First and foremost, thank you for lending a pair of eyes. In NR+, I used the pessimistic scenario, detailed budgeter (aka: like to spend, where I went into the detailed expenses and estimates that I have for everything), and spending needs withdrawal strategy.
The assumptions that I used are...