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' color='33A3C1'><set value='34925.0' /><set value='35490.0' /><set value='35998.0' /><set value='36445.0' /><set value='36824.0' /><set value='37133.0' /><set value='37364.0' /><set value='37514.0' /><set value='37575.0' /><set value='37541.0' /><set value='37406.0' /><set value='37163.0' /><set value='36805.0' /><set value='36325.0' /><set value='35713.0' /><set value='34961.0' /><set value='34061.0' /><set value='33004.0' /><set value='31778.0' /><set value='30375.0' /><set value='28782.0' /><set value='26989.0' /><set value='24983.0' /><set value='22751.0' /><set value='20281.0' /><set value='17558.0' /><set value='14567.0' /><set value='11292.0' /><set value='7719.0' /><set value='3828.0' /></dataset><dataset seriesName='Withdrawals' color='FFA056'><set value='-21809.0' /><set value='-23601.0' /><set value='-25433.0' /><set value='-27307.0' /><set value='-29224.0' /><set value='-31184.0' /><set value='-33189.0' /><set value='-35239.0' /><set value='-37336.0' /><set value='-39481.0' /><set value='-41674.0' /><set value='-43917.0' /><set value='-46211.0' /><set value='-48558.0' /><set value='-50958.0' /><set value='-53412.0' /><set value='-55922.0' /><set value='-58489.0' /><set value='-61114.0' /><set value='-63800.0' /><set value='-66546.0' /><set value='-69354.0' /><set value='-72227.0' /><set value='-75165.0' /><set value='-78169.0' /><set value='-81242.0' /><set value='-84385.0' /><set value='-87599.0' /><set value='-90886.0' /><set value='-94248.0' /></dataset><dataset seriesName='Balance' color='3CA899'><set value='783115.0' /><set value='795005.0' /><set value='805569.0' /><set value='814707.0' /><set value='822307.0' /><set value='828256.0' /><set value='832432.0' /><set value='834706.0' /><set value='834944.0' /><set value='833005.0' /><set value='828737.0' /><set value='821983.0' /><set value='812577.0' /><set value='800344.0' /><set value='785099.0' /><set value='766648.0' /><set value='744788.0' /><set value='719302.0' /><set value='689966.0' /><set value='656542.0' /><set value='618778.0' /><set value='576413.0' /><set value='529169.0' /><set value='476756.0' /><set value='418867.0' /><set value='355183.0' /><set value='285365.0' /><set value='209059.0' /><set value='125891.0' /><set value='35471.0' /></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 @ 4.50%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$78,809</td><td>$57,000</td><td>$21,809</td><td>$770,000</td><td>$34,925</td><td>$-21,809</td><td>$783,115</td></tr><tr><td role="rowheader" scope="row">2</td><td>80,601</td><td>57,000</td><td>23,601</td><td>783,115</td><td>35,490</td><td>-23,601</td><td>795,005</td></tr><tr><td role="rowheader" scope="row">3</td><td>82,433</td><td>57,000</td><td>25,433</td><td>795,005</td><td>35,998</td><td>-25,433</td><td>805,569</td></tr><tr><td role="rowheader" scope="row">4</td><td>84,307</td><td>57,000</td><td>27,307</td><td>805,569</td><td>36,445</td><td>-27,307</td><td>814,707</td></tr><tr><td role="rowheader" scope="row">5</td><td>86,224</td><td>57,000</td><td>29,224</td><td>814,707</td><td>36,824</td><td>-29,224</td><td>822,307</td></tr><tr><td role="rowheader" scope="row">6</td><td>88,184</td><td>57,000</td><td>31,184</td><td>822,307</td><td>37,133</td><td>-31,184</td><td>828,256</td></tr><tr><td role="rowheader" scope="row">7</td><td>90,189</td><td>57,000</td><td>33,189</td><td>828,256</td><td>37,364</td><td>-33,189</td><td>832,432</td></tr><tr><td