Warikoo sahib. Perhaps I am wrong but kindly check the col F formula in your excel sheet. The post retirement income is not being reduced for tax component. Do excuse me if I am wrong.
I regularly watch your podcasts and they are very useful. I am now almost 70 years old. Keep up your good work Sir!