The Pre-Retirement Glide Path Paradox — De-Risking 5 Years Early vs. Staying 85% Equity Until Day Zero

The real cost of gliding

Published · 24 min read

finfire Quantitative Research Series · Paper #8 · October 2026

The pre-retirement glide path paradox. Gliding from 85% to 55% equity over the last 5 years gives up ₹25.2 lakh of median corpus once tax on the sales is counted (4.6%). The 10th percentile rises 4.4%. Staying at 85% still ends ahead in 70% of markets. A 2008-style crash bottoming in year 20 is 0.9 years shorter with a glide, but 0.3 years longer if it bottoms in year 18. A small bar chart shows the median given up for 3, 5 and 7-year glides.

In one minute

Many investors with ₹3–10 Cr hold 80–90% equity until a few years before their FIRE date. Planners say to cut to about 50:50 early. The investors answer that the shift triggers tax and gives up the last, biggest stretch of compounding. We tested both claims across 2,000 simulated markets and six crash replays. All amounts are in the money of year 20.

  1. The "insurance premium" is small in the calculator and twice as big once tax is counted. Gliding from 85% to 55% equity over the last 5 years (path B5) gives up ₹12.3 L of median corpus (2.26%) in the calculator. The calculator charges no tax on the glide. When the sales are taxed, the gap is ₹25.2 L (4.61%).
  2. The investors are right about tax. The glide pays ₹10,49,269 of tax at steady returns and ₹13,20,519 on average across the markets. About half of the taxed premium is tax.
  3. The investors are also right about the odds. Staying at 85% (path A) ends ahead of B5 in 59.9% of markets in the calculator, and in 70.0% once the glide is taxed.
  4. The planners are right about the bad tail. In the 10th percentile, B5 ends at ₹3.49 Cr against ₹3.32 Cr for A (+5.1%). In the calculator's Market slump, B5 ends at ₹3.77 Cr against ₹3.38 Cr.
  5. Crash timing decides everything. A 2008-style crash that bottoms on Day Zero delays A by 3.98 years and B5 by 3.10 years. If the same crash bottoms in year 18, B5 is 0.99 years behind and A is 0.68 (only path C, which sells everything early, does slightly better than A, at 0.63). Averaged over six crash replays, B5 prevents 0.13 years of delay.
  6. Selling everything 5 years early costs the most, and not selling does not get you there. Switching to 50:50 at once (path C) gives up ₹41.2 L (7.53%). Sending new money only to debt (path D) pays no tax, but takes equity only from 85% to 66.4%.

The short version. In this plan, five years of glide cost about ₹25.2 L of median corpus once tax is counted. In return, the worst crash timing we tested delays retirement by 0.88 years less. An earlier crash gives no such help, and sometimes makes things worse. Both sides of the debate have a point.

The question

Does it pay to cut equity in the last years before you stop? The two sides:

This paper puts a rupee number on each side. The cost of the glide is the "insurance premium". The protection is the years of retirement delay it prevents.

Words used

TermMeaning
Day ZeroThe end of year 20, the day the SIP stops
GlideThe equity share falls in equal yearly steps
Median marketHalf of the 2,000 simulated markets end above it
10th percentile"9 in 10 markets end above this"
20th percentile"8 in 10 markets end above this"
Market slumpThe calculator's last 3 working years at −10% a year in equity
Steady returnsThe plan with no ups and downs (9% equity, 6% debt a year)
Shift taxedSales made by the glide or the switch are taxed from the first year of the shift
PremiumMedian of path A minus median of the path
DelayExtra years of SIP and median-return growth needed to reach the target
Delay with the reboundThe same delay, counting the 24 months of recovery that follow the crash bottom, including months after Day Zero
TargetPath A's no-crash, steady-return corpus: ₹5.27 Cr (₹5,26,57,950)

The set-up and the paths

Every path shares the same baseline: ₹10 L today, a SIP of ₹35,000 a month rising 10% a year from year 2, 20 years, and 85% equity from year 1. Equity returns 9% a year and debt 6% (medians), with volatility of 18% and 4%. We used 2,000 simulated markets with one fixed seed.

