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='58593.0' /><set value='59024.0' /><set value='59474.0' /><set value='59941.0' /><set value='60427.0' /><set value='60934.0' /><set value='61461.0' /><set value='62009.0' /><set value='62580.0' /><set value='63174.0' /><set value='63792.0' /><set value='64435.0' /><set value='65105.0' /><set value='65802.0' /><set value='66527.0' /><set value='67282.0' /><set value='68068.0' /><set value='68885.0' /><set value='69736.0' /><set value='70622.0' /><set value='71543.0' /><set value='72503.0' /><set value='73501.0' /><set value='74540.0' /><set value='75621.0' /><set value='76746.0' /><set value='77918.0' /><set value='79136.0' /><set value='80405.0' /><set value='81725.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /><set value='-48000.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='1470593.0' /><set value='1481617.0' /><set value='1493091.0' /><set value='1505032.0' /><set value='1517459.0' /><set value='1530393.0' /><set value='1543854.0' /><set value='1557863.0' /><set value='1572443.0' /><set value='1587616.0' /><set value='1603409.0' /><set value='1619844.0' /><set value='1636949.0' /><set value='1654751.0' /><set value='1673278.0' /><set value='1692561.0' /><set value='1712628.0' /><set value='1733513.0' /><set value='1755250.0' /><set value='1777871.0' /><set value='1801415.0' /><set value='1825917.0' /><set value='1851418.0' /><set value='1877958.0' /><set value='1905579.0' /><set value='1934325.0' /><set value='1964243.0' /><set value='1995379.0' /><set value='2027784.0' /><set value='2061509.0' /></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>$48,000</td><td>$0</td><td>$48,000</td><td>$1,460,000</td><td>$58,593</td><td>$-48,000</td><td>$1,470,593</td></tr><tr><td role="rowheader" scope="row">2</td><td>48,000</td><td>0</td><td>48,000</td><td>1,470,593</td><td>59,024</td><td>-48,000</td><td>1,481,617</td></tr><tr><td role="rowheader" scope="row">3</td><td>48,000</td><td>0</td><td>48,000</td><td>1,481,617</td><td>59,474</td><td>-48,000</td><td>1,493,091</td></tr><tr><td role="rowheader" scope="row">4</td><td>48,000</td><td>0</td><td>48,000</td><td>1,493,091</td><td>59,941</td><td>-48,000</td><td>1,505,032</td></tr><tr><td role="rowheader" scope="row">5</td><td>48,000</td><td>0</td><td>48,000</td><td>1,505,032</td><td>60,427</td><td>-48,000</td><td>1,517,459</td></tr><tr><td role="rowheader" scope="row">6</td><td>48,000</td><td>0</td><td>48,000</td><td>1,517,459</td><td>60,934</td><td>-48,000</td><td>1,530,393</td></tr><tr><td role="rowheader" scope="row">7</td><td>48,000</td><td>0</td><td>48,000</td><td>1,530,393</td><td>61,461</td><td>-48,000</td><td>1,543,854</td></tr><tr><td role="rowheader" scope="row">8</td><td>48,000</td><td>0</td><td>48,000</td><td>1,543,854</td><td>62,009</td><td>-48,000</td><td>1,557,863</td></tr><tr><td role="rowheader" scope="row">9</td><td>48,000</td><td>0</td><td>48,000</td><td>1,557,863</td><td>62,580</td><td>-48,000</td><td>1,572,443</td></tr><tr><td role="rowheader" scope="row">10</td><td>48,000</td><td>0</td><td>48,000</td><td>1,572,443</td><td>63,174</td><td>-48,000</td><td>1,587,616</td></tr><tr><td