ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
VariableValue
2
3
Equity-Debt TaperStarting Year (Year 0)2021
4
Ending Year2035
5
Starting equity %80.0%
6
Year when equity % = 02034
7
TaperSigmoidNot Applicable
8
9
Planned investmentsOld investment (saved lumpsum)0.00Total investment1,588,624.08
10
Yearly investment50,000.00(not adjusted to inflation)
11
Yearly increment in investment10.00%Final Corpus2,850,913.98
12
13
Growth rate assumptionsAverage equity growth %12%
14
Average debt growth %7%XIRR8.68%
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100