All rupee amounts are in the money of year 20, which is the calculator's "Money of each year" view. The calculator opens in "Today's money". At its default 7% inflation, the ₹5.46 Cr median of path A is Rs 1.41 Cr in today's money.

We first tried a SIP of ₹50,000 a month. That gave a median of ₹7.56 Cr, above the ₹5–6 Cr we aimed for, so we used ₹35,000.

PathWhat it doesEngine
AStay at 85% equity to Day Zerocalculator
B3Glide 85% → 55% over the last 3 yearscalculator
B5Glide 85% → 55% over the last 5 yearscalculator
B7Glide 85% → 55% over the last 7 yearscalculator
CSell equity 5 years early and switch to 50:50 (tax at sale)harness extension
DNo selling; from 5 years out, new money goes 100% to debtharness extension

What the calculator does. Its glide is linear. At the start of each year, it rebalances the whole balance to that year's equity share. For a 5-year glide the shares are 85, 79, 73, 67, 61 and 55% in years 15 to 20. It charges no tax on these sales. Its "8 in 10" band is the 10th to 90th percentile. The 20th percentile is not on the page, so we report both.

What the harness adds. The calculator cannot tax a sale, switch at once, or replay a crash in years 18 to 20. Our harness does these. It re-runs the page's own yearly steps on tax lots. With tax switched off, it matches the page to the paisa, in the steady-return plan and in every one of the 2,000 markets.

Assumptions and method

  • Calculator: accumulate.finfire.org with Equity and debt (Pro), Glide, Simulated markets (Pro) and Market slump (Pro). Paths A, B3, B5 and B7.
  • Harness extension: tax lots, first in first out. Equity LTCG 13% (12.5% + 4% cess) above ₹1,25,000 a year, STCG 20.8%, debt-fund gains at the 31.2% slab rate. Tax is paid out of the sale. Used for paths C and D and every taxed twin. Equal to the page to the paisa with tax off.
  • Markets: 2,000, seed 20260927. Percentiles by nearest rank.
  • Crashes: real monthly Nifty 50 price index (Yahoo Finance, fetched 28 Oct 2026) plus a 1.3% yield. 2008-style is Jan–Nov 2008 (−55.1% month-end to month-end). 2020-style is Jan–Mar 2020 (−29.3%). Each is followed by 24 months of recovery. The bottom falls at the end of year 18, 19 or 20.
  • Amounts: money of year 20. Target is ₹5.27 Cr.
  • Not modelled: credit events, exit loads, carry-forward of losses, the 87A rebate, and sequence risk after Day Zero.

Result 1: the premium is small, then tax doubles it

Table 1 shows every path. "Untaxed" rows follow the calculator's rules. "Shift taxed" rows tax the sales.

Table 1. Terminal corpus by path

PathEngineSteady-return corpus10th pct20th pctMedian90th pctMedian vs AMarket SlumpMarkets ending below the target
A (untaxed)calculator₹5.27 Cr₹3.32 Cr₹3.91 Cr₹5.46 Cr₹9.35 Cr0.00%₹3.38 Cr46.1%
B3 (untaxed)calculator₹5.18 Cr₹3.45 Cr₹3.99 Cr₹5.35 Cr₹8.92 Cr−2.12%₹3.72 Cr47.8%
B5 (untaxed)calculator₹5.15 Cr₹3.49 Cr₹4.01 Cr₹5.34 Cr₹8.76 Cr−2.26%₹3.77 Cr48.4%
B7 (untaxed)calculator₹5.11 Cr₹3.52 Cr₹4.03 Cr₹5.31 Cr₹8.59 Cr−2.85%₹3.78 Cr49.0%
C (untaxed)harness extension₹5.05 Cr₹3.60 Cr₹4.07 Cr₹5.23 Cr₹8.30 Cr−4.22%₹3.91 Cr50.7%
D (untaxed)harness extension₹5.20 Cr₹3.45 Cr₹3.94 Cr₹5.31 Cr₹9.06 Cr−2.79%₹3.69 Cr48.9%
B3 (shift taxed)harness extension₹5.04 Cr₹3.40 Cr₹3.93 Cr₹5.21 Cr₹8.59 Cr−4.66%₹3.65 Cr51.3%
B5 (shift taxed)harness extension₹5.02 Cr₹3.47 Cr₹3.95 Cr₹5.21 Cr₹8.44 Cr−4.61%₹3.71 Cr51.2%
B7 (shift taxed)harness extension₹5.00 Cr₹3.49 Cr₹3.96 Cr₹5.18 Cr₹8.25 Cr−5.10%₹3.72 Cr51.5%
C (shift taxed)harness extension₹4.93 Cr₹3.53 Cr₹3.96 Cr₹5.05 Cr₹7.87 Cr−7.53%₹3.77 Cr54.6%
D (shift taxed)harness extension₹5.20 Cr₹3.45 Cr₹3.94 Cr₹5.31 Cr₹9.06 Cr−2.79%₹3.69 Cr48.9%