role="rowheader" scope="row">11</td><td>48,000</td><td>0</td><td>48,000</td><td>1,587,616</td><td>63,792</td><td>-48,000</td><td>1,603,409</td></tr><tr><td role="rowheader" scope="row">12</td><td>48,000</td><td>0</td><td>48,000</td><td>1,603,409</td><td>64,435</td><td>-48,000</td><td>1,619,844</td></tr><tr><td role="rowheader" scope="row">13</td><td>48,000</td><td>0</td><td>48,000</td><td>1,619,844</td><td>65,105</td><td>-48,000</td><td>1,636,949</td></tr><tr><td role="rowheader" scope="row">14</td><td>48,000</td><td>0</td><td>48,000</td><td>1,636,949</td><td>65,802</td><td>-48,000</td><td>1,654,751</td></tr><tr><td role="rowheader" scope="row">15</td><td>48,000</td><td>0</td><td>48,000</td><td>1,654,751</td><td>66,527</td><td>-48,000</td><td>1,673,278</td></tr><tr><td role="rowheader" scope="row">16</td><td>48,000</td><td>0</td><td>48,000</td><td>1,673,278</td><td>67,282</td><td>-48,000</td><td>1,692,561</td></tr><tr><td role="rowheader" scope="row">17</td><td>48,000</td><td>0</td><td>48,000</td><td>1,692,561</td><td>68,068</td><td>-48,000</td><td>1,712,628</td></tr><tr><td role="rowheader" scope="row">18</td><td>48,000</td><td>0</td><td>48,000</td><td>1,712,628</td><td>68,885</td><td>-48,000</td><td>1,733,513</td></tr><tr><td role="rowheader" scope="row">19</td><td>48,000</td><td>0</td><td>48,000</td><td>1,733,513</td><td>69,736</td><td>-48,000</td><td>1,755,250</td></tr><tr><td role="rowheader" scope="row">20</td><td>48,000</td><td>0</td><td>48,000</td><td>1,755,250</td><td>70,622</td><td>-48,000</td><td>1,777,871</td></tr><tr><td role="rowheader" scope="row">21</td><td>48,000</td><td>0</td><td>48,000</td><td>1,777,871</td><td>71,543</td><td>-48,000</td><td>1,801,415</td></tr><tr><td role="rowheader" scope="row">22</td><td>48,000</td><td>0</td><td>48,000</td><td>1,801,415</td><td>72,503</td><td>-48,000</td><td>1,825,917</td></tr><tr><td role="rowheader" scope="row">23</td><td>48,000</td><td>0</td><td>48,000</td><td>1,825,917</td><td>73,501</td><td>-48,000</td><td>1,851,418</td></tr><tr><td role="rowheader" scope="row">24</td><td>48,000</td><td>0</td><td>48,000</td><td>1,851,418</td><td>74,540</td><td>-48,000</td><td>1,877,958</td></tr><tr><td role="rowheader" scope="row">25</td><td>48,000</td><td>0</td><td>48,000</td><td>1,877,958</td><td>75,621</td><td>-48,000</td><td>1,905,579</td></tr><tr><td role="rowheader" scope="row">26</td><td>48,000</td><td>0</td><td>48,000</td><td>1,905,579</td><td>76,746</td><td>-48,000</td><td>1,934,325</td></tr><tr><td role="rowheader" scope="row">27</td><td>48,000</td><td>0</td><td>48,000</td><td>1,934,325</td><td>77,918</td><td>-48,000</td><td>1,964,243</td></tr><tr><td role="rowheader" scope="row">28</td><td>48,000</td><td>0</td><td>48,000</td><td>1,964,243</td><td>79,136</td><td>-48,000</td><td>1,995,379</td></tr><tr><td role="rowheader" scope="row">29</td><td>48,000</td><td>0</td><td>48,000</td><td>1,995,379</td><td>80,405</td><td>-48,000</td><td>2,027,784</td></tr><tr><td role="rowheader" scope="row">30</td><td>48,000</td><td>0</td><td>48,000</td><td>2,027,784</td><td>81,725</td><td>-48,000</td><td>2,061,509</td></tr></table>