-280104.0' /><set value='-282918.0' /><set value='-285760.0' /><set value='-288631.0' /><set value='-291531.0' /><set value='-294459.0' /><set value='-297418.0' /><set value='-300405.0' /><set value='-303423.0' /><set value='-306471.0' /><set value='-309550.0' /><set value='-312660.0' /><set value='-315801.0' /><set value='-318973.0' /><set value='-322178.0' /></dataset><dataset seriesName='Balance'><set value='5478514.0' /><set value='5453685.0' /><set value='5425354.0' /><set value='5393351.0' /><set value='5357502.0' /><set value='5317625.0' /><set value='5273531.0' /><set value='5225020.0' /><set value='5171887.0' /><set value='5113917.0' /><set value='5050887.0' /><set value='4982562.0' /><set value='4908699.0' /><set value='4829047.0' /><set value='4743339.0' /><set value='4651303.0' /><set value='4552650.0' /><set value='4447084.0' /><set value='4334293.0' /><set value='4213953.0' /><set value='4085728.0' /><set value='3949265.0' /><set value='3804200.0' /><set value='3650151.0' /><set value='3486721.0' /><set value='3313497.0' /><set value='3130048.0' /><set value='2935926.0' /><set value='2730665.0' /><set value='2513776.0' /></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>$241,103</td><td>$0</td><td>$241,103</td><td>$5,500,000</td><td>$219,617</td><td>$-241,103</td><td>$5,478,514</td></tr><tr><td role="rowheader" scope="row">2</td><td>243,525</td><td>0</td><td>243,525</td><td>5,478,514</td><td>218,697</td><td>-243,525</td><td>5,453,685</td></tr><tr><td role="rowheader" scope="row">3</td><td>245,972</td><td>0</td><td>245,972</td><td>5,453,685</td><td>217,640</td><td>-245,972</td><td>5,425,354</td></tr><tr><td role="rowheader" scope="row">4</td><td>248,443</td><td>0</td><td>248,443</td><td>5,425,354</td><td>216,440</td><td>-248,443</td><td>5,393,351</td></tr><tr><td role="rowheader" scope="row">5</td><td>250,938</td><td>0</td><td>250,938</td><td>5,393,351</td><td>215,090</td><td>-250,938</td><td>5,357,502</td></tr><tr><td role="rowheader" scope="row">6</td><td>253,459</td><td>0</td><td>253,459</td><td>5,357,502</td><td>213,583</td><td>-253,459</td><td>5,317,625</td></tr><tr><td role="rowheader" scope="row">7</td><td>256,006</td><td>0</td><td>256,006</td><td>5,317,625</td><td>211,911</td><td>-256,006</td><td>5,273,531</td></tr><tr><td role="rowheader" scope="row">8</td><td>258,577</td><td>0</td><td>258,577</td><td>5,273,531</td><td>210,067</td><td>-258,577</td><td>5,225,020</td></tr><tr><td role="rowheader" scope="row">9</td><td>261,175</td><td>0</td><td>261,175</td><td>5,225,020</td><td>208,042</td><td>-261,175</td><td>5,171,887</td></tr><tr><td role="rowheader" scope="row">10</td><td>263,799</td><td>0</td><td>263,799</td><td>5,171,887</td><td>205,829</td><td>-263,799</td><td>5,113,917</td></tr><tr><td role="rowheader" scope="row">11</td><td>266,449</td><td>0</td><td>266,449</td><td>5,113,917</td><td>203,418</td><td>-266,449</td><td>5,050,887</td></tr><tr><td role="rowheader" scope="row">12</td><td>269,126</td><td>0</td><td>269,126</td><td>5,050,887</td><td>200,801</td><td>-269,126</td><td>4,982,562</td></tr><tr><td role="rowheader" scope="row">13</td><td>271,829</td><td>0</td><td>271,829</td><td>4,982,562</td><td>197,967</td><td>-271,829</td><td>4,908,699</td></tr><tr><td role="rowheader" scope="row">14</td><td>274,560</td><td>0</td><td>274,560</td><td>4,908,699</td><td>194,907</td><td>-274,560</td><td>4,829,047</td></tr><tr><td role="rowheader" scope="row">15</td><td>277,318</td><td>0</td><td>277,318</td><td>4,829,047</td><td>191,611</td><td>-277,318</td><td>4,743,339</td></tr><tr><td role="rowheader" scope="row">16</td><td>280,104</td><td>0</td><td>280,104</td><td>4,743,339</td><td>188,068</td><td>-280,104</td><td>4,651,303</td></tr><tr><td role="rowheader" scope="row">17</td><td>282,918</td><td>0</td><td>282,918</td><td>4,651,303</td><td>184,266</td><td>-282,918</td><td>4,552,650</td></tr><tr><td role="rowheader" scope="row">18</td><td>285,760</td><td>0</td><td>285,760</td><td>4,552,650</td><td>180,194</td><td>-285,760</td><td>4,447,084</td></tr><tr><td role="rowheader" scope="row">19</td><td>288,631</td><td>0</td><td>288,631</td><td>4,447,084</td><td>175,840</td><td>-288,631</td><td>4,334,293</td></tr><tr><td role="rowheader" scope="row">20</td><td>291,531</td><td>0</td><td>291,531</td><td>4,334,293</td><td>171,191</td><td>-291,531</td><td>4,213,953</td></tr><tr><td role="rowheader" scope="row">21</td><td>294,459</td><td>0</td><td>294,459</td><td>4,213,953</td><td>166,234</td><td>-294,459</td><td>4,085,728</td></tr><tr><td role="rowheader" scope="row">22</td><td>297,418</td><td>0</td><td>297,418</td><td>4,085,728</td><td>160,955</td><td>-297,418</td><td>3,949,265</td></tr><tr><td role="rowheader" scope="row">23</td><td>300,405</td><td>0</td><td>300,405</td><td>3,949,265</td><td>155,340</td><td>-300,405</td><td>3,804,200</td></tr><tr><td role="rowheader" scope="row">24</td><td>303,423</td><td>0</td><td>303,423</td><td>3,804,200</td><td>149,374</td><td>-303,423</td><td>3,650,151</td></tr><tr><td role="rowheader" scope="row">25</td><td>306,471</td><td>0</td><td>306,471</td><td>3,650,151</td><td>143,042</td><td>-306,471</td><td>3,486,721</td></tr><tr><td role="rowheader" scope="row">26</td><td>309,550</td><td>0</td><td>309,550</td><td>3,486,721</td><td>136,326</td><td>-309,550</td><td>3,313,497</td></tr><tr><td role="rowheader" scope="row">27</td><td>312,660</td><td>0</td><td>312,660</td><td>3,313,497</td><td>129,211</td><td>-312,660</td><td>3,130,048</td></tr><tr><td role="rowheader" scope="row">28</td><td>315,801</td><td>0</td><td>315,801</td><td>3,130,048</td><td>121,679</td><td>-315,801</td><td>2,935,926</td></tr><tr><td role="rowheader" scope="row">29</td><td>318,973</td><td>0</td><td>318,973</td><td>2,935,926</td><td>113,712</td><td>-318,973</td><td>2,730,665</td></tr><tr><td role="rowheader" scope="row">30</td><td>322,178</td><td>0</td><td>322,178</td><td>2,730,665</td><td>105,290</td><td>-322,178</td><td>2,513,776</td></tr></table>