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='40701.0' /><set value='42359.0' /><set value='44085.0' /><set value='45881.0' /><set value='47750.0' /><set value='49696.0' /><set value='51720.0' /><set value='53827.0' /><set value='56020.0' /><set value='58303.0' /><set value='60678.0' /><set value='63150.0' /><set value='65723.0' /><set value='68401.0' /><set value='71187.0' /><set value='74088.0' /><set value='77106.0' /><set value='80248.0' /><set value='83517.0' /><set value='86920.0' /><set value='90461.0' /><set value='94146.0' /><set value='97982.0' /><set value='101974.0' /><set value='106129.0' /><set value='110452.0' /><set value='114952.0' /><set value='119636.0' /><set value='124510.0' /><set value='129583.0' /></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='1039701.0' /><set value='1082060.0' /><set value='1126145.0' /><set value='1172025.0' /><set value='1219776.0' /><set value='1269471.0' /><set value='1321191.0' /><set value='1375019.0' /><set value='1431039.0' /><set value='1489342.0' /><set value='1550020.0' /><set value='1613170.0' /><set value='1678893.0' /><set value='1747294.0' /><set value='1818481.0' /><set value='1892569.0' /><set value='1969675.0' /><set value='2049923.0' /><set value='2133440.0' /><set value='2220360.0' /><set value='2310820.0' /><set value='2404967.0' /><set value='2502949.0' /><set value='2604923.0' /><set value='2711051.0' /><set value='2821504.0' /><set value='2936456.0' /><set value='3056092.0' /><set value='3180602.0' /><set value='3310185.0' /></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>$91,248</td><td>$94,898</td><td>$0</td><td>$999,000</td><td>$40,701</td><td>$0</td><td>$1,039,701</td></tr><tr><td role="rowheader" scope="row">2</td><td>94,023</td><td>97,784</td><td>0</td><td>1,039,701</td><td>42,359</td><td>0</td><td>1,082,060</td></tr><tr><td role="rowheader" scope="row">3</td><td>96,883</td><td>100,758</td><td>0</td><td>1,082,060</td><td>44,085</td><td>0</td><td>1,126,145</td></tr><tr><td role="rowheader" scope="row">4</td><td>99,830</td><td>103,823</td><td>0</td><td>1,126,145</td><td>45,881</td><td>0</td><td>1,172,025</td></tr><tr><td role="rowheader" scope="row">5</td><td>102,866</td><td>106,981</td><td>0</td><td>1,172,025</td><td>47,750</td><td>0</td><td>1,219,776</td></tr><tr><td role="rowheader" scope="row">6</td><td>105,995</td><td>110,235</td><td>0</td><td>1,219,776</td><td>49,696</td><td>0</td><td>1,269,471</td></tr><tr><td role="rowheader" scope="row">7</td><td>109,219</td><td>113,588</td><td>0</td><td>1,269,471</td><td>51,720</td><td>0</td><td>1,321,191</td></tr><tr><td role="rowheader" scope="row">8</td><td>112,541</td><td>117,043</td><td>0</td><td>1,321,191</td><td>53,827</td><td>0</td><td>1,375,019</td></tr><tr><td role="rowheader" scope="row">9</td><td>115,964</td><td>120,603</td><td>0</td><td>1,375,019</td><td>56,020</td><td>0</td><td>1,431,039</td></tr><tr><td role="rowheader" scope="row">10</td><td>119,491</td><td>124,271</td><td>0</td><td>1,431,039</td><td>58,303</td><td>0</td><td>1,489,342</td></tr><tr><td role="rowheader" scope="row">11</td><td>123,126</td><td>128,051</td><td>0</td><td>1,489,342</td><td>60,678</td><td>0</td><td>1,550,020</td></tr><tr><td role="rowheader" scope="row">12</td><td>126,871</td><td>131,945</td><td>0</td><td>1,550,020</td><td>63,150</td><td>0</td><td>1,613,170</td></tr><tr><td role="rowheader" scope="row">13</td><td>130,730</td><td>135,959</td><td>0</td><td>1,613,170</td><td>65,723</td><td>0</td><td>1,678,893</td></tr><tr><td role="rowheader" scope="row">14</td><td>134,706</td><td>140,094</td><td>0</td><td>1,678,893</td><td>68,401</td><td>0</td><td>1,747,294</td></tr><tr><td role="rowheader" scope="row">15</td><td>138,803</td><td>144,355</td><td>0</td><td>1,747,294</td><td>71,187</td><td>0</td><td>1,818,481</td></tr><tr><td role="rowheader" scope="row">16</td><td>143,025</td><td>148,746</td><td>0</td><td>1,818,481</td><td>74,088</td><td>0</td><td>1,892,569</td></tr><tr><td role="rowheader" scope="row">17</td><td>147,375</td><td>153,270</td><td>0</td><td>1,892,569</td><td>77,106</td><td>0</td><td>1,969,675</td></tr><tr><td role="rowheader" scope="row">18</td><td>151,858</td><td>157,932</td><td>0</td><td>1,969,675</td><td>80,248</td><td>0</td><td>2,049,923</td></tr><tr><td role="rowheader" scope="row">19</td><td>156,476</td><td>162,736</td><td>0</td><td>2,049,923</td><td>83,517</td><td>0</td><td>2,133,440</td></tr><tr><td role="rowheader" scope="row">20</td><td>161,236</td><td>167,685</td><td>0</td><td>2,133,440</td><td>86,920</td><td>0</td><td>2,220,360</td></tr><tr><td role="rowheader" scope="row">21</td><td>166,140</td><td>172,786</td><td>0</td><td>2,220,360</td><td>90,461</td><td>0</td><td>2,310,820</td></tr><tr><td role="rowheader" scope="row">22</td><td>171,193</td><td>178,041</td><td>0</td><td>2,310,820</td><td>94,146</td><td>0</td><td>2,404,967</td></tr><tr><td role="rowheader" scope="row">23</td><td>176,400</td><td>183,456</td><td>0</td><td>2,404,967</td><td>97,982</td><td>0</td><td>2,502,949</td></tr><tr><td role="rowheader" scope="row">24</td><td>181,766</td><td>189,036</td><td>0</td><td>2,502,949</td><td>101,974</td><td>0</td><td>2,604,923</td></tr><tr><td role="rowheader" scope="row">25</td><td>187,294</td><td>194,786</td><td>0</td><td>2,604,923</td><td>106,129</td><td>0</td><td>2,711,051</td></tr><tr><td role="rowheader" scope="row">26</td><td>192,991</td><td>200,711</td><td>0</td><td>2,711,051</td><td>110,452</td><td>0</td><td>2,821,504</td></tr><tr><td role="rowheader" scope="row">27</td><td>198,861</td><td>206,815</td><td>0</td><td>2,821,504</td><td>114,952</td><td>0</td><td>2,936,456</td></tr><tr><td role="rowheader" scope="row">28</td><td>204,910</td><td>213,106</td><td>0</td><td>2,936,456</td><td>119,636</td><td>0</td><td>3,056,092</td></tr><tr><td role="rowheader" scope="row">29</td><td>211,142</td><td>219,588</td><td>0</td><td>3,056,092</td><td>124,510</td><td>0</td><td>3,180,602</td></tr><tr><td role="rowheader" scope="row">30</td><td>217,564</td><td>226,267</td><td>0</td><td>3,180,602</td><td>129,583</td><td>0</td><td>3,310,185</td></tr></table>