{"version":1,"synthetic":true,"readOnly":true,"household":"Thompson family","calculatedOn":"2026-10-14","description":"Dan and Rita Thompson are made-up people. These saved projections illustrate the planner; they are not a plan for you.","currency":"CAD","dollarsYear":2026,"ratesYear":2026,"ratesHash":"218d6b1b563ee9c9ee358d579dd022a2325c87e78a11e9ba027316e22f81b89c","disclaimer":"Projections and education, not personalized investment advice.","links":{"web":"https://planner.glacierfinancial.ca/sample","json":"https://planner.glacierfinancial.ca/sample.json","mcp":"https://planner.glacierfinancial.ca/sample/mcp","ownPlan":"https://planner.glacierfinancial.ca/mcp"},"scenarios":[{"id":"baseline","name":"Baseline","revision":1,"inputs":{"version":1,"calculationPolicy":"reviewed-rules","meta":{"name":"Baseline","startYear":2026,"province":"ON","inflation":0.021,"endAge":97},"people":[{"id":"p1","name":"Dan","dob":"1964-03-10","retirementAge":63,"cpp":{"percentOfMax":0.75,"startAge":65,"prorate":true},"oas":{"percentOfMax":1,"startAge":65,"prorate":true},"tfsaRoom":0,"rrspRoom":0},{"id":"p2","name":"Rita","dob":"1966-08-22","retirementAge":63,"cpp":{"percentOfMax":0.75,"startAge":65,"prorate":true},"oas":{"percentOfMax":1,"startAge":65,"prorate":true},"tfsaRoom":0,"rrspRoom":0}],"accounts":[{"id":"p1_rrsp","owner":"p1","type":"rrsp","balance":520000,"allocation":{"cash":0.05,"fixedIncome":0.4,"equity":0.55}},{"id":"p1_tfsa","owner":"p1","type":"tfsa","balance":95000,"allocation":{"cash":0.05,"fixedIncome":0.4,"equity":0.55}},{"id":"p2_rrsp","owner":"p2","type":"rrsp","balance":210000,"allocation":{"cash":0.05,"fixedIncome":0.4,"equity":0.55}},{"id":"p2_tfsa","owner":"p2","type":"tfsa","balance":88000,"allocation":{"cash":0.05,"fixedIncome":0.4,"equity":0.55}}],"incomes":[{"id":"p1_salary","owner":"p1","type":"employment","amount":98000,"startAge":62,"indexing":0.021},{"id":"p2_salary","owner":"p2","type":"employment","amount":72000,"startAge":60,"indexing":0.021}],"expenses":{"base":78000},"settings":{"cfmStartAge":62,"withdrawalOrder":"standard","contributionOrder":"standard","pensionSplitting":true,"rrifOnYoungerSpouse":false,"defaultReturns":{"cash":0.024,"fixedIncome":0.0395,"equity":0.061},"cashBalanceRate":0.02}},"planHash":"7032b8cefc8a67744044e6aec9fd474d8f63bf4caa10165501e178dec33bcbff","summary":{"moneyLasts":true,"firstShortfallYear":null,"firstShortfallAges":null,"worstCashBalance":0,"finalYear":2061,"estateAfterTax":453869,"estateAfterTaxStartYearDollars":219295,"estateBeforeTax":550549,"taxOnEstate":96681,"lifetimeTax":409934,"lifetimeOasRecovery":0,"totalTaxIncludingDeath":506615,"measures":{"lifetimeTax":"Lifetime income tax (while living)","taxOnEstate":"Tax at death","totalTaxIncludingDeath":"Total tax including at death","lifetimeOasRecovery":"OAS clawback (included in lifetime income tax (while living))"},"benefits":[{"personId":"p1","name":"Dan","cppStartAge":65,"cppFirstYear":2029,"oasStartAge":65,"oasFirstYear":2029},{"personId":"p2","name":"Rita","cppStartAge":65,"cppFirstYear":2031,"oasStartAge":65,"oasFirstYear":2031}],"spending":{"base":78000,"dollars":"2026 dollars"},"sentences":["Money lasts: yes. Savings and income cover planned spending every year through 2061 (Dan 97, Rita 95).","Estate after tax at the end of 2061: $453,869 nominal, about $219,295 in 2026 dollars at 2.1% inflation (before tax $550,549; tax at death $96,681).","Lifetime income tax (while living): $409,934 nominal. Total tax including at death: $506,615.","Dan: CPP from age 65 (first paid 2029), OAS from age 65 (first paid 2029).","Rita: CPP from age 65 (first paid 2031), OAS from age 65 (first paid 2031)."],"provenance":{"scenarioId":"sample-baseline","revision":1,"engineVersion":"a5245196fe9c440cac227184b300f58f54e073958c8bd49c259815cd391dec13","ratesYear":2026},"conventions":"Projection amounts are nominal (dollars of each year). Inputs such as expenses.base are in start-year dollars. All amounts CAD. A year counts as a shortfall only when spending cannot be paid from income and remaining savings (a gap of $1 or less is rounding); a small cash gap that savings cover is a \"cash timing gap\", not a shortfall.","disclaimer":"Projections and education, not personalized investment advice."