Your money will 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='Lump Sum Savings 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='3' /><category label='' /><category label='5' /><category label='' /><category label='7' /><category label='' /><category label='9' /><category label='' /><category label='11' /><category label='' /><category label='13' /><category label='' /><category label='15' /><category label='' /><category label='17' /><category label='' /><category label='19' /><category label='' /><category label='21' /><category label='' /><category label='23' /><category label='' /><category label='25' /><category label='' /><category label='27' /><category label='' /><category label='29' /><category label='' /></categories><dataset seriesName='After-tax Interest'><set value='77901.0' /><set value='77648.0' /><set value='77337.0' /><set value='76964.0' /><set value='76525.0' /><set value='76016.0' /><set value='75432.0' /><set value='74770.0' /><set value='74024.0' /><set value='73190.0' /><set value='72263.0' /><set value='71236.0' /><set value='70103.0' /><set value='68860.0' /><set value='67498.0' /><set value='66012.0' /><set value='64394.0' /><set value='62636.0' /><set value='60731.0' /><set value='58669.0' /><set value='56442.0' /><set value='54040.0' /><set value='51453.0' /><set value='48671.0' /><set value='45683.0' /><set value='42477.0' /><set value='39040.0' /><set value='35359.0' /><set value='31422.0' /><set value='27212.0' /></dataset><dataset seriesName='Withdrawals'><set value='-72331.0' /><set value='-73058.0' /><set value='-73791.0' /><set value='-74533.0' /><set value='-75282.0' /><set value='-76038.0' /><set value='-76802.0' /><set value='-77573.0' /><set value='-78353.0' /><set value='-79140.0' /><set value='-79935.0' /><set value='-80738.0' /><set value='-81549.0' /><set value='-82368.0' /><set value='-83196.0' /><set value='-84031.0' /><set value='-84875.0' /><set value='-85728.0' /><set value='-86589.0' /><set value='-87459.0' /><set value='-88338.0' /><set value='-89225.0' /><set value='-90122.0' /><set value='-91027.0' /><set value='-91941.0' /><set value='-92865.0' /><set value='-93798.0' /><set value='-94740.0' /><set value='-95692.0' /><set value='-96653.0' /></dataset><dataset seriesName='Balance'><set value='1296222.0' /><set value='1291494.0' /><set value='1285760.0' /><set value='1278955.0' /><set value='1271015.0' /><set value='1261871.0' /><set value='1251450.0' /><set value='1239674.0' /><set value='1226463.0' /><set value='1211731.0' /><set value='1195388.0' /><set value='1177337.0' /><set value='1157480.0' /><set value='1135708.0' /><set value='1111911.0' /><set value='1085971.0' /><set value='1057762.0' /><set value='1027154.0' /><set value='994008.0' /><set value='958177.0' /><set value='919508.0' /><set value='877838.0' /><set value='832995.0' /><set value='784799.0' /><set value='733058.0' /><set value='677573.0' /><set value='618130.0' /><set value='554506.0' /><set value='486465.0' /><set value='413759.0' /></dataset></chart>"); // --> </script> <table class='simpletable'><tr><th>Year</th><th>Beginning Balance</th><th>Annual Interest @ 6.00%</th><th>Taxes @ 12.00%</th><th>Withdrawals</th><th>Ending Balance</th></tr><tr><td>1</td><td>$1,300,000</td><td>$77,901</td><td>$9,348</td><td>$-72,331</td><td>$1,296,222</td></tr><tr><td>2</td><td>1,296,222</td><td>77,648</td><td>9,318</td><td>-73,058</td><td>1,291,494</td></tr><tr><td>3</td><td>1,291,494</td><td>77,337</td><td>9,280</td><td>-73,791</td><td>1,285,760</td></tr><tr><td>4</td><td>1,285,760</td><td>76,964</td><td>9,236</td><td>-74,533</td><td>1,278,955</td></tr><tr><td>5</td><td>1,278,955</td><td>76,525</td><td>9,183</td><td>-75,282</td><td>1,271,015</td></tr><tr><td>6</td><td>1,271,015</td><td>76,016</td><td>9,122</td><td>-76,038</td><td>1,261,871</td></tr><tr><td>7</td><td>1,261,871</td><td>75,432</td><td>9,052</td><td>-76,802</td><td>1,251,450</td></tr><tr><td>8</td><td>1,251,450</td><td>74,770</td><td>8,972</td><td>-77,573</td><td>1,239,674</td></tr><tr><td>9</td><td>1,239,674</td><td>74,024</td><td>8,883</td><td>-78,353</td><td>1,226,463</td></tr><tr><td>10</td><td>1,226,463</td><td>73,190</td><td>8,783</td><td>-79,140</td><td>1,211,731</td></tr><tr><td>11</td><td>1,211,731</td><td>72,263</td><td>8,672</td><td>-79,935</td><td>1,195,388</td></tr><tr><td>12</td><td>1,195,388</td><td>71,236</td><td>8,548</td><td>-80,738</td><td>1,177,337</td></tr><tr><td>13</td><td>1,177,337</td><td>70,103</td><td>8,412</td><td>-81,549</td><td>1,157,480</td></tr><tr><td>14</td><td>1,157,480</td><td>68,860</td><td>8,263</td><td>-82,368</td><td>1,135,708</td></tr><tr><td>15</td><td>1,135,708</td><td>67,498</td><td>8,100</td><td>-83,196</td><td>1,111,911</td></tr><tr><td>16</td><td>1,111,911</td><td>66,012</td><td>7,921</td><td>-84,031</td><td>1,085,971</td></tr><tr><td>17</td><td>1,085,971</td><td>64,394</td><td>7,727</td><td>-84,875</td><td>1,057,762</td></tr><tr><td>18</td><td>1,057,762</td><td>62,636</td><td>7,516</td><td>-85,728</td><td>1,027,154</td></tr><tr><td>19</td><td>1,027,154</td><td>60,731</td><td>7,288</td><td>-86,589</td><td>994,008</td></tr><tr><td>20</td><td>994,008</td><td>58,669</td><td>7,040</td><td>-87,459</td><td>958,177</td></tr><tr><td>21</td><td>958,177</td><td>56,442</td><td>6,773</td><td>-88,338</td><td>919,508</td></tr><tr><td>22</td><td>919,508</td><td>54,040</td><td>6,485</td><td>-89,225</td><td>877,838</td></tr><tr><td>23</td><td>877,838</td><td>51,453</td><td>6,174</td><td>-90,122</td><td>832,995</td></tr><tr><td>24</td><td>832,995</td><td>48,671</td><td>5,841</td><td>-91,027</td><td>784,799</td></tr><tr><td>25</td><td>784,799</td><td>45,683</td><td>5,482</td><td>-91,941</td><td>733,058</td></tr><tr><td>26</td><td>733,058</td><td>42,477</td><td>5,097</td><td>-92,865</td><td>677,573</td></tr><tr><td>27</td><td>677,573</td><td>39,040</td><td>4,685</td><td>-93,798</td><td>618,130</td></tr><tr><td>28</td><td>618,130</td><td>35,359</td><td>4,243</td><td>-94,740</td><td>554,506</td></tr><tr><td>29</td><td>554,506</td><td>31,422</td><td>3,771</td><td>-95,692</td><td>486,465</td></tr><tr><td>30</td><td>486,465</td><td>27,212</td><td>3,265</td><td>-96,653</td><td>413,759</td></tr></table>