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='66471.0' /><set value='66613.0' /><set value='66736.0' /><set value='66838.0' /><set value='66917.0' /><set value='66973.0' /><set value='67004.0' /><set value='67010.0' /><set value='66989.0' /><set value='66939.0' /><set value='66859.0' /><set value='66747.0' /><set value='66603.0' /><set value='66424.0' /><set value='66208.0' /><set value='65955.0' /><set value='65661.0' /><set value='65326.0' /><set value='64947.0' /><set value='64521.0' /><set value='64048.0' /><set value='63524.0' /><set value='62947.0' /><set value='62315.0' /><set value='61625.0' /><set value='60874.0' /><set value='60060.0' /><set value='59180.0' /><set value='58231.0' /><set value='57209.0' /></dataset><dataset seriesName='Withdrawals'><set value='-62687.0' /><set value='-63317.0' /><set value='-63953.0' /><set value='-64595.0' /><set value='-65244.0' /><set value='-65899.0' /><set value='-66561.0' /><set value='-67230.0' /><set value='-67906.0' /><set value='-68588.0' /><set value='-69277.0' /><set value='-69973.0' /><set value='-70676.0' /><set value='-71386.0' /><set value='-72103.0' /><set value='-72827.0' /><set value='-73559.0' /><set value='-74298.0' /><set value='-75044.0' /><set value='-75798.0' /><set value='-76559.0' /><set value='-77329.0' /><set value='-78105.0' /><set value='-78890.0' /><set value='-79683.0' /><set value='-80483.0' /><set value='-81292.0' /><set value='-82108.0' /><set value='-82933.0' /><set value='-83766.0' /></dataset><dataset seriesName='Balance'><set value='1663784.0' /><set value='1667081.0' /><set value='1669864.0' /><set value='1672107.0' /><set value='1673780.0' /><set value='1674853.0' /><set value='1675296.0' /><set value='1675076.0' /><set value='1674159.0' /><set value='1672510.0' /><set value='1670092.0' /><set value='1666867.0' /><set value='1662794.0' /><set value='1657832.0' /><set value='1651938.0' /><set value='1645065.0' /><set value='1637168.0' /><set value='1628196.0' /><set value='1618098.0' /><set value='1606822.0' /><set value='1594310.0' /><set value='1580505.0' /><set value='1565346.0' /><set value='1548771.0' /><set value='1530713.0' /><set value='1511105.0' /><set value='1489874.0' /><set value='1466946.0' /><set value='1442244.0' /><set value='1415686.0' /></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 @ 4.00%</th><th>Needed Withdrawals</th><th>End Balance</th></tr><tr><td>1</td><td>$120,552</td><td>$57,865</td><td>$62,687</td><td>$1,660,000</td><td>$66,471</td><td>$-62,687</td><td>$1,663,784</td></tr><tr><td>2</td><td>121,763</td><td>58,446</td><td>63,317</td><td>1,663,784</td><td>66,613</td><td>-63,317</td><td>1,667,081</td></tr><tr><td>3</td><td>122,986</td><td>59,033</td><td>63,953</td><td>1,667,081</td><td>66,736</td><td>-63,953</td><td>1,669,864</td></tr><tr><td>4</td><td>124,221</td><td>59,626</td><td>64,595</td><td>1,669,864</td><td>66,838</td><td>-64,595</td><td>1,672,107</td></tr><tr><td>5</td><td>125,469</td><td>60,225</td><td>65,244</td><td>1,672,107</td><td>66,917</td><td>-65,244</td><td>1,673,780</td></tr><tr><td>6</td><td>126,730</td><td>60,830</td><td>65,899</td><td>1,673,780</td><td>66,973</td><td>-65,899</td><td>1,674,853</td></