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='16667.0' /><set value='16368.0' /><set value='16057.0' /><set value='15733.0' /><set value='15396.0' /><set value='15046.0' /><set value='14681.0' /><set value='14301.0' /><set value='13906.0' /><set value='13495.0' /><set value='13067.0' /><set value='12622.0' /><set value='12158.0' /><set value='11676.0' /><set value='11173.0' /><set value='10651.0' /><set value='10107.0' /><set value='9541.0' /><set value='8952.0' /><set value='8339.0' /><set value='7701.0' /><set value='7037.0' /><set value='6346.0' /><set value='5626.0' /><set value='4878.0' /><set value='4099.0' /><set value='3288.0' /><set value='2444.0' /><set value='1566.0' /><set value='652.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /><set value='-24000.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='412667.0' /><set value='405034.0' /><set value='397091.0' /><set value='388824.0' /><set value='380221.0' /><set value='371266.0' /><set value='361948.0' /><set value='352249.0' /><set value='342155.0' /><set value='331650.0' /><set value='320717.0' /><set value='309339.0' /><set value='297497.0' /><set value='285172.0' /><set value='272346.0' /><set value='258997.0' /><set value='245104.0' /><set value='230645.0' /><set value='215596.0' /><set value='199935.0' /><set value='183636.0' /><set value='166673.0' /><set value='149018.0' /><set value='130645.0' /><set value='111522.0' /><set value='91621.0' /><set value='70909.0' /><set value='49353.0' /><set value='26919.0' /><set value='3570.0' /></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>$24,000</td><td>$0</td><td>$24,000</td><td>$420,000</td><td>$16,667</td><td>$-24,000</td><td>$412,667</td></tr><tr><td role="rowheader" scope="row">2</td><td>24,000</td><td>0</td><td>24,000</td><td>412,667</td><td>16,368</td><td>-24,000</td><td>405,034</td></tr><tr><td role="rowheader" scope="row">3</td><td>24,000</td><td>0</td><td>24,000</td><td>405,034</td><td>16,057</td><td>-24,000</td><td>397,091</td></tr><tr><td role="rowheader" scope="row">4</td><td>24,000</td><td>0</td><td>24,000</td><td>397,091</td><td>15,733</td><td>-24,000</td><td>388,824</td></tr><tr><td role="rowheader" scope="row">5</td><td>24,000</td><td>0</td><td>24,000</td><td>388,824</td><td>15,396</td><td>-24,000</td><td>380,221</td></tr><tr><td role="rowheader" scope="row">6</td><td>24,000</td><td>0</td><td>24,000</td><td>380,221</td><td>15,046</td><td>-24,000</td><td>371,266</td></tr><tr><td role="rowheader" scope="row">7</td><td>24,000</td><td>0</td><td>24,000</td><td>371,266</td><td>14,681</td><td>-24,000</td><td>361,948</td></tr><tr><td role="rowheader" scope="row">8</td><td>24,000</td><td>0</td><td>24,000</td><td>361,948</td><td>14,301</td><td>-24,000</td><td>352,249</td></tr><tr><td role="rowheader" scope="row">9</td><td>24,000</td><td>0</td><td>24,000</td><td>352,249</td><td>13,906</td><td>-24,000</td><td>342,155</td></tr><tr><td role="rowheader" scope="row">10</td><td>24,000</td><td>0</td><td>24,000</td><td>342,155</td><td>13,495</td><td>-24,000</td><td>331,650</td></tr><tr><td role="rowheader" scope="row">11</td><td>24,000</td><td>0</td><td>24,000</td><td>331,650</td><td>13,067</td><td>-24,000</td><td>320,717</td></tr><tr><td role="rowheader" scope="row">12</td><td>24,000</td><td>0</td><td>24,000</td><td>320,717</td><td>12,622</td><td>-24,000</td><td>309,339</td></tr><tr><td role="rowheader" scope="row">13</td><td>24,000</td><td>0</td><td>24,000</td><td>309,339</td><td>12,158</td><td>-24,000</td><td>297,497</td></tr><tr><td role="rowheader" scope="row">14</td><td>24,000</td><td>0</td><td>24,000</td><td>297,497</td><td>11,676</td><td>-24,000</td><td>285,172</td></tr><tr><td role="rowheader" scope="row">15</td><td>24,000</td><td>0</td><td>24,000</td><td>285,172</td><td>11,173</td><td>-24,000</td><td>272,346</td></tr><tr><td role="rowheader" scope="row">16</td><td>24,000</td><td>0</td><td>24,000</td><td>272,346</td><td>10,651</td><td>-24,000</td><td>258,997</td></tr><tr><td role="rowheader" scope="row">17</td><td>24,000</td><td>0</td><td>24,000</td><td>258,997</td><td>10,107</td><td>-24,000</td><td>245,104</td></tr><tr><td role="rowheader" scope="row">18</td><td>24,000</td><td>0</td><td>24,000</td><td>245,104</td><td>9,541</td><td>-24,000</td><td>230,645</td></tr><tr><td role="rowheader" scope="row">19</td><td>24,000</td><td>0</td><td>24,000</td><td>230,645</td><td>8,952</td><td>-24,000</td><td>215,596</td></tr><tr><td role="rowheader" scope="row">20</td><td>24,000</td><td>0</td><td>24,000</td><td>215,596</td><td>8,339</td><td>-24,000</td><td>199,935</td></tr><tr><td role="rowheader" scope="row">21</td><td>24,000</td><td>0</td><td>24,000</td><td>199,935</td><td>7,701</td><td>-24,000</td><td>183,636</td></tr><tr><td role="rowheader" scope="row">22</td><td>24,000</td><td>0</td><td>24,000</td><td>183,636</td><td>7,037</td><td>-24,000</td><td>166,673</td></tr><tr><td role="rowheader" scope="row">23</td><td>24,000</td><td>0</td><td>24,000</td><td>166,673</td><td>6,346</td><td>-24,000</td><td>149,018</td></tr><tr><td role="rowheader" scope="row">24</td><td>24,000</td><td>0</td><td>24,000</td><td>149,018</td><td>5,626</td><td>-24,000</td><td>130,645</td></tr><tr><td role="rowheader" scope="row">25</td><td>24,000</td><td>0</td><td>24,000</td><td>130,645</td><td>4,878</td><td>-24,000</td><td>111,522</td></tr><tr><td role="rowheader" scope="row">26</td><td>24,000</td><td>0</td><td>24,000</td><td>111,522</td><td>4,099</td><td>-24,000</td><td>91,621</td></tr><tr><td role="rowheader" scope="row">27</td><td>24,000</td><td>0</td><td>24,000</td><td>91,621</td><td>3,288</td><td>-24,000</td><td>70,909</td></tr><tr><td role="rowheader" scope="row">28</td><td>24,000</td><td>0</td><td>24,000</td><td>70,909</td><td>2,444</td><td>-24,000</td><td>49,353</td></tr><tr><td role="rowheader" scope="row">29</td><td>24,000</td><td>0</td><td>24,000</td><td>49,353</td><td>1,566</td><td>-24,000</td><td>26,919</td></tr><tr><td role="rowheader" scope="row">30</td><td>24,000</td><td>0</td><td>24,000</td><td>26,919</td><td>652</td><td>-24,000</td><td>3,570</td></tr></table>