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='66972.0' /><set value='71457.0' /><set value='76243.0' /><set value='81349.0' /><set value='86797.0' /><set value='92610.0' /><set value='98812.0' /><set value='105430.0' /><set value='112491.0' /><set value='120024.0' /><set value='128062.0' /><set value='136639.0' /><set value='145790.0' /><set value='155554.0' /><set value='165972.0' /><set value='177087.0' /><set value='188947.0' /><set value='201601.0' /><set value='215103.0' /><set value='229508.0' /><set value='244879.0' /><set value='261279.0' /><set value='278777.0' /><set value='297448.0' /><set value='317368.0' /><set value='338623.0' /><set value='361301.0' /><set value='385498.0' /><set value='411316.0' /><set value='438862.0' /></dataset><dataset seriesName='Withdrawals'><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /></dataset><dataset seriesName='Balance'><set value='1066972.0' /><set value='1138429.0' /><set value='1214672.0' /><set value='1296020.0' /><set value='1382817.0' /><set value='1475427.0' /><set value='1574239.0' /><set value='1679669.0' /><set value='1792160.0' /><set value='1912184.0' /><set value='2040246.0' /><set value='2176885.0' /><set value='2322675.0' /><set value='2478229.0' /><set value='2644201.0' /><set value='2821288.0' /><set value='3010235.0' /><set value='3211836.0' /><set value='3426938.0' /><set value='3656447.0' /><set value='3901326.0' /><set value='4162605.0' /><set value='4441382.0' /><set value='4738830.0' /><set value='5056198.0' /><set value='5394821.0' /><set value='5756122.0' /><set value='6141620.0' /><set value='6552936.0' /><set value='6991798.0' /></dataset></chart>"); // --> </script> <table class='simpletable'><tr><th>Year</th><th>Beginning Balance</th><th>Annual Interest @ 6.50%</th><th>Taxes @ 0.00%</th><th>Withdrawals</th><th>Ending Balance</th></tr><tr><td>1</td><td>$1,000,000</td><td>$66,972</td><td>$0</td><td>$-0</td><td>$1,066,972</td></tr><tr><td>2</td><td>1,066,972</td><td>71,457</td><td>0</td><td>0</td><td>1,138,429</td></tr><tr><td>3</td><td>1,138,429</td><td>76,243</td><td>0</td><td>0</td><td>1,214,672</td></tr><tr><td>4</td><td>1,214,672</td><td>81,349</td><td>0</td><td>0</td><td>1,296,020</td></tr><tr><td>5</td><td>1,296,020</td><td>86,797</td><td>0</td><td>0</td><td>1,382,817</td></tr><tr><td>6</td><td>1,382,817</td><td>92,610</td><td>0</td><td>0</td><td>1,475,427</td></tr><tr><td>7</td><td>1,475,427</td><td>98,812</td><td>0</td><td>0</td><td>1,574,239</td></tr><tr><td>8</td><td>1,574,239</td><td>105,430</td><td>0</td><td>0</td><td>1,679,669</td></tr><tr><td>9</td><td>1,679,669</td><td>112,491</td><td>0</td><td>0</td><td>1,792,160</td></tr><tr><td>10</td><td>1,792,160</td><td>120,024</td><td>0</td><td>0</td><td>1,912,184</td></tr><tr><td>11</td><td>1,912,184</td><td>128,062</td><td>0</td><td>0</td><td>2,040,246</td></tr><tr><td>12</td><td>2,040,246</td><td>136,639</td><td>0</td><td>0</td><td>2,176,885</td></tr><tr><td>13</td><td>2,176,885</td><td>145,790</td><td>0</td><td>0</td><td>2,322,675</td></tr><tr><td>14</td><td>2,322,675</td><td>155,554</td><td>0</td><td>0</td><td>2,478,229</td></tr><tr><td>15</td><td>2,478,229</td><td>165,972</td><td>0</td><td>0</td><td>2,644,201</td></tr><tr><td>16</td><td>2,644,201</td><td>177,087</td><td>0</td><td>0</td><td>2,821,288</td></tr><tr><td>17</td><td>2,821,288</td><td>188,947</td><td>0</td><td>0</td><td>3,010,235</td></tr><tr><td>18</td><td>3,010,235</td><td>201,601</td><td>0</td><td>0</td><td>3,211,836</td></tr><tr><td>19</td><td>3,211,836</td><td>215,103</td><td>0</td><td>0</td><td>3,426,938</td></tr><tr><td>20</td><td>3,426,938</td><td>229,508</td><td>0</td><td>0</td><td>3,656,447</td></tr><tr><td>21</td><td>3,656,447</td><td>244,879</td><td>0</td><td>0</td><td>3,901,326</td></tr><tr><td>22</td><td>3,901,326</td><td>261,279</td><td>0</td><td>0</td><td>4,162,605</td></tr><tr><td>23</td><td>4,162,605</td><td>278,777</td><td>0</td><td>0</td><td>4,441,382</td></tr><tr><td>24</td><td>4,441,382</td><td>297,448</td><td>0</td><td>0</td><td>4,738,830</td></tr><tr><td>25</td><td>4,738,830</td><td>317,368</td><td>0</td><td>0</td><td>5,056,198</td></tr><tr><td>26</td><td>5,056,198</td><td>338,623</td><td>0</td><td>0</td><td>5,394,821</td></tr><tr><td>27</td><td>5,394,821</td><td>361,301</td><td>0</td><td>0</td><td>5,756,122</td></tr><tr><td>28</td><td>5,756,122</td><td>385,498</td><td>0</td><td>0</td><td>6,141,620</td></tr><tr><td>29</td><td>6,141,620</td><td>411,316</td><td>0</td><td>0</td><td>6,552,936</td></tr><tr><td>30</td><td>6,552,936</td><td>438,862</td><td>0</td><td>0</td><td>6,991,798</td></tr></table>