Module // 09 · Control panel

Model Editor

Every variable in one place. Any change re-runs the engine and recalculates every page and scenario live.

live · engine-drivenmodel

Debt-free

Apr 2027

personal

Haj funded

Feb 2028

$45,000

Net worth Mar 2030

$311,835

end of horizon

Cash (end)

Mar 2030

Current state

Position & assumptions

Cash now

Start month

AUD / LKR

Inexis debt (LKR principal)

= $135,000 @ 1:200

Melbourne/Canberra growth p.a.

Lanka appreciation p.a.

SMSF growth p.a.

Inexis floor (from IP)

Income

Salary, rent & windfalls

Salary from Jul 2026

Salary from Jan 2027

Salary from Jan 2028

Salary from Jan 2029

Salary from Jan 2030

Rental income (Canberra)

Tax return (2026)

Tax return (2027+)

Bonus (2026)

Bonus (2027+)

Debts

Balances, rates & payments

Debt	Balance	Rate	Monthly
Jacaranda	$	%	$
CBA (credit card)	$	%	$
Plenti	$	%	$
Revolut	$	%	$
Humm (credit card)	$	%	$
Inexis business debt	$135,000	%	$
Canberra mortgage	$	%	$

Property

Canberra sale

Current value

Sell on/after

Sale price

Balance to bank

Cost of sale

Net proceeds

$60,000

Haj

Cost & timing

Haj cost

Due (one-time)

Expected income

Venture streams (slow-growth base)

Ventures are scenario income. Editing here sets the slow-growth base; the +25/50/100% scenarios scale it.

Inexis Digital

$$$$

Inexis Consulting

$$$$

City Havens (Airbnb)

$$$$

Cinnamon Stories (Travel)

$$$$

Expenses

Every category & line item

Edit any amount or its effective dates — including the living-cost increases that step up $500 every 6 months (each is a dated line under "Living cost increases"). Same data as the Budget page.

$2,520/mo

Item	Amount	From	Until
	$

$2,759/mo

Item	Amount	From	Until
	$
	$
	$
	$
	$
	$
	$
	$
	$
	$
	$
	$
	$

$0/mo (→ $3,500 scheduled)

Item	Amount	From	Until
	$
	$
	$
	$
	$
	$
	$

$206/mo

Item	Amount	From	Until
	$
	$
	$
	$
	$
	$
	$

$1,000/mo

Item	Amount	From	Until
	$

$283/mo

Item	Amount	From	Until
	$

Everything here writes to the Current Plan and recalculates every page instantly.