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='47010.0' /><set value='47290.0' /><set value='47635.0' /><set value='48052.0' /><set value='48546.0' /><set value='49125.0' /><set value='49796.0' /><set value='50566.0' /><set value='51444.0' /><set value='52439.0' /><set value='53560.0' /><set value='54818.0' /><set value='56225.0' /><set value='57792.0' /><set value='59532.0' /><set value='61459.0' /><set value='63588.0' /><set value='65935.0' /><set value='68517.0' /><set value='71354.0' /><set value='74464.0' /><set value='77869.0' /><set value='81593.0' /><set value='85659.0' /><set value='90094.0' /><set value='94928.0' /><set value='100190.0' /><set value='105912.0' /><set value='112132.0' /><set value='118885.0' /></dataset><dataset seriesName='Withdrawals'><set value='-43423.0' /><set value='-42800.0' /><set value='-42164.0' /><set value='-41512.0' /><set value='-40845.0' /><set value='-40163.0' /><set value='-39465.0' /><set value='-38750.0' /><set value='-38019.0' /><set value='-37271.0' /><set value='-36506.0' /><set value='-35723.0' /><set value='-34921.0' /><set value='-34101.0' /><set value='-33262.0' /><set value='-32403.0' /><set value='-31525.0' /><set value='-30626.0' /><set value='-29706.0' /><set value='-28765.0' /><set value='-27802.0' /><set value='-26816.0' /><set value='-25808.0' /><set value='-24776.0' /><set value='-23720.0' /><set value='-22640.0' /><set value='-21534.0' /><set value='-20403.0' /><set value='-19246.0' /><set value='-18061.0' /></dataset><dataset seriesName='Balance'><set value='673587.0' /><set value='678076.0' /><set value='683548.0' /><set value='690087.0' /><set value='697789.0' /><set value='706751.0' /><set value='717082.0' /><set value='728898.0' /><set value='742322.0' /><set value='757490.0' /><set value='774544.0' /><set value='793640.0' /><set value='814944.0' /><set value='838635.0' /><set value='864904.0' /><set value='893960.0' /><set value='926023.0' /><set value='961331.0' /><set value='1000143.0' /><set value='1042731.0' /><set value='1089393.0' /><set value='1140446.0' /><set value='1196231.0' /><set value='1257114.0' /><set value='1323488.0' /><set value='1395776.0' /><set value='1474432.0' /><set value='1559941.0' /><set value='1652827.0' /><set value='1753651.0' /></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>$70,200</td><td>$26,777</td><td>$43,423</td><td>$670,000</td><td>$47,010</td><td>$-43,423</td><td>$673,587</td></tr><tr><td>2</td><td>70,200</td><td>27,400</td><td>42,800</td><td>673,587</td><td>47,290</td><td>-42,800</td><td>678,076</td></tr><tr><td>3</td><td>70,200</td><td>28,036</td><td>42,164</td><td>678,076</td><td>47,635</td><td>-42,164</td><td>683,548</td></tr><tr><td>4</td><td>70,200</td><td>28,688</td><td>41,512</td><td>683,548</td><td>48,052</td><td>-41,512</td><td>690,087</td></tr><tr><td>5</td><td>70,200</td><td>29,355</td><td>40,845</td><td>690,087</td><td>48,546</td><td>-40,845</td><td>697,789</td></tr><tr><td>6</td><td>70,200</td><td>30,037</td><td>40,163</td><td>697,789</td><td>49,125</td><td>-40,163</td><td>706,751</td></tr><tr><td>7</td><td>70,200