| Identifier | Income (+) | = Gross Income | Expenses (−) | One-time (−) | Taxes (−) | = Total Out | Reserve Draws (+) | Reinvest (−) | = Net Cash | Memo | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year | S1 | S2 | Wages | Rental | SS1 | SS2 | Pensions | Inforce Annuities | Annuity Ladder | S1 LTC | S2 LTC | RMD | Ann Liq Draw | Other | Gross Income | Basic Survival | Life & Lux | Home Insur | Med Insur | S1 Dignity | S2 Dignity | Short Expense | Fed tax | IRMAA | NIIT | Prop Tax | St Tax | Cap Gain Tax | TOTAL OUT | Tax Sleeve | Gap Reserve | LTC/Dignity Reserve | Lifestyle Draw | RMD Reinv | NET CASH | Conv'n |