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='06163a'><set value='39112.0' /><set value='40705.0' /><set value='42364.0' /><set value='44090.0' /><set value='45886.0' /><set value='47755.0' /><set value='49701.0' /><set value='51726.0' /><set value='53833.0' /><set value='56027.0' /><set value='58309.0' /><set value='60685.0' /><set value='63157.0' /><set value='65730.0' /><set value='68408.0' /><set value='71195.0' /><set value='74096.0' /><set value='77115.0' /><set value='80257.0' /><set value='83526.0' /><set value='86929.0' /><set value='90471.0' /><set value='94157.0' /><set value='97993.0' /><set value='101985.0' /><set value='106140.0' /><set value='110465.0' /><set value='114965.0' /><set value='119649.0' /><set value='124524.0' /></dataset><dataset seriesName='Withdrawals' color='be5500'><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='ba3a29'><set value='999112.0' /><set value='1039817.0' /><set value='1082181.0' /><set value='1126271.0' /><set value='1172157.0' /><set value='1219912.0' /><set value='1269613.0' /><set value='1321339.0' /><set value='1375173.0' /><set value='1431199.0' /><set value='1489509.0' /><set value='1550194.0' /><set value='1613351.0' /><set value='1679081.0' /><set value='1747490.0' /><set value='1818685.0' /><set value='1892781.0' /><set value='1969896.0' /><set value='2050152.0' /><set value='2133679.0' /><set value='2220608.0' /><set value='2311079.0' /><set value='2405236.0' /><set value='2503229.0' /><set value='2605215.0' /><set value='2711355.0' /><set value='2821820.0' /><set value='2936785.0' /><set value='3056434.0' /><set value='3180958.0' /></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>$126,000</td><td>$0</td><td>$960,000</td><td>$39,112</td><td>$0</td><td>$999,112</td></tr><tr><td role="rowheader" scope="row">2</td><td>48,000</td><td>126,000</td><td>0</td><td>999,112</td><td>40,705</td><td>0</td><td>1,039,817</td></tr><tr><td role="rowheader" scope="row">3</td><td>48,000</td><td>126,000</td><td>0</td><td>1,039,817</td><td>42,364</td><td>0</td><td>1,082,181</td></tr><tr><td role="rowheader" scope="row">4</td><td>48,000</td><td>126,000</td><td>0</td><td>1,082,181</td><td>44,090</td><td>0</td><td>1,126,271</td></tr><tr><td role="rowheader" scope="row">5</td><td>48,000</td><td>126,000</td><td>0</td><td>1,126,271</td><td>45,886</td><td>0</td><td>1,172,157</td></tr><tr><td role="rowheader" scope="row">6</td><td>48,000</td><td>126,000</td><td>0</td><td>1,172,157</td><td>47,755</td><td>0</td><td>1,219,912</td></tr><tr><td role="rowheader" scope="row">7</td><td>48,000</td><td>126,000</td><td>0</td><td>1,219,912</td><td>49,701</td><td>0</td><td>1,269,613</td></tr><tr><td role="rowheader" scope="row">8</td><td>48,000</td><td>126,000</td><td>0</td><td>1,269,613</td><td>51,726</td><td>0</td><td>1,321,339</td></tr><tr><td role="rowheader" scope="row">9</td><td>48,000</td><td>126,000</td><td>0</td><td>1,321,339</td><td>53,833</td><td>0</td><td>1,375,173</td></tr><tr><td role="rowheader" scope="row">10</td><td>48,000</td><td>126,000</td><td>0</td><td>1,375,173</td><td>56,027</td><td>0</td><td>1,431,199</td></tr><tr><td role="rowheader" scope="row">11</td><td>48,000</td><td>126,000</td><td>0</td><td>1,431,199</td><td>58,309</td><td>0</td><td>1,489,509</td></tr><tr><td role="rowheader" scope="row">12</td><td>48,000</td><td>126,000</td><td>0</td><td>1,489,509</td><td>60,685</td><td>0</td><td>1,550,194</td></tr><tr><td role="rowheader" scope="row">13</td><td>48,000</td><td>126,000</td><td>0</td><td>1,550,194</td><td>63,157</td><td>0</td><td>1,613,351</td></tr><tr><td role="rowheader" scope="row">14</td><td>48,000</td><td>126,000</td><td>0</td><td>1,613,351</td><td>65,730</td><td>0</td><td>1,679,081</td></tr><tr><td role="rowheader" scope="row">15</td><td>48,000</td><td>126,000</td><td>0</td><td>1,679,081</td><td>68,408</td><td>0</td><td>1,747,490</td></tr><tr><td role="rowheader" scope="row">16</td><td>48,000</td><td>126,000</td><td>0</td><td>1,747,490</td><td>71,195</td><td>0</td><td>1,818,685</td></tr><tr><td role="rowheader" scope="row">17</td><td>48,000</td><td>126,000</td><td>0</td><td>1,818,685</td><td>74,096</td><td>0</td><td>1,892,781</td></tr><tr><td role="rowheader" scope="row">18</td><td>48,000</td><td>126,000</td><td>0</td><td>1,892,781</td><td>77,115</td><td>0</td><td>1,969,896</td></tr><tr><td role="rowheader" scope="row">19</td><td>48,000</td><td>126,000</td><td>0</td><td>1,969,896</td><td>80,257</td><td>0</td><td>2,050,152</td></tr><tr><td role="rowheader" scope="row">20</td><td>48,000</td><td>126,000</td><td>0</td><td>2,050,152</td><td>83,526</td><td>0</td><td>2,133,679</td></tr><tr><td role="rowheader" scope="row">21</td><td>48,000</td><td>126,000</td><td>0</td><td>2,133,679</td><td>86,929</td><td>0</td><td>2,220,608</td></tr><tr><td role="rowheader" scope="row">22</td><td>48,000</td><td>126,000</td><td>0</td><td>2,220,608</td><td>90,471</td><td>0</td><td>2,311,079</td></tr><tr><td role="rowheader" scope="row">23</td><td>48,000</td><td>126,000</td><td>0</td><td>2,311,079</td><td>94,157</td><td>0</td><td>2,405,236</td></tr><tr><td role="rowheader" scope="row">24</td><td>48,000</td><td>126,000</td><td>0</td><td>2,405,236</td><td>97,993</td><td>0</td><td>2,503,229</td></tr><tr><td role="rowheader" scope="row">25</td><td>48,000</td><td>126,000</td><td>0</td><td>2,503,229</td><td>101,985</td><td>0</td><td>2,605,215</td></tr><tr><td role="rowheader" scope="row">26</td><td>48,000</td><td>126,000</td><td>0</td><td>2,605,215</td><td>106,140</td><td>0</td><td>2,711,355</td></tr><tr><td role="rowheader" scope="row">27</td><td>48,000</td><td>126,000</td><td>0</td><td>2,711,355</td><td>110,465</td><td>0</td><td>2,821,820</td></tr><tr><td role="rowheader" scope="row">28</td><td>48,000</td><td>126,000</td><td>0</td><td>2,821,820</td><td>114,965</td><td>0</td><td>2,936,785</td></tr><tr><td role="rowheader" scope="row">29</td><td>48,000</td><td>126,000</td><td>0</td><td>2,936,785</td><td>119,649</td><td>0</td><td>3,056,434</td></tr><tr><td role="rowheader" scope="row">30</td><td>48,000</td><td>126,000</td><td>0</td><td>3,056,434</td><td>124,524</td><td>0</td><td>3,180,958</td></tr></table>