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='26930.0' /><set value='28027.0' /><set value='29169.0' /><set value='30358.0' /><set value='31594.0' /><set value='32882.0' /><set value='34221.0' /><set value='35616.0' /><set value='37067.0' /><set value='38577.0' /><set value='40148.0' /><set value='41784.0' /><set value='43486.0' /><set value='45258.0' /><set value='47102.0' /><set value='49021.0' /><set value='51018.0' /><set value='53097.0' /><set value='55260.0' /><set value='57511.0' /><set value='59854.0' /><set value='62293.0' /><set value='64831.0' /><set value='67472.0' /><set value='70221.0' /><set value='73082.0' /><set value='76060.0' /><set value='79158.0' /><set value='82383.0' /><set value='85740.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><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='FFB978'><set value='687930.0' /><set value='715957.0' /><set value='745127.0' /><set value='775484.0' /><set value='807079.0' /><set value='839960.0' /><set value='874182.0' /><set value='909797.0' /><set value='946864.0' /><set value='985440.0' /><set value='1025589.0' /><set value='1067373.0' /><set value='1110859.0' /><set value='1156117.0' /><set value='1203219.0' /><set value='1252240.0' /><set value='1303259.0' /><set value='1356355.0' /><set value='1411615.0' /><set value='1469127.0' /><set value='1528981.0' /><set value='1591274.0' /><set value='1656105.0' /><set value='1723578.0' /><set value='1793799.0' /><set value='1866881.0' /><set value='1942941.0' /><set value='2022099.0' /><set value='2104482.0' /><set value='2190222.0' /></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>$54,749</td><td>$64,482</td><td>$0</td><td>$661,000</td><td>$26,930</td><td>$0</td><td>$687,930</td></tr><tr><td role="rowheader" scope="row">2</td><td>56,414</td><td>66,443</td><td>0</td><td>687,930</td><td>28,027</td><td>0</td><td>715,957</td></tr><tr><td role="rowheader" scope="row">3</td><td>58,130</td><td>68,464</td><td>0</td><td>715,957</td><td>29,169</td><td>0</td><td>745,127</td></tr><tr><td role="rowheader" scope="row">4</td><td>59,898</td><td>70,546</td><td>0</td><td>745,127</td><td>30,358</td><td>0</td><td>775,484</td></tr><tr><td role="rowheader" scope="row">5</td><td>61,720</td><td>72,692</td><td>0</td><td>775,484</td><td>31,594</td><td>0</td><td>807,079</td></tr><tr><td role="rowheader" scope="row">6</td><td>63,597</td><td>74,903</td><td>0</td><td>807,079</td><td>32,882</td><td>0</td><td>839,960</td></tr><tr><td role="rowheader" scope="row">7</td><td>65,531</td><td>77,181</td><td>0</td><td>839,960</td><td>34,221</td><td>0</td><td>874,182</td></tr><tr><td role="rowheader" scope="row">8</td><td>67,525</td><td>79,529</td><td>0</td><td>874,182</td><td>35,616</td><td>0</td><td>909,797</td></tr><tr><td role="rowheader" scope="row">9</td><td>69,578</td><td>81,948</td><td>0</td><td>909,797</td><td>37,067</td><td>0</td><td>946,864</td></tr><tr><td role="rowheader" scope="row">10</td><td>71,695</td><td>84,440</td><td>0</td><td>946,864</td><td>38,577</td><td>0</td><td>985,440</td></tr><tr><td role="rowheader" scope="row">11</td><td>73,875</td><td>87,009</td><td>0</td><td>985,440</td><td>40,148</td><td>0</td><td>1,025,589</td></tr><tr><td role="rowheader" scope="row">12</td><td>76,122</td><td>89,655</td><td>0</td><td>1,025,589</td><td>41,784</td><td>0</td><td>1,067,373</td></tr><tr><td role="rowheader" scope="row">13</td><td>78,438</td><td>92,382</td><td>0</td><td>1,067,373</td><td>43,486</td><td>0</td><td>1,110,859</td></tr><tr><td role="rowheader" scope="row">14</td><td>80,823</td><td>95,192</td><td>0</td><td>1,110,859</td><td>45,258</td><td>0</td><td>1,156,117</td></tr><tr><td role="rowheader" scope="row">15</td><td>83,282</td><td>98,087</td><td>0</td><td>1,156,117</td><td>47,102</td><td>0</td><td>1,203,219</td></tr><tr><td role="rowheader" scope="row">16</td><td>85,815</td><td>101,071</td><td>0</td><td>1,203,219</td><td>49,021</td><td>0</td><td>1,252,240</td></tr><tr><td role="rowheader" scope="row">17</td><td>88,425</td><td>104,145</td><td>0</td><td>1,252,240</td><td>51,018</td><td>0</td><td>1,303,259</td></tr><tr><td role="rowheader" scope="row">18</td><td>91,115</td><td>107,313</td><td>0</td><td>1,303,259</td><td>53,097</td><td>0</td><td>1,356,355</td></tr><tr><td role="rowheader" scope="row">19</td><td>93,886</td><td>110,577</td><td>0</td><td>1,356,355</td><td>55,260</td><td>0</td><td>1,411,615</td></tr><tr><td role="rowheader" scope="row">20</td><td>96,742</td><td>113,940</td><td>0</td><td>1,411,615</td><td>57,511</td><td>0</td><td>1,469,127</td></tr><tr><td role="rowheader" scope="row">21</td><td>99,684</td><td>117,406</td><td>0</td><td>1,469,127</td><td>59,854</td><td>0</td><td>1,528,981</td></tr><tr><td role="rowheader" scope="row">22</td><td>102,716</td><td>120,977</td><td>0</td><td>1,528,981</td><td>62,293</td><td>0</td><td>1,591,274</td></tr><tr><td role="rowheader" scope="row">23</td><td>105,840</td><td>124,656</td><td>0</td><td>1,591,274</td><td>64,831</td><td>0</td><td>1,656,105</td></tr><tr><td role="rowheader" scope="row">24</td><td>109,059</td><td>128,448</td><td>0</td><td>1,656,105</td><td>67,472</td><td>0</td><td>1,723,578</td></tr><tr><td role="rowheader" scope="row">25</td><td>112,377</td><td>132,355</td><td>0</td><td>1,723,578</td><td>70,221</td><td>0</td><td>1,793,799</td></tr><tr><td role="rowheader" scope="row">26</td><td>115,795</td><td>136,380</td><td>0</td><td>1,793,799</td><td>73,082</td><td>0</td><td>1,866,881</td></tr><tr><td role="rowheader" scope="row">27</td><td>119,317</td><td>140,528</td><td>0</td><td>1,866,881</td><td>76,060</td><td>0</td><td>1,942,941</td></tr><tr><td role="rowheader" scope="row">28</td><td>122,946</td><td>144,803</td><td>0</td><td>1,942,941</td><td>79,158</td><td>0</td><td>2,022,099</td></tr><tr><td role="rowheader" scope="row">29</td><td>126,685</td><td>149,207</td><td>0</td><td>2,022,099</td><td>82,383</td><td>0</td><td>2,104,482</td></tr><tr><td role="rowheader" scope="row">30</td><td>130,539</td><td>153,745</td><td>0</td><td>2,104,482</td><td>85,740</td><td>0</td><td>2,190,222</td></tr></table>