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='6362.0' /><set value='6496.0' /><set value='6628.0' /><set value='6759.0' /><set value='6887.0' /><set value='7011.0' /><set value='7131.0' /><set value='7246.0' /><set value='7355.0' /><set value='7457.0' /><set value='7551.0' /><set value='7634.0' /><set value='7707.0' /><set value='7767.0' /><set value='7813.0' /><set value='7842.0' /><set value='7852.0' /><set value='7841.0' /><set value='7807.0' /><set value='7745.0' /><set value='7654.0' /><set value='7530.0' /><set value='7368.0' /><set value='7164.0' /><set value='6915.0' /><set value='6614.0' /><set value='6255.0' /><set value='5834.0' /><set value='5342.0' /><set value='4772.0' /></dataset><dataset seriesName='Withdrawals' color='36CAF3'><set value='-4867.0' /><set value='-5015.0' /><set value='-5167.0' /><set value='-5324.0' /><set value='-5486.0' /><set value='-5653.0' /><set value='-5825.0' /><set value='-6002.0' /><set value='-6185.0' /><set value='-6373.0' /><set value='-6567.0' /><set value='-6766.0' /><set value='-6972.0' /><set value='-7184.0' /><set value='-7403.0' /><set value='-7628.0' /><set value='-7860.0' /><set value='-8099.0' /><set value='-8345.0' /><set value='-8599.0' /><set value='-8861.0' /><set value='-9130.0' /><set value='-9408.0' /><set value='-9694.0' /><set value='-9989.0' /><set value='-10293.0' /><set value='-10606.0' /><set value='-10929.0' /><set value='-11261.0' /><set value='-11603.0' /></dataset><dataset seriesName='Balance' color='FFB978'><set value='71495.0' /><set value='72976.0' /><set value='74438.0' /><set value='75872.0' /><set value='77273.0' /><set value='78630.0' /><set value='79936.0' /><set value='81180.0' /><set value='82351.0' /><set value='83435.0' /><set value='84419.0' /><set value='85286.0' /><set value='86021.0' /><set value='86604.0' /><set value='87014.0' /><set value='87228.0' /><set value='87220.0' /><set value='86962.0' /><set value='86423.0' /><set value='85569.0' /><set value='84362.0' /><set value='82762.0' /><set value='80721.0' /><set value='78192.0' /><set value='75117.0' /><set value='71438.0' /><set value='67087.0' /><set value='61992.0' /><set value='56073.0' /><set value='49242.0' /></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 @ 9.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$4,867</td><td>$0</td><td>$4,867</td><td>$70,000</td><td>$6,362</td><td>$-4,867</td><td>$71,495</td></tr><tr><td role="rowheader" scope="row">2</td><td>5,015</td><td>0</td><td>5,015</td><td>71,495</td><td>6,496</td><td>-5,015</td><td>72,976</td></tr><tr><td role="rowheader" scope="row">3</td><td>5,167</td><td>0</td><td>5,167</td><td>72,976</td><td>6,628</td><td>-5,167</td><td>74,438</td></tr><tr><td role="rowheader" scope="row">4</td><td>5,324</td><td>0</td><td>5,324</td><td>74,438</td><td>6,759</td><td>-5,324</td><td>75,872</td></tr><tr><td role="rowheader" scope="row">5</td><td>5,486</td><td>0</td><td>5,486</td><td>75,872</td><td>6,887</td><td>-5,486</td><td>77,273</td></tr><tr><td role="rowheader" scope="row">6</td><td>5,653</td><td>0</td><td>5,653</td><td>77,273</td><td>7,011</td><td>-5,653</td><td>78,630</td></tr><tr><td role="rowheader" scope="row">7</td><td>5,825</td><td>0</td><td>5,825</td><td>78,630</td><td>7,131</td><td>-5,825</td><td>79,936</td></tr><tr><td