</td><td>30,735</td><td>39,465</td><td>706,751</td><td>49,796</td><td>-39,465</td><td>717,082</td></tr><tr><td>8</td><td>70,200</td><td>31,450</td><td>38,750</td><td>717,082</td><td>50,566</td><td>-38,750</td><td>728,898</td></tr><tr><td>9</td><td>70,200</td><td>32,181</td><td>38,019</td><td>728,898</td><td>51,444</td><td>-38,019</td><td>742,322</td></tr><tr><td>10</td><td>70,200</td><td>32,929</td><td>37,271</td><td>742,322</td><td>52,439</td><td>-37,271</td><td>757,490</td></tr><tr><td>11</td><td>70,200</td><td>33,694</td><td>36,506</td><td>757,490</td><td>53,560</td><td>-36,506</td><td>774,544</td></tr><tr><td>12</td><td>70,200</td><td>34,477</td><td>35,723</td><td>774,544</td><td>54,818</td><td>-35,723</td><td>793,640</td></tr><tr><td>13</td><td>70,200</td><td>35,279</td><td>34,921</td><td>793,640</td><td>56,225</td><td>-34,921</td><td>814,944</td></tr><tr><td>14</td><td>70,200</td><td>36,099</td><td>34,101</td><td>814,944</td><td>57,792</td><td>-34,101</td><td>838,635</td></tr><tr><td>15</td><td>70,200</td><td>36,938</td><td>33,262</td><td>838,635</td><td>59,532</td><td>-33,262</td><td>864,904</td></tr><tr><td>16</td><td>70,200</td><td>37,797</td><td>32,403</td><td>864,904</td><td>61,459</td><td>-32,403</td><td>893,960</td></tr><tr><td>17</td><td>70,200</td><td>38,675</td><td>31,525</td><td>893,960</td><td>63,588</td><td>-31,525</td><td>926,023</td></tr><tr><td>18</td><td>70,200</td><td>39,574</td><td>30,626</td><td>926,023</td><td>65,935</td><td>-30,626</td><td>961,331</td></tr><tr><td>19</td><td>70,200</td><td>40,494</td><td>29,706</td><td>961,331</td><td>68,517</td><td>-29,706</td><td>1,000,143</td></tr><tr><td>20</td><td>70,200</td><td>41,435</td><td>28,765</td><td>1,000,143</td><td>71,354</td><td>-28,765</td><td>1,042,731</td></tr><tr><td>21</td><td>70,200</td><td>42,398</td><td>27,802</td><td>1,042,731</td><td>74,464</td><td>-27,802</td><td>1,089,393</td></tr><tr><td>22</td><td>70,200</td><td>43,384</td><td>26,816</td><td>1,089,393</td><td>77,869</td><td>-26,816</td><td>1,140,446</td></tr><tr><td>23</td><td>70,200</td><td>44,392</td><td>25,808</td><td>1,140,446</td><td>81,593</td><td>-25,808</td><td>1,196,231</td></tr><tr><td>24</td><td>70,200</td><td>45,424</td><td>24,776</td><td>1,196,231</td><td>85,659</td><td>-24,776</td><td>1,257,114</td></tr><tr><td>25</td><td>70,200</td><td>46,480</td><td>23,720</td><td>1,257,114</td><td>90,094</td><td>-23,720</td><td>1,323,488</td></tr><tr><td>26</td><td>70,200</td><td>47,560</td><td>22,640</td><td>1,323,488</td><td>94,928</td><td>-22,640</td><td>1,395,776</td></tr><tr><td>27</td><td>70,200</td><td>48,666</td><td>21,534</td><td>1,395,776</td><td>100,190</td><td>-21,534</td><td>1,474,432</td></tr><tr><td>28</td><td>70,200</td><td>49,797</td><td>20,403</td><td>1,474,432</td><td>105,912</td><td>-20,403</td><td>1,559,941</td></tr><tr><td>29</td><td>70,200</td><td>50,954</td><td>19,246</td><td>1,559,941</td><td>112,132</td><td>-19,246</td><td>1,652,827</td></tr><tr><td>30</td><td>70,200</td><td>52,139</td><td>18,061</td><td>1,652,827</td><td>118,885</td><td>-18,061</td><td>1,753,651</td></tr></table>