tr><tr><td>7</td><td>128,003</td><td>61,441</td><td>66,561</td><td>1,674,853</td><td>67,004</td><td>-66,561</td><td>1,675,296</td></tr><tr><td>8</td><td>129,289</td><td>62,059</td><td>67,230</td><td>1,675,296</td><td>67,010</td><td>-67,230</td><td>1,675,076</td></tr><tr><td>9</td><td>130,588</td><td>62,682</td><td>67,906</td><td>1,675,076</td><td>66,989</td><td>-67,906</td><td>1,674,159</td></tr><tr><td>10</td><td>131,899</td><td>63,312</td><td>68,588</td><td>1,674,159</td><td>66,939</td><td>-68,588</td><td>1,672,510</td></tr><tr><td>11</td><td>133,224</td><td>63,948</td><td>69,277</td><td>1,672,510</td><td>66,859</td><td>-69,277</td><td>1,670,092</td></tr><tr><td>12</td><td>134,563</td><td>64,590</td><td>69,973</td><td>1,670,092</td><td>66,747</td><td>-69,973</td><td>1,666,867</td></tr><tr><td>13</td><td>135,915</td><td>65,239</td><td>70,676</td><td>1,666,867</td><td>66,603</td><td>-70,676</td><td>1,662,794</td></tr><tr><td>14</td><td>137,280</td><td>65,894</td><td>71,386</td><td>1,662,794</td><td>66,424</td><td>-71,386</td><td>1,657,832</td></tr><tr><td>15</td><td>138,659</td><td>66,556</td><td>72,103</td><td>1,657,832</td><td>66,208</td><td>-72,103</td><td>1,651,938</td></tr><tr><td>16</td><td>140,052</td><td>67,225</td><td>72,827</td><td>1,651,938</td><td>65,955</td><td>-72,827</td><td>1,645,065</td></tr><tr><td>17</td><td>141,459</td><td>67,900</td><td>73,559</td><td>1,645,065</td><td>65,661</td><td>-73,559</td><td>1,637,168</td></tr><tr><td>18</td><td>142,880</td><td>68,582</td><td>74,298</td><td>1,637,168</td><td>65,326</td><td>-74,298</td><td>1,628,196</td></tr><tr><td>19</td><td>144,316</td><td>69,271</td><td>75,044</td><td>1,628,196</td><td>64,947</td><td>-75,044</td><td>1,618,098</td></tr><tr><td>20</td><td>145,765</td><td>69,967</td><td>75,798</td><td>1,618,098</td><td>64,521</td><td>-75,798</td><td>1,606,822</td></tr><tr><td>21</td><td>147,230</td><td>70,670</td><td>76,559</td><td>1,606,822</td><td>64,048</td><td>-76,559</td><td>1,594,310</td></tr><tr><td>22</td><td>148,709</td><td>71,380</td><td>77,329</td><td>1,594,310</td><td>63,524</td><td>-77,329</td><td>1,580,505</td></tr><tr><td>23</td><td>150,203</td><td>72,097</td><td>78,105</td><td>1,580,505</td><td>62,947</td><td>-78,105</td><td>1,565,346</td></tr><tr><td>24</td><td>151,712</td><td>72,822</td><td>78,890</td><td>1,565,346</td><td>62,315</td><td>-78,890</td><td>1,548,771</td></tr><tr><td>25</td><td>153,236</td><td>73,553</td><td>79,683</td><td>1,548,771</td><td>61,625</td><td>-79,683</td><td>1,530,713</td></tr><tr><td>26</td><td>154,775</td><td>74,292</td><td>80,483</td><td>1,530,713</td><td>60,874</td><td>-80,483</td><td>1,511,105</td></tr><tr><td>27</td><td>156,330</td><td>75,038</td><td>81,292</td><td>1,511,105</td><td>60,060</td><td>-81,292</td><td>1,489,874</td></tr><tr><td>28</td><td>157,900</td><td>75,792</td><td>82,108</td><td>1,489,874</td><td>59,180</td><td>-82,108</td><td>1,466,946</td></tr><tr><td>29</td><td>159,487</td><td>76,554</td><td>82,933</td><td>1,466,946</td><td>58,231</td><td>-82,933</td><td>1,442,244</td></tr><tr><td>30</td><td>161,089</td><td>77,323</td><td>83,766</td><td>1,442,244</td><td>57,209</td><td>-83,766</td><td>1,415,686</td></tr></table>