},"assumptionsApplied":["p1_rrsp (rrsp) conversionAge defaulted to 71","p1_rrsp returns defaulted to settings.defaultReturns","p1_tfsa returns defaulted to settings.defaultReturns","p2_rrsp (rrsp) conversionAge defaulted to 71","p2_rrsp returns defaulted to settings.defaultReturns","p2_tfsa returns defaulted to settings.defaultReturns","p1 CPP indexing defaulted to plan inflation","p2 CPP indexing defaulted to plan inflation","OAS clawback computed on same-year net income and deducted from taxable income","reviewed-rules: federal and Ontario age-credit reduction rates are not inflated; federal pension credit amount remains $2,000; Ontario pension credit is capped by the federal claim; credits use net income after OAS recovery","reviewed-rules: ordinary RRSP/LIRA withdrawals do not qualify for pension credits or pension splitting; RRIF/LIF income qualifies from 65; DB income retains its pension eligibility","reviewed-rules: OAS age-75 increase is prorated from the month after the 75th birthday","reviewed-rules is a component review, not complete tax coverage: provincial low-income/refundable benefits outside the explicitly configured reviewed programs, record-specific pension cases, unsupported LIF jurisdictions/arrangements and corporate special cases remain incomplete; future indexing and annual cash-flow timing remain planning assumptions","p1: Ontario tax reduction and LIFT are unclaimed because eligibility was not supplied; low-income tax may be overstated","p2: Ontario tax reduction and LIFT are unclaimed because eligibility was not supplied; low-income tax may be overstated","tax-free registered step fills taxable income up to the lower of the federal and provincial BPA","withdrawal order: minimums, registered to the lower BPA, cash balance, non-registered, TFSA, registered above minimums, cash balance","contribution order: repay negative cash balance, RRSP to room, TFSA to room, non-registered, cash balance","GIS and Allowance are not claimed: supply explicit GIS eligibility and prior assessable-income history; no low-income entitlement is inferred.","Ontario GAINS is not claimed: explicit provincial residence eligibility is required in addition to GIS eligibility.","income p1_salary: endAge defaulted to retirementAge - 1 (62)","Reviewed payroll: uniform monthly earnings, shared employee/self-employed CPP/CPP2 ceilings and exemption after18th birthday through70th birthday month; self-employed CPP pays both shares, base half credited/half deducted and enhanced fully deducted; employee EI low-earnings refunds included. Optional self-employed EI and actual T4 over/under-contribution reconciliation remain required. Confirmed CPP stop/resume elections are applied by effective month; ordinary post-retirement benefits accrue separately for next January.","employee CPP/CPP2/EI premiums on employment income: base CPP and EI as credits, the enhancement and CPP2 as deductions, all out of cash flow; YMPE/YAMPE/EI maximum at plan inflation, basic exemption frozen","p1: CPP pension factor uses an annual start-age approximation; ordinary PRB/election receipt month is the month after that birthday. Supply paymentStartMonth for exact CPP monthly actuarial timing.","income p2_salary: endAge defaulted to retirementAge - 1 (62)","p2: CPP pension factor uses an annual start-age approximation; ordinary PRB/election receipt month is the month after that birthday. Supply paymentStartMonth for exact CPP monthly actuarial timing.","couple shortfall: each withdrawal stage split between the spouses in proportion to total resources (cash + financial assets), capped