Path D sells nothing, so its taxed and untaxed rows are the same.

Grouped bars for six paths: A stay at 85%, B3, B5, B7 glides, C sell and switch to 50:50, D new money to debt. Median ₹5.46 crore for A and ₹5.21, 5.21, 5.18, 5.05 and 5.31 crore for the others; 20th percentile about ₹3.9 crore for all; Market Slump from ₹3.38 crore for A to ₹3.77 crore for C. A dashed line marks the ₹5.27 crore target.
Figure 1. Median, 20th percentile and Market Slump terminal corpus by path (A, B3, B5, B7, C, D), shift taxed. Source: A calculator; others harness extension. Data: charts/fig1_terminal_corpus_by_path_data.csv.

The median of A is ₹5.46 Cr. The median of B5 is ₹5.34 Cr in the calculator and ₹5.21 Cr once the glide sales are taxed. The "last compounding surge" is real, but at this plan size it is not large. Equity beats debt by 3 points a year in our set-up, and part of the balance is new SIP money that has little time to grow.

Table 2. The insurance premium and the cross-over

PathRegimeMedian given up vs A% of APer year of glideSteady-return gapA and path cross at percentilePath ends ahead of A in
B3untaxed (calculator rules)₹11.6 L2.12%₹3.9 L₹8.2 L32.341.1%
B5untaxed (calculator rules)₹12.3 L2.26%₹2.5 L₹11.8 L32.340.2%
B7untaxed (calculator rules)₹15.6 L2.85%₹2.2 L₹15.1 L31.838.0%
Cuntaxed (calculator rules)₹23.1 L4.22%₹4.6 L₹21.9 L32.538.4%
Duntaxed (calculator rules)₹15.2 L2.79%₹3.0 L₹7.0 L26.134.6%
B3shift taxed₹25.5 L4.66%₹8.5 L₹22.4 L13.228.5%
B5shift taxed₹25.2 L4.61%₹5.0 L₹24.8 L24.930.0%
B7shift taxed₹27.9 L5.10%₹4.0 L₹26.8 L26.329.0%
Cshift taxed₹41.2 L7.53%₹8.2 L₹33.9 L22.129.1%
Dshift taxed₹15.2 L2.79%₹3.0 L₹7.0 L26.134.6%
Bars of the median given up by gliding, against staying at 85%. Calculator, untaxed: ₹11.6, 12.3 and 15.6 lakh for 3, 5 and 7-year glides. With the glide sales taxed: ₹25.5, 25.2 and 27.9 lakh.
Figure 2. The insurance premium: median corpus given up by glide length (3, 5, 7 years), calculator (untaxed) against harness (taxed). Source: calculator and harness extension. Data: charts/fig2_insurance_premium_data.csv.

For B5, the premium is ₹12.3 L (₹2.5 L per year of glide) in the calculator. It is ₹25.2 L (₹5.0 L per year) once the sales are taxed. A longer glide gives up more: B3 gives up ₹11.6 L in the calculator and ₹25.5 L taxed, and B7 gives up ₹15.6 L and ₹27.9 L.

Result 2: the tax claim is right

The calculator cannot show this, because it charges nothing on the glide. Of B5's taxed premium of ₹25.2 L, ₹12.9 L is tax on the glide (median).

