Toolkit
Kubera Talks
Systematic Investment & Withdrawal Planner

The Compounding Ledger

Model your SIP contributions and SWP withdrawals year by year — see exactly how age, step-up rate, frequency and returns shape the corpus over time.

Disclaimer: Mutual Fund investments are subject to market risks, read all scheme related documents carefully. This is a visual representation only. Please contact your Financial Advisor.
Export the current tab:
Total invested
Wealth gained
Maturity corpus

Corpus growth vs. invested capital

Tracked against your age, at the return & step-up rates set on the left.

Yearly contribution vs. interest earned

How much of each year's growth comes from your money vs. compounding.

Year-by-year ledger

Closing corpus at the end of each year of the SIP.
YearAgeSIP / periodInvested (cum.)Interest earnedClosing corpus
Total withdrawn
Interest earned
Final corpus

Corpus balance over time

Does the corpus outlast the withdrawal period, or run out early?

Withdrawal vs. interest earned per year

When the amber bar exceeds the teal bar, you're eating into principal.

Year-by-year ledger

Closing balance at the end of each year of withdrawal.
YearAgeWithdrawal / periodWithdrawn this yrInterest earnedClosing balance
Corpus at retirement
Total withdrawn in retirement
Corpus at life expectancy

Full lifecycle — corpus by age

Teal: SIP accumulation. Amber: SWP drawdown after retirement. Dashed line: capital you actually put in.

Year-by-year ledger

One continuous timeline from today through retirement to life expectancy.
YearAgePhaseNet cashflowClosing corpus
This calculator ships with an empty scheme list by design — rather than guess scheme codes, you confirm and add the exact ones you want here. Use the live search on the left to find a scheme code, or type one in directly if you already have it. The list below is static and works offline; only the NAV history fetch at calculation time needs an internet connection.

Fund houses

These populate the "Fund house" filter on the Real Fund Backtest tab.
NameSchemes

Add a scheme manually

Enter the fund house, the exact scheme name, and its AMFI/mfapi.in scheme code.
Fund house
Scheme name
Scheme code

All schemes

The static list used by the Real Fund Backtest tab.
Fund houseScheme nameCode

Export / import this list

Copy this JSON to save your list, or paste one back in to restore it — this page has no server-side storage, so the list only persists for this browser session unless you save it yourself.