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='46990.0' /><set value='47225.0' /><set value='47522.0' /><set value='47888.0' /><set value='48327.0' /><set value='48847.0' /><set value='49454.0' /><set value='50156.0' /><set value='50961.0' /><set value='51877.0' /><set value='52915.0' /><set value='54083.0' /><set value='55393.0' /><set value='56857.0' /><set value='58485.0' /><set value='60293.0' /><set value='62295.0' /><set value='64505.0' /><set value='66941.0' /><set value='69620.0' /><set value='72561.0' /><set value='75786.0' /><set value='79315.0' /><set value='83173.0' /><set value='87386.0' /><set value='91980.0' /><set value='96986.0' /><set value='102433.0' /><set value='108358.0' /><set value='114795.0' /></dataset><dataset seriesName='Withdrawals'><set value='-44023.0' /><set value='-43400.0' /><set value='-42764.0' /><set value='-42112.0' /><set value='-41445.0' /><set value='-40763.0' /><set value='-40065.0' /><set value='-39350.0' /><set value='-38619.0' /><set value='-37871.0' /><set value='-37106.0' /><set value='-36323.0' /><set value='-35521.0' /><set value='-34701.0' /><set value='-33862.0' /><set value='-33003.0' /><set value='-32125.0' /><set value='-31226.0' /><set value='-30306.0' /><set value='-29365.0' /><set value='-28402.0' /><set value='-27416.0' /><set value='-26408.0' /><set value='-25376.0' /><set value='-24320.0' /><set value='-23240.0' /><set value='-22134.0' /><set value='-21003.0' /><set value='-19846.0' /><set value='-18661.0' /></dataset><dataset seriesName='Balance'><set value='672968.0' /><set value='676792.0' /><set value='681551.0' /><set value='687327.0' /><set value='694209.0' /><set value='702293.0' /><set value='711682.0' /><set value='722488.0' /><set value='734830.0' /><set value='748836.0' /><set value='764645.0' /><set value='782406.0' /><set value='802278.0' /><set value='824433.0' /><set value='849056.0' /><set value='876346.0' /><set value='906516.0' /><set value='939795.0' /><set value='976430.0' /><set value='1016685.0' /><set value='1060845.0' /><set value='1109214.0' /><set value='1162121.0' /><set value='1219919.0' /><set value='1282985.0' /><set value='1351725.0' /><set value='1426576.0' /><set value='1508007.0' /><set value='1596519.0' /><set value='1692652.0' /></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 @ 7.00%</th><th>Needed Withdrawals</th><th>End Balance</th></tr><tr><td>1</td><td>$70,800</td><td>$26,777</td><td>$44,023</td><td>$670,000</td><td>$46,990</td><td>$-44,023</td><td>$672,968</td></tr><tr><td>2</td><td>70,800</td><td>27,400</td><td>43,400</td><td>672,968</td><td>47,225</td><td>-43,400</td><td>676,792</td></tr><tr><td>3</td><td>70,800</td><td>28,036</td><td>42,764</td><td>676,792</td><td>47,522</td><td>-42,764</td><td>681,551</td></tr><tr><td>4</td><td>70,800</td><td>28,688</td><td>42,112</td><td>681,551</td><td>47,888</td><td>-42,112</td><td>687,327</td></tr><tr><td>5</td><td>70,800</td><td>29,355</td><td>41,445</td><td>687,327</td><td>48,327</td><td>-41,445</td><td>694,209</td></tr><tr><td>6</td><td>70,800</td><td>30,037</td><td>40,763</td><td>694,209</td><td>48,847</td><td>-40,763</td><td