Table 3. Tax drag, split out

PathTax at steady returnsMean over 2,000 marketsMedian9 in 10 pay less thanMean if every sale were taxedTax on selling all at Day Zero (steady)
B3₹12,25,357₹14,50,747₹11,99,039₹28,16,523₹17,46,553₹29,21,031
B5₹10,49,269₹13,20,519₹10,57,796₹25,93,005₹15,00,921₹31,31,830
B7₹8,93,640₹12,50,343₹9,96,801₹24,74,019₹13,52,929₹33,06,859
C₹8,40,058₹15,40,137₹13,18,062₹29,74,454₹17,17,578₹34,76,517
D₹0₹0₹0₹0₹1,93,438₹42,07,978
A (no shift)₹0₹0₹0₹0₹6,09,624₹40,15,072

"Mean if every sale were taxed" also taxes the yearly rebalance back to 85% that all paths do in earlier years. Path A would then pay ₹6,09,624 on average, and lose ₹8.7 L of median.

The tax bill is large because the gain is large. At the start of year 16, before any sale:

Item (start of year 16, before any sale)ValueCost basisGainGain share
Equity₹2,24,10,689₹1,20,01,973₹1,04,08,71746.4%
Debt funds₹38,49,077₹25,94,584₹12,54,49332.6%
Bars of tax paid on the shift for B5, C and D, in rupees lakh. B5: 10.5 at steady returns, 13.2 on average, 25.9 for 9 in 10 markets. C: 8.4, 15.4 and 29.7. D pays none.
Figure 4. Tax drag of the shift: B5, C and D, ₹ of tax paid. Source: harness extension. Data: charts/fig4_tax_drag_of_rebalancing_data.csv.

Path C pays ₹8,40,058 at steady returns and ₹15,40,137 on average over the markets. B5 pays ₹10,49,269 at steady returns and ₹13,20,519 on average, so C pays less in the steady plan and more across the markets.

Deferring the bill does not remove it. If we sell everything on Day Zero and pay the tax then, the gap between A and B5 in the calculator's rules falls from ₹12.3 L to ₹6.4 L. This happens because A carries more untaxed gain. The taxed gap falls from ₹25.2 L to ₹18.1 L. Even so, the tax paid on the glide still costs about ₹11.8 L, net of the bill it removes later. After a final sale, the medians are A ₹5.07 Cr, B5 ₹4.89 Cr, C ₹4.75 Cr and D ₹4.89 Cr.

The tax rules matter, but not by a lot. We re-ran paths C and B5 under other tax rules.

VariantC tax, steadyC tax, mean of marketsB5 tax, steadyB5 tax, meanC medianB5 median
Base: LTCG 13%, Rs 1.25 L exemption, debt at 31.2%₹8,40,058₹15,40,137₹10,49,269₹13,20,519₹5.05 Cr₹5.21 Cr
All equity gains treated as STCG (20.8%)₹15,07,266₹24,08,599₹18,61,195₹22,90,722₹4.95 Cr₹5.11 Cr
Surcharge variant (LTCG 14.95%, STCG 23.92%, slab 35.88%)₹9,71,010₹17,79,370₹12,14,427₹15,29,830₹5.02 Cr₹5.19 Cr
No LTCG exemption₹9,23,309₹15,89,970₹11,33,870₹13,98,093₹5.04 Cr₹5.20 Cr
Debt gains at a 20.8% slab₹8,40,058₹14,41,525₹10,49,269₹13,13,844₹5.06 Cr₹5.21 Cr

If every equity gain were short-term, the B5 median would fall to ₹5.11 Cr.

Result 3: the odds favour staying put

In the calculator, A ends ahead of B5 in 59.9% of markets. Once the glide is taxed, that rises to 70.0%.

The two paths cross at percentile 32.3 in the calculator and 24.9 once taxed. In plain words: B5 does better than A only in the worst third of markets (about the worst quarter, taxed). In the better markets, A is ahead.

