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='73330.0' /><set value='77467.0' /><set value='81836.0' /><set value='86453.0' /><set value='91329.0' /><set value='96481.0' /><set value='101923.0' /><set value='107672.0' /><set value='113746.0' /><set value='120162.0' /><set value='126940.0' /><set value='134101.0' /><set value='141665.0' /><set value='149656.0' /><set value='158098.0' /><set value='167016.0' /><set value='176437.0' /><set value='186389.0' /><set value='196903.0' /><set value='208010.0' /><set value='219743.0' /><set value='232138.0' /><set value='245233.0' /><set value='259066.0' /><set value='273679.0' /><set value='289117.0' /><set value='305425.0' /><set value='322654.0' /><set value='340854.0' /><set value='360081.0' /></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='1373330.0' /><set value='1450797.0' /><set value='1532633.0' /><set value='1619086.0' /><set value='1710415.0' /><set value='1806896.0' /><set value='1908819.0' /><set value='2016491.0' /><set value='2130237.0' /><set value='2250399.0' /><set value='2377340.0' /><set value='2511440.0' /><set value='2653105.0' /><set value='2802761.0' /><set value='2960859.0' /><set value='3127875.0' /><set value='3304311.0' /><set value='3490700.0' /><set value='3687603.0' /><set value='3895613.0' /><set value='4115356.0' /><set value='4347495.0' /><set value='4592728.0' /><set value='4851794.0' /><set value='5125473.0' /><set value='5414590.0' /><set value='5720015.0' /><set value='6042669.0' /><set value='6383523.0' /><set value='6743604.0' /></dataset></chart>"); // --> </script> <table class='simpletable'><tr><th>Year</th><th>Beginning Balance</th><th>Annual Interest @ 5.50%</th><th>Taxes @ 0.00%</th><th>Withdrawals</th><th>Ending Balance</th></tr><tr><td>1</td><td>$1,300,000</td><td>$73,330</td><td>$0</td><td>$-0</td><td>$1,373,330</td></tr><tr><td>2</td><td>1,373,330</td><td>77,467</td><td>0</td><td>0</td><td>1,450,797</td></tr><tr><td>3</td><td>1,450,797</td><td>81,836</td><td>0</td><td>0</td><td>1,532,633</td></tr><tr><td>4</td><td>1,532,633</td><td>86,453</td><td>0</td><td>0</td><td>1,619,086</td></tr><tr><td>5</td><td>1,619,086</td><td>91,329</td><td>0</td><td>0</td><td>1,710,415</td></tr><tr><td>6</td><td>1,710,415</td><td>96,481</td><td>0</td><td>0</td><td>1,806,896</td></tr><tr><td>7</td><td>1,806,896</td><td>101,923</td><td>0</td><td>0</td><td>1,908,819</td></tr><tr><td>8</td><td>1,908,819</td><td>107,672</td><td>0</td><td>0</td><td>2,016,491</td></tr><tr><td>9</td><td>2,016,491</td><td>113,746</td><td>0</td><td>0</td><td>2,130,237</td></tr><tr><td>10</td><td>2,130,237</td><td>120,162</td><td>0</td><td>0</td><td>2,250,399</td></tr><tr><td>11</td><td>2,250,399</td><td>126,940</td><td>0</td><td>0</td><td>2,377,340</td></tr><tr><td>12</td><td>2,377,340</td><td>134,101</td><td>0</td><td>0</td><td>2,511,440</td></tr><tr><td>13</td><td>2,511,440</td><td>141,665</td><td>0</td><td>0</td><td>2,653,105</td></tr><tr><td>14</td><td>2,653,105</td><td>149,656</td><td>0</td><td>0</td><td>2,802,761</td></tr><tr><td>15</td><td>2,802,761</td><td>158,098</td><td>0</td><td>0</td><td>2,960,859</td></tr><tr><td>16</td><td>2,960,859</td><td>167,016</td><td>0</td><td>0</td><td>3,127,875</td></tr><tr><td>17</td><td>3,127,875</td><td>176,437</td><td>0</td><td>0</td><td>3,304,311</td></tr><tr><td>18</td><td>3,304,311</td><td>186,389</td><td>0</td><td>0</td><td>3,490,700</td></tr><tr><td>19</td><td>3,490,700</td><td>196,903</td><td>0</td><td>0</td><td>3,687,603</td></tr><tr><td>20</td><td>3,687,603</td><td>208,010</td><td>0</td><td>0</td><td>3,895,613</td></tr><tr><td>21</td><td>3,895,613</td><td>219,743</td><td>0</td><td>0</td><td>4,115,356</td></tr><tr><td>22</td><td>4,115,356</td><td>232,138</td><td>0</td><td>0</td><td>4,347,495</td></tr><tr><td>23</td><td>4,347,495</td><td>245,233</td><td>0</td><td>0</td><td>4,592,728</td></tr><tr><td>24</td><td>4,592,728</td><td>259,066</td><td>0</td><td>0</td><td>4,851,794</td></tr><tr><td>25</td><td>4,851,794</td><td>273,679</td><td>0</td><td>0</td><td>5,125,473</td></tr><tr><td>26</td><td>5,125,473</td><td>289,117</td><td>0</td><td>0</td><td>5,414,590</td></tr><tr><td>27</td><td>5,414,590</td><td>305,425</td><td>0</td><td>0</td><td>5,720,015</td></tr><tr><td>28</td><td>5,720,015</td><td>322,654</td><td>0</td><td>0</td><td>6,042,669</td></tr><tr><td>29</td><td>6,042,669</td><td>340,854</td><td>0</td><td>0</td><td>6,383,523</td></tr><tr><td>30</td><td>6,383,523</td><td>360,081</td><td>0</td><td>0</td><td>6,743,604</td></tr></table>