Complete Collection — every workbook for $99|Pay with BLIK · Przelewy24 · card · Apple Pay · Google Pay
tintedcells
PL Cart · 0
Home › Catalog › Money › Retirement Drawdown
Scenario · 10 min Simulator

Retirement Drawdown Simulator

Age the money runs out — pot today plus any one-off inflow, drawn at your spend in today's money, growing at the real return, with the pension covering part of the spend from the age it starts.

$17one-time · VAT included · no subscription
Free files
In your download: 8 files
  • Excel workbook · Light · USD
  • START HERE guide (PDF)
  • Excel workbook · Dark Mode
  • Excel workbook · UK · GBP
  • Excel workbook · EUR
  • Excel workbook · AUD
  • Excel workbook · CAD
  • Excel workbook · INR
BLIKPrzelewy24VisaMastercardApple PayGoogle Pay
✓Download page opens right after payment + links by e-mail. No account.
Works inExcelGoogle Sheets
✓Excel 2016+ / Microsoft 365 · Google Sheets (upload to Drive)
✓Light + Dark · USD GBP EUR AUD CAD INR · PLN pricing — every edition in one download
✓Free updates forever · 14-day refund
This file + 4 moresave 34%
The Retirement Kit
Twelve Months to Retirement RitualHome Maintenance RitualGarden Planner Ritual52 Books in a Year Challenge
$39vs. buying separatelySee the bundle →
The ritual page

What the file tells you

One question, answered in today's money for every scenario you can think of: at what age does the pot run out? Spend, returns, inflation, the pension and when it starts, a downsize — the sheet gives the run-out age, the spend that would last exactly to your plan age, and a year-by-year projection.

01 · verdictLongevity — the age the pot reaches zero vs your plan age
02 · verdictSpend — the sustainable annual spend to reach the plan age exactly
03 · verdictThe gap years — what carries you until the pension starts
Sheets in the workbook
✓Analyzer · pick a scenario: run-out age, three verdicts, three tasks
✓Scenarios · spend, return, inflation, pension, a one-off inflow — one line each
✓Projection · the picked scenario year by year to age 100
✓Settings · pot, ages, spend, pension, return, inflation
How it works
1Enter the pot and the plan — pot, age, plan age, spend, pension and when it starts, return, inflation — once
2Add scenarios as lines — six ship with the file: as planned, spend less, lower returns, downsize, retire now, high inflation
3Pick a scenario on Analyzer — run-out age, LASTS / TIGHT / SHORT, the sustainable spend, a year-by-year projection
Who it is for

Anyone within ten years of retiring who has a pot, a number in mind, and no idea whether the two agree.

Dark edition included
Retirement Drawdown Simulator — dark edition
Do I need Excel?

Excel 2016+ or Microsoft 365. Or upload the .xlsx to Google Drive — it opens in Sheets with formulas and charts intact.

Can I pay with BLIK?

Yes — BLIK, Przelewy24, any card, Apple Pay and Google Pay. Prices in PLN, EUR or USD; the currency switch is at the top.

Invoice for my company?

Tick “I’m purchasing as a business” at checkout and enter your NIP / VAT ID. The invoice arrives with the download e-mail.

What if it isn’t for me?

14-day refund, no questions. One e-mail to [email protected].

Pairs well with

More Money files →
No-Spend Month Challenge
Challenge · 2 min$6Bank Statement Categoriser
Paste · 10 min$12Mortgage Overpayment Simulator
Scenario · 10 min$14The Retirement Kit
All 5 · save 34%$39