Line chart of corpus in years 15 to 20 for A and B5 across 2,000 markets. Medians nearly overlap, reaching ₹5.46 crore for A and ₹5.34 crore for B5. The 20th percentile ends at ₹3.91 crore for A and ₹4.01 crore for B5. Shaded bands show the 20th to 80th percentile.
Figure 3. Fan chart of corpus, years 15 to 20, A against B5: median and 20th percentile, shaded 20th to 80th. Source: calculator rules (harness percentiles equal the page). Data: charts/fig3_fan_chart_a_vs_b5_data.csv.

A note on the target. A's steady-return corpus (₹5.27 Cr) is below A's median market (₹5.46 Cr). So 46.1% of A's markets end below it.

Result 4: the bad tail favours the glide

The glide does what it says in the weak markets.

A longer glide protects the tail a little more. The 10th percentile is ₹3.45 Cr for B3, ₹3.49 Cr for B5 and ₹3.52 Cr for B7. The price is a lower median.

Result 5: crash timing decides everything

We replayed a 2008-style and a 2020-style crash with the bottom in year 18, 19 or 20. We then measured how many extra years each path needs to reach the target. The table below shows delay in years. The full table is in the appendix.

Table 4a. Years of retirement delay (shift taxed)

ScenarioAB3B5B7CD
2008-style, bottom in year 180.681.240.990.900.631.23
2008-style, bottom in year 191.221.371.231.180.981.55
2008-style, bottom in year 203.983.063.103.132.993.36
2020-style, bottom in year 180.000.000.000.000.000.00
2020-style, bottom in year 190.000.000.000.000.000.00
2020-style, bottom in year 202.051.801.831.851.851.76
Market Slump (calculator)2.852.612.522.492.412.49
Two panels of bars, 2008-style and 2020-style crashes, for a crash bottom in year 18, 19 or 20, six paths each, with a dashed line at the ₹5.27 crore target. With the bottom in year 20 after a 2008-style fall, A has ₹2.69 crore and the glide paths ₹3.19 to 3.50 crore.
Figure 5. 2008-style and 2020-style crash bottoming in year 18, 19 or 20: corpus at Day Zero by path. Source: harness extension. Data: charts/fig5_crash_corpus_at_day_zero_data.csv.
Two panels of bars of years of retirement delay by path. After a 2008-style crash: year 18 bottom, A 0.68 and B5 0.99 years; year 20 bottom, A 3.98 and B5 3.10 years. After a 2020-style crash, delay is zero for a bottom in year 18 or 19, and 2.05 years for A and 1.83 for B5 for year 20.
Figure 6. Years of retirement delay by path and crash type. Source: harness extension. Data: charts/fig6_years_of_delay_data.csv.

What the table shows:

"Delay with the rebound" counts the 24 months of recovery after the bottom. It matters when the bottom falls in year 19 or 20, because part of the recovery then comes after Day Zero. For a 2008-style bottom in year 20, A's delay falls from 3.98 to 1.30 years, and B5's from 3.10 to 0.83.

Result 6: premium against protection

How much median does each path give up for each year of delay it prevents? Table 5a shows path B5. The full table is in the appendix.

Table 5a. B5: premium against protection

ScenarioMedian given up (taxed)Delay years, ADelay years, B5Delay avoidedMedian given up per year avoided
2008-y18₹25.2 L0.680.99-0.31not above 0.1 year
2008-y19₹25.2 L1.221.23-0.01not above 0.1 year
2008-y20₹25.2 L3.983.100.88₹28.6 L
2020-y18₹25.2 L0.000.000.00not above 0.1 year
2020-y19₹25.2 L0.000.000.00not above 0.1 year
2020-y20₹25.2 L2.051.830.22₹115.8 L
slump₹25.2 L2.852.520.33₹76.6 L
average of six replays₹25.2 L1.321.190.13₹193.3 L
Bars of the median given up per year of delay avoided, for B3, B5, B7, C and D, in four cases. In a 2008-style crash bottoming in year 20: ₹28 to 42 lakh. In a 2020-style crash in year 20 and in the Market Slump: ₹43 to 208 lakh. In a 2008-style crash in year 19 most paths do not help.
Figure 7. Premium against protection: ₹ of median given up per year of delay avoided. Source: harness extension. Data: charts/fig7_premium_vs_protection_data.csv.