role="rowheader" scope="row">8</td><td>92,239</td><td>57,000</td><td>35,239</td><td>832,432</td><td>37,514</td><td>-35,239</td><td>834,706</td></tr><tr><td role="rowheader" scope="row">9</td><td>94,336</td><td>57,000</td><td>37,336</td><td>834,706</td><td>37,575</td><td>-37,336</td><td>834,944</td></tr><tr><td role="rowheader" scope="row">10</td><td>96,481</td><td>57,000</td><td>39,481</td><td>834,944</td><td>37,541</td><td>-39,481</td><td>833,005</td></tr><tr><td role="rowheader" scope="row">11</td><td>98,674</td><td>57,000</td><td>41,674</td><td>833,005</td><td>37,406</td><td>-41,674</td><td>828,737</td></tr><tr><td role="rowheader" scope="row">12</td><td>100,917</td><td>57,000</td><td>43,917</td><td>828,737</td><td>37,163</td><td>-43,917</td><td>821,983</td></tr><tr><td role="rowheader" scope="row">13</td><td>103,211</td><td>57,000</td><td>46,211</td><td>821,983</td><td>36,805</td><td>-46,211</td><td>812,577</td></tr><tr><td role="rowheader" scope="row">14</td><td>105,558</td><td>57,000</td><td>48,558</td><td>812,577</td><td>36,325</td><td>-48,558</td><td>800,344</td></tr><tr><td role="rowheader" scope="row">15</td><td>107,958</td><td>57,000</td><td>50,958</td><td>800,344</td><td>35,713</td><td>-50,958</td><td>785,099</td></tr><tr><td role="rowheader" scope="row">16</td><td>110,412</td><td>57,000</td><td>53,412</td><td>785,099</td><td>34,961</td><td>-53,412</td><td>766,648</td></tr><tr><td role="rowheader" scope="row">17</td><td>112,922</td><td>57,000</td><td>55,922</td><td>766,648</td><td>34,061</td><td>-55,922</td><td>744,788</td></tr><tr><td role="rowheader" scope="row">18</td><td>115,489</td><td>57,000</td><td>58,489</td><td>744,788</td><td>33,004</td><td>-58,489</td><td>719,302</td></tr><tr><td role="rowheader" scope="row">19</td><td>118,114</td><td>57,000</td><td>61,114</td><td>719,302</td><td>31,778</td><td>-61,114</td><td>689,966</td></tr><tr><td role="rowheader" scope="row">20</td><td>120,800</td><td>57,000</td><td>63,800</td><td>689,966</td><td>30,375</td><td>-63,800</td><td>656,542</td></tr><tr><td role="rowheader" scope="row">21</td><td>123,546</td><td>57,000</td><td>66,546</td><td>656,542</td><td>28,782</td><td>-66,546</td><td>618,778</td></tr><tr><td role="rowheader" scope="row">22</td><td>126,354</td><td>57,000</td><td>69,354</td><td>618,778</td><td>26,989</td><td>-69,354</td><td>576,413</td></tr><tr><td role="rowheader" scope="row">23</td><td>129,227</td><td>57,000</td><td>72,227</td><td>576,413</td><td>24,983</td><td>-72,227</td><td>529,169</td></tr><tr><td role="rowheader" scope="row">24</td><td>132,165</td><td>57,000</td><td>75,165</td><td>529,169</td><td>22,751</td><td>-75,165</td><td>476,756</td></tr><tr><td role="rowheader" scope="row">25</td><td>135,169</td><td>57,000</td><td>78,169</td><td>476,756</td><td>20,281</td><td>-78,169</td><td>418,867</td></tr><tr><td role="rowheader" scope="row">26</td><td>138,242</td><td>57,000</td><td>81,242</td><td>418,867</td><td>17,558</td><td>-81,242</td><td>355,183</td></tr><tr><td role="rowheader" scope="row">27</td><td>141,385</td><td>57,000</td><td>84,385</td><td>355,183</td><td>14,567</td><td>-84,385</td><td>285,365</td></tr><tr><td role="rowheader" scope="row">28</td><td>144,599</td><td>57,000</td><td>87,599</td><td>285,365</td><td>11,292</td><td>-87,599</td><td>209,059</td></tr><tr><td role="rowheader" scope="row">29</td><td>147,886</td><td>57,000</td><td>90,886</td><td>209,059</td><td>7,719</td><td>-90,886</td><td>125,891</td></tr><tr><td role="rowheader" scope="row">30</td><td>151,248</td><td>57,000</td><td>94,248</td><td>125,891</td><td>3,828</td><td>-94,248</td><td>35,471</td></tr></table>