>702,293</td></tr><tr><td>7</td><td>70,800</td><td>30,735</td><td>40,065</td><td>702,293</td><td>49,454</td><td>-40,065</td><td>711,682</td></tr><tr><td>8</td><td>70,800</td><td>31,450</td><td>39,350</td><td>711,682</td><td>50,156</td><td>-39,350</td><td>722,488</td></tr><tr><td>9</td><td>70,800</td><td>32,181</td><td>38,619</td><td>722,488</td><td>50,961</td><td>-38,619</td><td>734,830</td></tr><tr><td>10</td><td>70,800</td><td>32,929</td><td>37,871</td><td>734,830</td><td>51,877</td><td>-37,871</td><td>748,836</td></tr><tr><td>11</td><td>70,800</td><td>33,694</td><td>37,106</td><td>748,836</td><td>52,915</td><td>-37,106</td><td>764,645</td></tr><tr><td>12</td><td>70,800</td><td>34,477</td><td>36,323</td><td>764,645</td><td>54,083</td><td>-36,323</td><td>782,406</td></tr><tr><td>13</td><td>70,800</td><td>35,279</td><td>35,521</td><td>782,406</td><td>55,393</td><td>-35,521</td><td>802,278</td></tr><tr><td>14</td><td>70,800</td><td>36,099</td><td>34,701</td><td>802,278</td><td>56,857</td><td>-34,701</td><td>824,433</td></tr><tr><td>15</td><td>70,800</td><td>36,938</td><td>33,862</td><td>824,433</td><td>58,485</td><td>-33,862</td><td>849,056</td></tr><tr><td>16</td><td>70,800</td><td>37,797</td><td>33,003</td><td>849,056</td><td>60,293</td><td>-33,003</td><td>876,346</td></tr><tr><td>17</td><td>70,800</td><td>38,675</td><td>32,125</td><td>876,346</td><td>62,295</td><td>-32,125</td><td>906,516</td></tr><tr><td>18</td><td>70,800</td><td>39,574</td><td>31,226</td><td>906,516</td><td>64,505</td><td>-31,226</td><td>939,795</td></tr><tr><td>19</td><td>70,800</td><td>40,494</td><td>30,306</td><td>939,795</td><td>66,941</td><td>-30,306</td><td>976,430</td></tr><tr><td>20</td><td>70,800</td><td>41,435</td><td>29,365</td><td>976,430</td><td>69,620</td><td>-29,365</td><td>1,016,685</td></tr><tr><td>21</td><td>70,800</td><td>42,398</td><td>28,402</td><td>1,016,685</td><td>72,561</td><td>-28,402</td><td>1,060,845</td></tr><tr><td>22</td><td>70,800</td><td>43,384</td><td>27,416</td><td>1,060,845</td><td>75,786</td><td>-27,416</td><td>1,109,214</td></tr><tr><td>23</td><td>70,800</td><td>44,392</td><td>26,408</td><td>1,109,214</td><td>79,315</td><td>-26,408</td><td>1,162,121</td></tr><tr><td>24</td><td>70,800</td><td>45,424</td><td>25,376</td><td>1,162,121</td><td>83,173</td><td>-25,376</td><td>1,219,919</td></tr><tr><td>25</td><td>70,800</td><td>46,480</td><td>24,320</td><td>1,219,919</td><td>87,386</td><td>-24,320</td><td>1,282,985</td></tr><tr><td>26</td><td>70,800</td><td>47,560</td><td>23,240</td><td>1,282,985</td><td>91,980</td><td>-23,240</td><td>1,351,725</td></tr><tr><td>27</td><td>70,800</td><td>48,666</td><td>22,134</td><td>1,351,725</td><td>96,986</td><td>-22,134</td><td>1,426,576</td></tr><tr><td>28</td><td>70,800</td><td>49,797</td><td>21,003</td><td>1,426,576</td><td>102,433</td><td>-21,003</td><td>1,508,007</td></tr><tr><td>29</td><td>70,800</td><td>50,954</td><td>19,846</td><td>1,508,007</td><td>108,358</td><td>-19,846</td><td>1,596,519</td></tr><tr><td>30</td><td>70,800</td><td>52,139</td><td>18,661</td><td>1,596,519</td><td>114,795</td><td>-18,661</td><td>1,692,652</td></tr></table>