In the best case for the glide, a 2008-style crash that bottoms on Day Zero, B5 gives up ₹28.6 L of median for each year of delay avoided. In a 2020-style crash on Day Zero, it gives up ₹115.8 L per year avoided. In the calculator's Market slump, the figure is ₹76.6 L. Averaged over the six replays, B5 avoids 0.13 years of delay, and the premium works out to ₹193.3 L per year avoided.

The other paths:

What this means for you

This is a description of one plan, not advice.

Limitations

Try this scenario yourself

Compare (Pro), Equity and debt (Pro) and Simulated markets (Pro) need a Pro account, signed in. Compare keeps Plan A only in the open tab, so each setup opens one link, pins it, then changes fields on the same page. Under every link, set Show amounts in to Money of each year.

Setup 1 · Stay at 85% to the end, or glide the last 5 years? (same inputs) · Pro

Step 1 · Open Path A. ₹10 L today, ₹35,000 a month, Yearly raise 10%, 20 years, Equity share 85% all the way. → Open

Step 2 · Pin it. Open Compare (Pro) and press Pin this plan (create a baseline plan to compare). It becomes Plan A, a dashed line.

Step 3 · Add the glide. Under Equity and debt, tick Glide to a smaller equity share, set Equity share when you stop to 55 and Start gliding to 5. Or open the finished plan: Open Path B5

Step 4 · Read the answer. Steady returns: A Rs 5.27 Cr, B5 Rs 5.15 Cr. Median of the 2,000 markets: A Rs 5.46 Cr, B5 Rs 5.34 Cr. 10th percentile: A Rs 3.32 Cr, B5 Rs 3.49 Cr. Market slump: A Rs 3.38 Cr, B5 Rs 3.77 Cr.

Step 5 · Take off the tax yourself (outside the calculator). The calculator charges no tax on the glide. With the glide sales taxed (FIFO lots, 13% LTCG after ₹1.25 L), the harness gives B5 a median of ₹5.21 Cr and ₹10,49,269 of tax at steady returns.

Setup 2 · How long should the glide be? 3, 5 or 7 years · Pro

Step 1 · Open Path B5. → Open and pin it.

Step 2 · Shorten it. Set Start gliding to 3. Or: Open Path B3

Step 3 · Lengthen it. Set Start gliding to 7. Or: Open Path B7

Step 4 · Read the gap. Median of markets: B3 Rs 5.35 Cr, B5 Rs 5.34 Cr, B7 Rs 5.31 Cr. 10th percentile: B3 Rs 3.45 Cr, B5 Rs 3.49 Cr, B7 Rs 3.52 Cr. Market slump: B3 Rs 3.72 Cr, B5 Rs 3.77 Cr, B7 Rs 3.78 Cr. A longer glide gives up more of the median and protects the bad tail and the slump a little more.

Step 5 · Put in your numbers. Use your corpus, SIP, years and equity share, then repeat. Remember that the tax on the sales is not in the calculator.

Reproducibility

Every number in this paper can be checked.

Harness-only results (paths C and D, every taxed twin, the 20th percentile and the crash replays) have no one-click link. The nearest calculator view is in "Try this scenario yourself".

The text, data and figures are © 2026 Puneet Gupta · finfire.org, licensed CC BY-NC 4.0. The calculators and engine code are not covered.

Appendix

Table 4. Crash replays (full)

