Retirement Cash Flow
| Year | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Age (John/Jane) | 60/57 | 61/58 | 62/59 | 63/60 | 64/61 | 65/62 | 66/63 | 67/64 | 68/65 | 69/66 | |
| Retirement and Strategy Income | Assign To | ||||||||||
| Pension Income | Fund All Goals | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
| Social Security - John | Fund All Goals | 27,360 | 28,181 | 29,026 | 29,897 | 30,794 | 31,718 | 32,669 | 33,649 | 34,659 | 35,699 |
| Social Security - Jane | Fund All Goals | 0 | 0 | 0 | 21,252 | 21,890 | 22,546 | 23,223 | 23,919 | 24,637 | 25,376 |
| Consulting | Fund All Goals | 15,000 | 15,450 | 15,914 | 16,391 | 16,883 | 17,389 | 17,911 | 18,448 | 19,002 | 19,572 |
| Total Income | 57,360 | 58,631 | 59,940 | 82,540 | 84,567 | 86,653 | 88,803 | 91,016 | 93,298 | 95,647 | |
| Investment Earnings | 27,500 | 28,325 | 29,175 | 30,050 | 30,951 | 31,880 | 32,836 | 33,822 | 34,836 | 35,881 | |
| Total Income and Earnings | 84,860 | 86,956 | 89,115 | 112,590 | 115,518 | 118,533 | 121,639 | 124,838 | 128,134 | 131,528 | |