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='34321.0' /><set value='35053.0' /><set value='35835.0' /><set value='36668.0' /><set value='37555.0' /><set value='38499.0' /><set value='39503.0' /><set value='40567.0' /><set value='41697.0' /><set value='42893.0' /><set value='44160.0' /><set value='45500.0' /><set value='46917.0' /><set value='48413.0' /><set value='49993.0' /><set value='51660.0' /><set value='53417.0' /><set value='55269.0' /><set value='57220.0' /><set value='59274.0' /><set value='61435.0' /><set value='63708.0' /><set value='66098.0' /><set value='68610.0' /><set value='71249.0' /><set value='74021.0' /><set value='76930.0' /><set value='79983.0' /><set value='83187.0' /><set value='86547.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><set value='-16579.0' /><set value='-16095.0' /><set value='-15606.0' /><set value='-15111.0' /><set value='-14612.0' /><set value='-14108.0' /><set value='-13599.0' /><set value='-13085.0' /><set value='-12565.0' /><set value='-12040.0' /><set value='-11510.0' /><set value='-10975.0' /><set value='-10434.0' /><set value='-9888.0' /><set value='-9336.0' /><set value='-8779.0' /><set value='-8216.0' /><set value='-7648.0' /><set value='-7074.0' /><set value='-6494.0' /><set value='-5908.0' /><set value='-5316.0' /><set value='-4719.0' /><set value='-4115.0' /><set value='-3506.0' /><set value='-2890.0' /><set value='-2268.0' /><set value='-1640.0' /><set value='-1005.0' /><set value='-364.0' /></dataset><dataset seriesName='Balance' color='4B7F80'><set value='867742.0' /><set value='886700.0' /><set value='906929.0' /><set value='928485.0' /><set value='951428.0' /><set value='975820.0' /><set value='1001723.0' /><set value='1029206.0' /><set value='1058338.0' /><set value='1089191.0' /><set value='1121841.0' /><set value='1156367.0' /><set value='1192849.0' /><set value='1231375.0' /><set value='1272032.0' /><set value='1314912.0' /><set value='1360113.0' /><set value='1407735.0' /><set value='1457881.0' /><set value='1510661.0' /><set value='1566189.0' /><set value='1624580.0' /><set value='1685960.0' /><set value='1750455.0' /><set value='1818198.0' /><set value='1889329.0' /><set value='1963991.0' /><set value='2042335.0' /><set value='2124516.0' /><set value='2210699.0' /></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>$90,000</td><td>$73,421</td><td>$16,579</td><td>$850,000</td><td>$34,321</td><td>$-16,579</td><td>$867,742</td></tr><tr><td role="rowheader" scope="row">2</td><td>90,000</td><td>73,905</td><td>16,095</td><td>867,742</td><td>35,053</td><td>-16,095</td><td>886,700</td></tr><tr><td role="rowheader" scope="row">3</td><td>90,000</td><td>74,394</td><td>15,606</td><td>886,700</td><td>35,835</td><td>-15,606</td><td>906,929</td></tr><tr><td role="rowheader" scope="row">4</td><td>90,000</td><td>74,889</td><td>15,111</td><td>906,929</td><td>36,668</td><td>-15,111</td><td>928,485</td></tr><tr><td role="rowheader" scope="row">5</td><td>90,000</td><td>75,388</td><td>14,612</td><td>928,485</td><td>37,555</td><td>-14,612</td><td>951,428</td></tr><tr><td role="rowheader" scope="row">6</td><td>90,000</td><td>75,892</td><td>14,108</td><td>951,428</td><td>38,499</td><td>-14,108</td><td>975,820</td></tr><tr><td role="rowheader" scope="row">7</td><td>90,000</td><td>76,401</td><td>13,599</td><td>975,820</td><td>39,503</td><td>-13,599</td><td>1,001,723</td></tr><tr><td role="rowheader" scope="row">8</td><td>90,000</td><td>76,915</td><td>13,085</td><td>1,001,723</td><td>40,567</td><td>-13,085</td><td>1,029,206</td></tr><tr><td