ScenarioPathDay Zero corpusShortfall vs targetDelay (years)Delay with the rebound (years)Day Zero corpus, untaxedDelay untaxed (years)
2008-style, bottom in year 18A₹4.79 Cr₹0.48 Cr0.680.68₹4.79 Cr0.68
2008-style, bottom in year 18B3₹4.47 Cr₹0.79 Cr1.241.24₹4.65 Cr0.95
2008-style, bottom in year 18B5₹4.63 Cr₹0.64 Cr0.990.99₹4.85 Cr0.64
2008-style, bottom in year 18B7₹4.69 Cr₹0.58 Cr0.900.90₹4.91 Cr0.53
2008-style, bottom in year 18C₹4.86 Cr₹0.41 Cr0.630.63₹5.12 Cr0.22
2008-style, bottom in year 18D₹4.46 Cr₹0.81 Cr1.231.23₹4.46 Cr1.23
2008-style, bottom in year 19A₹4.43 Cr₹0.84 Cr1.220.79₹4.43 Cr1.22
2008-style, bottom in year 19B3₹4.42 Cr₹0.84 Cr1.370.89₹4.58 Cr1.05
2008-style, bottom in year 19B5₹4.52 Cr₹0.75 Cr1.230.81₹4.71 Cr0.86
2008-style, bottom in year 19B7₹4.55 Cr₹0.72 Cr1.180.81₹4.74 Cr0.80
2008-style, bottom in year 19C₹4.68 Cr₹0.59 Cr0.980.78₹4.91 Cr0.55
2008-style, bottom in year 19D₹4.26 Cr₹1.01 Cr1.551.21₹4.26 Cr1.55
2008-style, bottom in year 20A₹2.69 Cr₹2.57 Cr3.981.30₹2.69 Cr3.98
2008-style, bottom in year 20B3₹3.44 Cr₹1.83 Cr3.060.82₹3.53 Cr2.75
2008-style, bottom in year 20B5₹3.42 Cr₹1.85 Cr3.100.83₹3.51 Cr2.79
2008-style, bottom in year 20B7₹3.41 Cr₹1.86 Cr3.130.99₹3.49 Cr2.83
2008-style, bottom in year 20C₹3.50 Cr₹1.77 Cr2.990.99₹3.58 Cr2.69
2008-style, bottom in year 20D₹3.19 Cr₹2.08 Cr3.361.56₹3.19 Cr3.36
2020-style, bottom in year 18A₹6.35 Cr₹0.00 Cr0.000.00₹6.35 Cr0.00
2020-style, bottom in year 18B3₹5.67 Cr₹0.00 Cr0.000.00₹5.84 Cr0.00
2020-style, bottom in year 18B5₹5.68 Cr₹0.00 Cr0.000.00₹5.87 Cr0.00
2020-style, bottom in year 18B7₹5.66 Cr₹0.00 Cr0.000.00₹5.86 Cr0.00
2020-style, bottom in year 18C₹5.53 Cr₹0.00 Cr0.000.00₹5.80 Cr0.00
2020-style, bottom in year 18D₹5.94 Cr₹0.00 Cr0.000.00₹5.94 Cr0.00
2020-style, bottom in year 19A₹5.87 Cr₹0.00 Cr0.000.00₹5.87 Cr0.00
2020-style, bottom in year 19B3₹5.41 Cr₹0.00 Cr0.000.00₹5.52 Cr0.00
2020-style, bottom in year 19B5₹5.43 Cr₹0.00 Cr0.000.00₹5.56 Cr0.00
2020-style, bottom in year 19B7₹5.41 Cr₹0.00 Cr0.000.00₹5.56 Cr0.00
2020-style, bottom in year 19C₹5.33 Cr₹0.00 Cr0.000.00₹5.54 Cr0.00
2020-style, bottom in year 19D₹5.55 Cr₹0.00 Cr0.000.00₹5.55 Cr0.00
2020-style, bottom in year 20A₹3.89 Cr₹1.37 Cr2.050.57₹3.89 Cr2.05
2020-style, bottom in year 20B3₹4.18 Cr₹1.08 Cr1.800.60₹4.30 Cr1.50
2020-style, bottom in year 20B5₹4.16 Cr₹1.10 Cr1.830.61₹4.27 Cr1.55
2020-style, bottom in year 20B7₹4.15 Cr₹1.12 Cr1.850.61₹4.24 Cr1.59
2020-style, bottom in year 20C₹4.16 Cr₹1.10 Cr1.850.62₹4.26 Cr1.57
2020-style, bottom in year 20D₹4.14 Cr₹1.13 Cr1.760.59₹4.14 Cr1.76
Market Slump (calculator)A₹3.38 Cr₹1.88 Cr2.85–₹3.38 Cr2.85
Market Slump (calculator)B3₹3.65 Cr₹1.62 Cr2.61–₹3.72 Cr2.44
Market Slump (calculator)B5₹3.71 Cr₹1.56 Cr2.52–₹3.77 Cr2.36
Market Slump (calculator)B7₹3.72 Cr₹1.54 Cr2.49–₹3.78 Cr2.34
Market Slump (calculator)C₹3.77 Cr₹1.49 Cr2.41–₹3.91 Cr2.15
Market Slump (calculator)D₹3.69 Cr₹1.58 Cr2.49–₹3.69 Cr2.49

