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='E6E3CF' palette='2' 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'><set value='60565.0' /><set value='62256.0' /><set value='64164.0' /><set value='66312.0' /><set value='68723.0' /><set value='71423.0' /><set value='74441.0' /><set value='77808.0' /><set value='81559.0' /><set value='85731.0' /><set value='90366.0' /><set value='95507.0' /><set value='101206.0' /><set value='107514.0' /><set value='114493.0' /><set value='122205.0' /><set value='130722.0' /><set value='140122.0' /><set value='150489.0' /><set value='161915.0' /><set value='174502.0' /><set value='188361.0' /><set value='203614.0' /><set value='220393.0' /><set value='238844.0' /><set value='259126.0' /><set value='281413.0' /><set value='305895.0' /><set value='332781.0' /><set value='362299.0' /></dataset><dataset seriesName='Withdrawals'><set value='-42823.0' /><set value='-42200.0' /><set value='-41564.0' /><set value='-40912.0' /><set value='-40245.0' /><set value='-39563.0' /><set value='-38865.0' /><set value='-38150.0' /><set value='-37419.0' /><set value='-36671.0' /><set value='-35906.0' /><set value='-35123.0' /><set value='-34321.0' /><set value='-33501.0' /><set value='-32662.0' /><set value='-31803.0' /><set value='-30925.0' /><set value='-30026.0' /><set value='-29106.0' /><set value='-28165.0' /><set value='-27202.0' /><set value='-26216.0' /><set value='-25208.0' /><set value='-24176.0' /><set value='-23120.0' /><set value='-22040.0' /><set value='-20934.0' /><set value='-19803.0' /><set value='-18646.0' /><set value='-17461.0' /></dataset><dataset seriesName='Balance'><set value='682743.0' /><set value='702798.0' /><set value='725399.0' /><set value='750799.0' /><set value='779276.0' /><set value='811136.0' /><set value='846712.0' /><set value='886370.0' /><set value='930510.0' /><set value='979570.0' /><set value='1034030.0' /><set value='1094415.0' /><set value='1161299.0' /><set value='1235313.0' /><set value='1317143.0' /><set value='1407545.0' /><set value='1507342.0' /><set value='1617438.0' /><set value='1738821.0' /><set value='1872571.0' /><set value='2019871.0' /><set value='2182016.0' /><set value='2360422.0' /><set value='2556639.0' /><set value='2772363.0' /><set value='3009449.0' /><set value='3269928.0' /><set value='3556020.0' /><set value='3870156.0' /><set value='4214995.0' /></dataset></chart>"); // --> </script> <table class='simpletable'><tr><th>Year</th><th>Desired Income</th><th>Fixed Income</th><th>Shortfall</th><th>Beginning Balance</th><th>Earnings @ 9.00%</th><th>Needed Withdrawals</th><th>End Balance</th></tr><tr><td>1</td><td>$69,600</td><td>$26,777</td><td>$42,823</td><td>$665,000</td><td>$60,565</td><td>$-42,823</td><td>$682,743</td></tr><tr><td>2</td><td>69,600</td><td>27,400</td><td>42,200</td><td>682,743</td><td>62,256</td><td>-42,200</td><td>702,798</td></tr><tr><td>3</td><td>69,600</td><td>28,036</td><td>41,564</td><td>702,798</td><td>64,164</td><td>-41,564</td><td>725,399</td></tr><tr><td>4</td><td>69,600</td><td>28,688</td><td>40,912</td><td>725,399</td><td>66,312</td><td>-40,912</td><td>750,799</td></tr><tr><td>5</td><td>69,600</td><td>29,355</td><td>40,245</td><td>750,799</td><td>68,723</td><td>-40,245</td><td>779,276</td></tr><tr><td>6</td><