Assumptions
Inspired by your spreadsheet layout, rebuilt as an interactive Canadian retirement planning form (NL is the default province).
You today
Start with a few basics about where you are right now.
Forecast Results
Estimated balances, income coverage, and drawdown timing based on your inputs.
Outcome Summary
Quick answers for non-experts using your current assumptions.
Scenario View (Best / Base / Worst)
Deterministic scenarios use expected return +/- a spread (documented in this table).
| Scenario | Return / Inflation | Balance @ Retire | Balance @ 65 | Balance @ 90 | Depletion | Peak shortfall |
|---|
Stress Test Mode
Fast matrix of outcome summaries across return and inflation combinations.
Legend: Green = funded, Yellow = tight margin, Red = depletion/shortfall. i
| Returns / Inflation | 2.0% | 3.0% |
|---|
Year 1 Retirement Income Breakdown
Estimated sources and taxes for your first retirement year (target is after-tax spending).
2026 Effective Tax Rate (Province Estimate)
Uses 2026 official federal + selected province/territory thresholds/rates (planning estimate, not filing).
| Income | Federal Tax | Provincial Tax | Total Tax | Effective Rate |
|---|
Pension Estimate Scenarios
Projected government benefit totals by pension start age (private pension shown separately).
| Age | CPP / yr | OAS / yr | Total / yr |
|---|
Selected Income Timing
Government benefits plus private pension values used in the forecast.
Tax-Smart Withdrawal Order (Guidance)
Planning guidance only, not tax advice. Uses a heuristic based on your estimated income, province, and OAS clawback settings.
Suggested Next Steps
Data-driven ideas based on your current assumptions and forecast results.
Savings and Retirement Cash Flow Forecast
Blue area shows projected savings balance; dark line shows annual retirement spending target (after tax, inflation-adjusted).
Planning Notes
Editable notes area for assumptions, tax strategy reminders, and next questions for your advisor.
Canadian Retirement Planner (NL Default)
Built for Canadian retirement planning with CPP, OAS, private pensions, spouse benefits, and tax-aware retirement withdrawal estimates.
The default province is Newfoundland and Labrador (NL) for tax estimates. You can switch provinces or territories in the assumptions panel to compare retirement planning outcomes across Canada.
Official References
CRA sources used for 2026 federal and provincial/territorial payroll tax rate thresholds in this planning estimate.
- CRA T4127 Payroll Deductions Formulas (Effective January 1, 2026)
- CRA T4032 Payroll Deductions Tables (current year guides)
- CRA Payroll Deductions Online Calculator (PDOC)
- CRA Payroll (official payroll deductions hub)
- Revenu Québec - Income Tax Rates (includes 2026 Quebec rates)
- Revenu Québec - Principal Changes for 2026 (Employer's Kit)
Quebec provincial income tax is administered separately by Revenu Québec; this tool uses Revenu Québec 2026 rate thresholds for Quebec and CRA sources for federal + other provinces/territories.