Table 5. Premium against protection (full)

PathScenarioMedian given up (taxed)Delay years, ADelay years, pathDelay avoidedMedian given up per year avoided
B32008-y18₹25.5 L0.681.24-0.56not above 0.1 year
B32008-y19₹25.5 L1.221.37-0.15not above 0.1 year
B32008-y20₹25.5 L3.983.060.91₹27.9 L
B32020-y18₹25.5 L0.000.000.00not above 0.1 year
B32020-y19₹25.5 L0.000.000.00not above 0.1 year
B32020-y20₹25.5 L2.051.800.25₹102.1 L
B3slump₹25.5 L2.852.610.24₹107.9 L
B3average of six replays₹25.5 L1.321.250.08not above 0.1 year
B52008-y18₹25.2 L0.680.99-0.31not above 0.1 year
B52008-y19₹25.2 L1.221.23-0.01not above 0.1 year
B52008-y20₹25.2 L3.983.100.88₹28.6 L
B52020-y18₹25.2 L0.000.000.00not above 0.1 year
B52020-y19₹25.2 L0.000.000.00not above 0.1 year
B52020-y20₹25.2 L2.051.830.22₹115.8 L
B5slump₹25.2 L2.852.520.33₹76.6 L
B5average of six replays₹25.2 L1.321.190.13₹193.3 L
B72008-y18₹27.9 L0.680.90-0.22not above 0.1 year
B72008-y19₹27.9 L1.221.180.04not above 0.1 year
B72008-y20₹27.9 L3.983.130.85₹32.8 L
B72020-y18₹27.9 L0.000.000.00not above 0.1 year
B72020-y19₹27.9 L0.000.000.00not above 0.1 year
B72020-y20₹27.9 L2.051.850.19₹145.9 L
B7slump₹27.9 L2.852.490.36₹78.2 L
B7average of six replays₹27.9 L1.321.180.14₹192.3 L
C2008-y18₹41.2 L0.680.630.05not above 0.1 year
C2008-y19₹41.2 L1.220.980.24₹168.7 L
C2008-y20₹41.2 L3.982.990.98₹41.8 L
C2020-y18₹41.2 L0.000.000.00not above 0.1 year
C2020-y19₹41.2 L0.000.000.00not above 0.1 year
C2020-y20₹41.2 L2.051.850.20₹207.6 L
Cslump₹41.2 L2.852.410.44₹93.6 L
Caverage of six replays₹41.2 L1.321.080.25₹167.3 L
D2008-y18₹15.2 L0.681.23-0.55not above 0.1 year
D2008-y19₹15.2 L1.221.55-0.33not above 0.1 year
D2008-y20₹15.2 L3.983.360.62₹24.6 L
D2020-y18₹15.2 L0.000.000.00not above 0.1 year
D2020-y19₹15.2 L0.000.000.00not above 0.1 year
D2020-y20₹15.2 L2.051.760.29₹52.6 L
Dslump₹15.2 L2.852.490.35₹43.4 L
Daverage of six replays₹15.2 L1.321.320.00not above 0.1 year

Every number in this paper rests on assumptions, not forecasts. Tax rules are FY2026-27 under the new regime and may change. None of this constitutes financial, tax, or investment advice. finfire.org operates the calculator and offers paid tiers.

Reproducibility. Every calculator link behind this paper, with the plan it opens and the answer the calculator gives (results the calculator cannot run yet are harness extensions, listed in the paper): urls.csv