role="rowheader" scope="row">8</td><td>6,002</td><td>0</td><td>6,002</td><td>79,936</td><td>7,246</td><td>-6,002</td><td>81,180</td></tr><tr><td role="rowheader" scope="row">9</td><td>6,185</td><td>0</td><td>6,185</td><td>81,180</td><td>7,355</td><td>-6,185</td><td>82,351</td></tr><tr><td role="rowheader" scope="row">10</td><td>6,373</td><td>0</td><td>6,373</td><td>82,351</td><td>7,457</td><td>-6,373</td><td>83,435</td></tr><tr><td role="rowheader" scope="row">11</td><td>6,567</td><td>0</td><td>6,567</td><td>83,435</td><td>7,551</td><td>-6,567</td><td>84,419</td></tr><tr><td role="rowheader" scope="row">12</td><td>6,766</td><td>0</td><td>6,766</td><td>84,419</td><td>7,634</td><td>-6,766</td><td>85,286</td></tr><tr><td role="rowheader" scope="row">13</td><td>6,972</td><td>0</td><td>6,972</td><td>85,286</td><td>7,707</td><td>-6,972</td><td>86,021</td></tr><tr><td role="rowheader" scope="row">14</td><td>7,184</td><td>0</td><td>7,184</td><td>86,021</td><td>7,767</td><td>-7,184</td><td>86,604</td></tr><tr><td role="rowheader" scope="row">15</td><td>7,403</td><td>0</td><td>7,403</td><td>86,604</td><td>7,813</td><td>-7,403</td><td>87,014</td></tr><tr><td role="rowheader" scope="row">16</td><td>7,628</td><td>0</td><td>7,628</td><td>87,014</td><td>7,842</td><td>-7,628</td><td>87,228</td></tr><tr><td role="rowheader" scope="row">17</td><td>7,860</td><td>0</td><td>7,860</td><td>87,228</td><td>7,852</td><td>-7,860</td><td>87,220</td></tr><tr><td role="rowheader" scope="row">18</td><td>8,099</td><td>0</td><td>8,099</td><td>87,220</td><td>7,841</td><td>-8,099</td><td>86,962</td></tr><tr><td role="rowheader" scope="row">19</td><td>8,345</td><td>0</td><td>8,345</td><td>86,962</td><td>7,807</td><td>-8,345</td><td>86,423</td></tr><tr><td role="rowheader" scope="row">20</td><td>8,599</td><td>0</td><td>8,599</td><td>86,423</td><td>7,745</td><td>-8,599</td><td>85,569</td></tr><tr><td role="rowheader" scope="row">21</td><td>8,861</td><td>0</td><td>8,861</td><td>85,569</td><td>7,654</td><td>-8,861</td><td>84,362</td></tr><tr><td role="rowheader" scope="row">22</td><td>9,130</td><td>0</td><td>9,130</td><td>84,362</td><td>7,530</td><td>-9,130</td><td>82,762</td></tr><tr><td role="rowheader" scope="row">23</td><td>9,408</td><td>0</td><td>9,408</td><td>82,762</td><td>7,368</td><td>-9,408</td><td>80,721</td></tr><tr><td role="rowheader" scope="row">24</td><td>9,694</td><td>0</td><td>9,694</td><td>80,721</td><td>7,164</td><td>-9,694</td><td>78,192</td></tr><tr><td role="rowheader" scope="row">25</td><td>9,989</td><td>0</td><td>9,989</td><td>78,192</td><td>6,915</td><td>-9,989</td><td>75,117</td></tr><tr><td role="rowheader" scope="row">26</td><td>10,293</td><td>0</td><td>10,293</td><td>75,117</td><td>6,614</td><td>-10,293</td><td>71,438</td></tr><tr><td role="rowheader" scope="row">27</td><td>10,606</td><td>0</td><td>10,606</td><td>71,438</td><td>6,255</td><td>-10,606</td><td>67,087</td></tr><tr><td role="rowheader" scope="row">28</td><td>10,929</td><td>0</td><td>10,929</td><td>67,087</td><td>5,834</td><td>-10,929</td><td>61,992</td></tr><tr><td role="rowheader" scope="row">29</td><td>11,261</td><td>0</td><td>11,261</td><td>61,992</td><td>5,342</td><td>-11,261</td><td>56,073</td></tr><tr><td role="rowheader" scope="row">30</td><td>11,603</td><td>0</td><td>11,603</td><td>56,073</td><td>4,772</td><td>-11,603</td><td>49,242</td></tr></table>