Page 91 - Sample Financial Plan 4-1-2019 v2

Securities and investment advisory services offered through Woodbury Financial Services, Inc. (WFS),
member FINRA/SIPC. WFS is separately owned and other entities and/or marketing names, products, or
services referenced here are independent of WFS.

Year Age Covered Earnings Total Earnings
2011 35 $49,000 $49,000
2012 36 $67,000 $67,000
2013 37 $84,000 $84,000
2014 38 $97,000 $97,000
2015 39 $101,000 $101,000
2016 40 $105,000 $105,000
2017 41 $106,000 $106,000
2018 42 $107,000 $107,000
2019 43 $109,140 $109,140
2020 44 $114,106 $114,106
2021 45 $119,297 $119,297
2022 46 $124,725 $124,725
2023 47 $130,401 $130,401
2024 48 $136,334 $136,334
2025 49 $142,537 $142,537
2026 50 $149,023 $149,023
2027 51 $155,803 $155,803
2028 52 $162,892 $162,892
2029 53 $170,304 $170,304
2030 54 $178,053 $178,053
2031 55 $186,154 $186,154
2032 56 $194,624 $194,624
2033 57 $203,480 $203,480
2034 58 $212,738 $212,738
2035 59 $222,418 $222,418
2036 60 $232,537 $232,537
2037 61 $243,118 $243,118
2038 62 $254,179 $254,179
2039 63 $265,744 $265,744
2040 64 $277,836 $277,836
2041 65 $290,477 $290,477
2042 66 $303,695 $303,695
2043 67 $317,513 $317,513
2044 68 $331,960 $331,960
2045 69 $347,064 $347,064

Selected Dates

Retirement: Jun 2043
Spousal: Jun 2046

Powered by EconomicSecurityPlanning.com (v3.21.0) P a g e | 1 5 Created 03/29/2019 at 15:43