Do keep in mind that the critical flaw in this approach is that it assumes the that your Retirement portfolio will earn the same equity and debt return each year, and will have to withstand the same inflation.

It is highly recommended that you test the adequacy of the above computed retirement corpus using the Testing Adequacy page.