td>69,600</td><td>30,037</td><td>39,563</td><td>779,276</td><td>71,423</td><td>-39,563</td><td>811,136</td></tr><tr><td>7</td><td>69,600</td><td>30,735</td><td>38,865</td><td>811,136</td><td>74,441</td><td>-38,865</td><td>846,712</td></tr><tr><td>8</td><td>69,600</td><td>31,450</td><td>38,150</td><td>846,712</td><td>77,808</td><td>-38,150</td><td>886,370</td></tr><tr><td>9</td><td>69,600</td><td>32,181</td><td>37,419</td><td>886,370</td><td>81,559</td><td>-37,419</td><td>930,510</td></tr><tr><td>10</td><td>69,600</td><td>32,929</td><td>36,671</td><td>930,510</td><td>85,731</td><td>-36,671</td><td>979,570</td></tr><tr><td>11</td><td>69,600</td><td>33,694</td><td>35,906</td><td>979,570</td><td>90,366</td><td>-35,906</td><td>1,034,030</td></tr><tr><td>12</td><td>69,600</td><td>34,477</td><td>35,123</td><td>1,034,030</td><td>95,507</td><td>-35,123</td><td>1,094,415</td></tr><tr><td>13</td><td>69,600</td><td>35,279</td><td>34,321</td><td>1,094,415</td><td>101,206</td><td>-34,321</td><td>1,161,299</td></tr><tr><td>14</td><td>69,600</td><td>36,099</td><td>33,501</td><td>1,161,299</td><td>107,514</td><td>-33,501</td><td>1,235,313</td></tr><tr><td>15</td><td>69,600</td><td>36,938</td><td>32,662</td><td>1,235,313</td><td>114,493</td><td>-32,662</td><td>1,317,143</td></tr><tr><td>16</td><td>69,600</td><td>37,797</td><td>31,803</td><td>1,317,143</td><td>122,205</td><td>-31,803</td><td>1,407,545</td></tr><tr><td>17</td><td>69,600</td><td>38,675</td><td>30,925</td><td>1,407,545</td><td>130,722</td><td>-30,925</td><td>1,507,342</td></tr><tr><td>18</td><td>69,600</td><td>39,574</td><td>30,026</td><td>1,507,342</td><td>140,122</td><td>-30,026</td><td>1,617,438</td></tr><tr><td>19</td><td>69,600</td><td>40,494</td><td>29,106</td><td>1,617,438</td><td>150,489</td><td>-29,106</td><td>1,738,821</td></tr><tr><td>20</td><td>69,600</td><td>41,435</td><td>28,165</td><td>1,738,821</td><td>161,915</td><td>-28,165</td><td>1,872,571</td></tr><tr><td>21</td><td>69,600</td><td>42,398</td><td>27,202</td><td>1,872,571</td><td>174,502</td><td>-27,202</td><td>2,019,871</td></tr><tr><td>22</td><td>69,600</td><td>43,384</td><td>26,216</td><td>2,019,871</td><td>188,361</td><td>-26,216</td><td>2,182,016</td></tr><tr><td>23</td><td>69,600</td><td>44,392</td><td>25,208</td><td>2,182,016</td><td>203,614</td><td>-25,208</td><td>2,360,422</td></tr><tr><td>24</td><td>69,600</td><td>45,424</td><td>24,176</td><td>2,360,422</td><td>220,393</td><td>-24,176</td><td>2,556,639</td></tr><tr><td>25</td><td>69,600</td><td>46,480</td><td>23,120</td><td>2,556,639</td><td>238,844</td><td>-23,120</td><td>2,772,363</td></tr><tr><td>26</td><td>69,600</td><td>47,560</td><td>22,040</td><td>2,772,363</td><td>259,126</td><td>-22,040</td><td>3,009,449</td></tr><tr><td>27</td><td>69,600</td><td>48,666</td><td>20,934</td><td>3,009,449</td><td>281,413</td><td>-20,934</td><td>3,269,928</td></tr><tr><td>28</td><td>69,600</td><td>49,797</td><td>19,803</td><td>3,269,928</td><td>305,895</td><td>-19,803</td><td>3,556,020</td></tr><tr><td>29</td><td>69,600</td><td>50,954</td><td>18,646</td><td>3,556,020</td><td>332,781</td><td>-18,646</td><td>3,870,156</td></tr><tr><td>30</td><td>69,600</td><td>52,139</td><td>17,461</td><td>3,870,156</td><td>362,299</td><td>-17,461</td><td>4,214,995</td></tr></table>