role="rowheader" scope="row">9</td><td>90,000</td><td>77,435</td><td>12,565</td><td>1,029,206</td><td>41,697</td><td>-12,565</td><td>1,058,338</td></tr><tr><td role="rowheader" scope="row">10</td><td>90,000</td><td>77,960</td><td>12,040</td><td>1,058,338</td><td>42,893</td><td>-12,040</td><td>1,089,191</td></tr><tr><td role="rowheader" scope="row">11</td><td>90,000</td><td>78,490</td><td>11,510</td><td>1,089,191</td><td>44,160</td><td>-11,510</td><td>1,121,841</td></tr><tr><td role="rowheader" scope="row">12</td><td>90,000</td><td>79,025</td><td>10,975</td><td>1,121,841</td><td>45,500</td><td>-10,975</td><td>1,156,367</td></tr><tr><td role="rowheader" scope="row">13</td><td>90,000</td><td>79,566</td><td>10,434</td><td>1,156,367</td><td>46,917</td><td>-10,434</td><td>1,192,849</td></tr><tr><td role="rowheader" scope="row">14</td><td>90,000</td><td>80,112</td><td>9,888</td><td>1,192,849</td><td>48,413</td><td>-9,888</td><td>1,231,375</td></tr><tr><td role="rowheader" scope="row">15</td><td>90,000</td><td>80,664</td><td>9,336</td><td>1,231,375</td><td>49,993</td><td>-9,336</td><td>1,272,032</td></tr><tr><td role="rowheader" scope="row">16</td><td>90,000</td><td>81,221</td><td>8,779</td><td>1,272,032</td><td>51,660</td><td>-8,779</td><td>1,314,912</td></tr><tr><td role="rowheader" scope="row">17</td><td>90,000</td><td>81,784</td><td>8,216</td><td>1,314,912</td><td>53,417</td><td>-8,216</td><td>1,360,113</td></tr><tr><td role="rowheader" scope="row">18</td><td>90,000</td><td>82,352</td><td>7,648</td><td>1,360,113</td><td>55,269</td><td>-7,648</td><td>1,407,735</td></tr><tr><td role="rowheader" scope="row">19</td><td>90,000</td><td>82,926</td><td>7,074</td><td>1,407,735</td><td>57,220</td><td>-7,074</td><td>1,457,881</td></tr><tr><td role="rowheader" scope="row">20</td><td>90,000</td><td>83,506</td><td>6,494</td><td>1,457,881</td><td>59,274</td><td>-6,494</td><td>1,510,661</td></tr><tr><td role="rowheader" scope="row">21</td><td>90,000</td><td>84,092</td><td>5,908</td><td>1,510,661</td><td>61,435</td><td>-5,908</td><td>1,566,189</td></tr><tr><td role="rowheader" scope="row">22</td><td>90,000</td><td>84,684</td><td>5,316</td><td>1,566,189</td><td>63,708</td><td>-5,316</td><td>1,624,580</td></tr><tr><td role="rowheader" scope="row">23</td><td>90,000</td><td>85,281</td><td>4,719</td><td>1,624,580</td><td>66,098</td><td>-4,719</td><td>1,685,960</td></tr><tr><td role="rowheader" scope="row">24</td><td>90,000</td><td>85,885</td><td>4,115</td><td>1,685,960</td><td>68,610</td><td>-4,115</td><td>1,750,455</td></tr><tr><td role="rowheader" scope="row">25</td><td>90,000</td><td>86,494</td><td>3,506</td><td>1,750,455</td><td>71,249</td><td>-3,506</td><td>1,818,198</td></tr><tr><td role="rowheader" scope="row">26</td><td>90,000</td><td>87,110</td><td>2,890</td><td>1,818,198</td><td>74,021</td><td>-2,890</td><td>1,889,329</td></tr><tr><td role="rowheader" scope="row">27</td><td>90,000</td><td>87,732</td><td>2,268</td><td>1,889,329</td><td>76,930</td><td>-2,268</td><td>1,963,991</td></tr><tr><td role="rowheader" scope="row">28</td><td>90,000</td><td>88,360</td><td>1,640</td><td>1,963,991</td><td>79,983</td><td>-1,640</td><td>2,042,335</td></tr><tr><td role="rowheader" scope="row">29</td><td>90,000</td><td>88,995</td><td>1,005</td><td>2,042,335</td><td>83,187</td><td>-1,005</td><td>2,124,516</td></tr><tr><td role="rowheader" scope="row">30</td><td>90,000</td><td>89,636</td><td>364</td><td>2,124,516</td><td>86,547</td><td>-364</td><td>2,210,699</td></tr></table>