New Retirment Corpus ver 2

Monte Carlo Debt-First Withdrawal Strategy

Initial Corpus (Rs.)

Simulation Years

Number of Simulations

Initial SWP (Rs./Year)

Lumpsum Withdrawal (Rs./Year)

WST % (Debt to Equity)

---

Asset Class & Inflation Parameters (Mean/Volatility)

Debt Return (%)

Debt Volatility (%)

Enable Debt Tax (LTCG)

Less Aggressive Eq. Return (%)

Less Aggressive Eq. Volatility (%)

More Aggressive Eq. Return (%)

More Aggressive Eq. Volatility (%)

Inflation Mean (%)

Inflation Volatility (%)

Simulation Results

--%

Success Rate (Portfolio lasting all years)

Rs. 0

Average Annual Tax Paid (Across all simulations)

Export All Simulation Data to CSV (For Sheets)

Year-by-Year Analysis (First Successful Simulation)

Year	Inflation Adjusted Withdrawal (A)	Total Need (A+Lump)	From Debt (B)	From Equity (C)	Debt Remaining	LAE Remaining	MAE Remaining	Taxes Paid	Total Remaining (B+C)