Corpus Lasts
40+ years
Corpus sustains for full horizon
Final Balance
₹83.18 L
At end of simulation
Total Withdrawn
₹72.00 L
Cumulative withdrawals
Total Returns
₹1.30 Cr
Interest/returns earned
Corpus Over Time
Year-by-Year Breakdown
| Year | Start Bal. | Withdrawn | Returns | End Bal. | Cum. Drawn |
|---|---|---|---|---|---|
| 1 | ₹25.00 L | ₹1.80 L | ₹2.01 L | ₹25.21 L | ₹1.80 L |
| 2 | ₹25.21 L | ₹1.80 L | ₹2.02 L | ₹25.43 L | ₹3.60 L |
| 3 | ₹25.43 L | ₹1.80 L | ₹2.04 L | ₹25.68 L | ₹5.40 L |
| 4 | ₹25.68 L | ₹1.80 L | ₹2.06 L | ₹25.94 L | ₹7.20 L |
| 5 | ₹25.94 L | ₹1.80 L | ₹2.09 L | ₹26.22 L | ₹9.00 L |
| 6 | ₹26.22 L | ₹1.80 L | ₹2.11 L | ₹26.53 L | ₹10.80 L |
| 7 | ₹26.53 L | ₹1.80 L | ₹2.13 L | ₹26.87 L | ₹12.60 L |
| 8 | ₹26.87 L | ₹1.80 L | ₹2.16 L | ₹27.23 L | ₹14.40 L |
| 9 | ₹27.23 L | ₹1.80 L | ₹2.19 L | ₹27.62 L | ₹16.20 L |
| 10 | ₹27.62 L | ₹1.80 L | ₹2.23 L | ₹28.05 L | ₹18.00 L |
| 11 | ₹28.05 L | ₹1.80 L | ₹2.26 L | ₹28.51 L | ₹19.80 L |
| 12 | ₹28.51 L | ₹1.80 L | ₹2.30 L | ₹29.01 L | ₹21.60 L |
| 13 | ₹29.01 L | ₹1.80 L | ₹2.34 L | ₹29.55 L | ₹23.40 L |
| 14 | ₹29.55 L | ₹1.80 L | ₹2.39 L | ₹30.13 L | ₹25.20 L |
| 15 | ₹30.13 L | ₹1.80 L | ₹2.43 L | ₹30.77 L | ₹27.00 L |
| 16 | ₹30.77 L | ₹1.80 L | ₹2.49 L | ₹31.45 L | ₹28.80 L |
| 17 | ₹31.45 L | ₹1.80 L | ₹2.54 L | ₹32.20 L | ₹30.60 L |
| 18 | ₹32.20 L | ₹1.80 L | ₹2.60 L | ₹33.00 L | ₹32.40 L |
| 19 | ₹33.00 L | ₹1.80 L | ₹2.67 L | ₹33.87 L | ₹34.20 L |
| 20 | ₹33.87 L | ₹1.80 L | ₹2.74 L | ₹34.82 L | ₹36.00 L |
| 21 | ₹34.82 L | ₹1.80 L | ₹2.82 L | ₹35.84 L | ₹37.80 L |
| 22 | ₹35.84 L | ₹1.80 L | ₹2.91 L | ₹36.95 L | ₹39.60 L |
| 23 | ₹36.95 L | ₹1.80 L | ₹3.00 L | ₹38.15 L | ₹41.40 L |
| 24 | ₹38.15 L | ₹1.80 L | ₹3.10 L | ₹39.44 L | ₹43.20 L |
| 25 | ₹39.44 L | ₹1.80 L | ₹3.21 L | ₹40.85 L | ₹45.00 L |
| 26 | ₹40.85 L | ₹1.80 L | ₹3.32 L | ₹42.37 L | ₹46.80 L |
| 27 | ₹42.37 L | ₹1.80 L | ₹3.45 L | ₹44.02 L | ₹48.60 L |
| 28 | ₹44.02 L | ₹1.80 L | ₹3.59 L | ₹45.81 L | ₹50.40 L |
| 29 | ₹45.81 L | ₹1.80 L | ₹3.73 L | ₹47.74 L | ₹52.20 L |
| 30 | ₹47.74 L | ₹1.80 L | ₹3.90 L | ₹49.84 L | ₹54.00 L |
| 31 | ₹49.84 L | ₹1.80 L | ₹4.07 L | ₹52.11 L | ₹55.80 L |
| 32 | ₹52.11 L | ₹1.80 L | ₹4.26 L | ₹54.57 L | ₹57.60 L |
| 33 | ₹54.57 L | ₹1.80 L | ₹4.46 L | ₹57.23 L | ₹59.40 L |
| 34 | ₹57.23 L | ₹1.80 L | ₹4.68 L | ₹60.11 L | ₹61.20 L |
| 35 | ₹60.11 L | ₹1.80 L | ₹4.92 L | ₹63.23 L | ₹63.00 L |
| 36 | ₹63.23 L | ₹1.80 L | ₹5.18 L | ₹66.61 L | ₹64.80 L |
| 37 | ₹66.61 L | ₹1.80 L | ₹5.46 L | ₹70.27 L | ₹66.60 L |
| 38 | ₹70.27 L | ₹1.80 L | ₹5.77 L | ₹74.24 L | ₹68.40 L |
| 39 | ₹74.24 L | ₹1.80 L | ₹6.09 L | ₹78.53 L | ₹70.20 L |
| 40 | ₹78.53 L | ₹1.80 L | ₹6.45 L | ₹83.18 L | ₹72.00 L |