Retirement Cash Flow
| Year |
2032 |
2033 |
2034 |
2035 |
2036 |
2037 |
2038 |
2039 |
2040 |
2041 |
| Age (Adrian/Jennifer) |
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 |
75,000 |
75,000 |
75,000 |
75,000 |
75,000 |
75,000 |
75,000 |
75,000 |
75,000 |
75,000 |
| Social Security - Adrian |
Fund All Goals |
136,800 |
140,905 |
145,130 |
149,485 |
153,970 |
158,590 |
163,345 |
168,245 |
173,295 |
178,495 |
| Social Security - Jennifer |
Fund All Goals |
0 |
0 |
0 |
106,260 |
109,450 |
112,730 |
116,115 |
119,595 |
123,185 |
126,880 |
| Consulting |
Fund All Goals |
75,000 |
77,250 |
79,570 |
81,955 |
84,415 |
86,945 |
89,555 |
92,240 |
95,010 |
97,860 |
| Total Income |
286,800 |
293,155 |
299,700 |
412,700 |
422,835 |
433,265 |
444,015 |
455,080 |
466,490 |
478,235 |
| Investment Earnings |
137,500 |
141,625 |
145,875 |
150,250 |
154,755 |
159,400 |
164,180 |
169,110 |
174,180 |
179,405 |
| Total Income and Earnings |
424,300 |
434,780 |
445,575 |
562,950 |
577,590 |
592,665 |
608,195 |
624,190 |
640,670 |
657,640 |