New Retirment Corpus ver 4

Financial Simulation Calculator (Advanced Multi-Schedule)

Initial & Core Inputs

Initial Corpus (Rs.)

Total Simulation Years

Number of Simulations

Enable Debt Tax (LTCG)

---

Asset Class Returns & Volatility

Debt Fund Return (%)

Debt Volatility (%)

Inflation Rate (%)

Less Aggressive Equity Return (%)

Less Aggressive Volatility (%)

More Aggressive Equity Return (%)

More Aggressive Volatility (%)

Inflation Volatility (%)

---

Withdrawal Schedules (NEW)

Amount (₹) Frequency (n) Start Year Increase Rate (%) Increase Freq (Years) Stop Increase Year (0=Never) Action

Annual (n=1) Monthly (n=12)

---

STP Schedules (NEW)

Amount (₹) Frequency (n) Start Year Stop Year % to LAE (Rest to MAE) Action

Annual (n=1) Monthly (n=12)

---

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)

Note: Balances shown are **End-of-Year** after all transactions.

Year	Nominal WD (A)	Inflation-Adj. Need	From Debt	From Equity	Debt Remaining	LAE Remaining	MAE Remaining	Taxes Paid	Total Remaining