by each one's availability","p1 CPP payment months in2029: 9 of12, ordinary start month after the selected-age birthday","p1 OAS prorated in its first year (2029): 9 of 12 months, from the month after the birth month","p2 CPP payment months in2031: 4 of12, ordinary start month after the selected-age birthday","p2 OAS prorated in its first year (2031): 4 of 12 months, from the month after the birth month"],"years":[{"year":2026,"ages":{"p1":62,"p2":60},"spending":78000,"incomeTax":31107.67823,"cashBalance":49923.98176999999,"savings":1009076.13177,"savingsStartYearDollars":1009076.13177,"people":{"p1":{"income":{"employment":98000,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":19405.55394,"withdrawals":{},"contributions":{}},"p2":{"income":{"employment":72000,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":11702.124290000002,"withdrawals":{},"contributions":{}}}},{"year":2027,"ages":{"p1":63,"p2":61},"spending":79638,"incomeTax":11759.192659413353,"cashBalance":40560.992316635035,"savings":1034713.3270058322,"savingsStartYearDollars":1013431.2703289248,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":12836.092040648393,"interest":425.6769593516065,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":0,"withdrawals":{"rrsp":12836.092040648393},"contributions":{}},"p2":{"income":{"employment":73512,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":572.8026760483933,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":11759.192659413353,"withdrawals":{},"contributions":{}}}},{"year":2028,"ages":{"p1":64,"p2":62},"spending":81310.39799999997,"incomeTax":11954.0562564955,"cashBalance":30929.63119197861,"savings":1061474.965586661,"savingsStartYearDollars":1018259.033927734,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":13194.422743376364,"interest":345.84340562363514,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":0,"withdrawals":{"rrsp":13194.422743376364},"contributions":{}},"p2":{"income":{"employment":75055.75199999998,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":465.3764407090655,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":11954.0562564955,"withdrawals":{},"contributions":{}}}},{"year":2029,"ages":{"p1":65,"p2":63},"spending":83017.91635799997,"incomeTax":1.1368683772161605e-13,"cashBalance":618.5926238395878,"savings":1047385.5128601728,"savingsStartYearDollars":984077.5773122724,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":10831.323599752384,"oasGross":7110.580325966186,"oasClawback":0,"oasNet":7110.580325966186,"rrifMinimum":0,"registeredWithdrawals":0,"interest":263.72158014807434,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":0,"withdrawals":{"tfsa":13718.291887577328},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":13469.7406944375,"interest":354.8710436914978,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":1.1368683772161605e-13,"withdrawals":{"rrsp":13469.7406944375,"tfsa":6958.348658287974},"contributions":{}}}},{"year":2030,"ages":{"p1":66,"p2":64},"spending":84761.29260151797,"incomeTax":438.6985661654881,"cashBalance":12.371852476791789,"savings":1036495.9628394764,"savingsStartYearDollars":953816.0948247652,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":14745.04186046291,"oasGross":9679.87001708197,"oasClawback":0,"oasNet":9679.87001708197,"rrifMinimum":0,"registeredWithdrawals":0,"interest":5.274431602961776,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":438.6985661654881,"withdrawals":{"tfsa":31356.907994838253},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":14107.831163755876,"interest":7.097420873829979,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":0,"withdrawals":{"rrsp":14107.831163755876,"tfsa":14691.747507704862},"contributions":{}}}},{"year":2031,"ages":{"p1":67,"p2":65},"spending":86541.27974614984,"incomeTax":472.5278285381441,"cashBalance":0.24743704955038748,"savings":1032409.982433922,"savingsStartYearDollars":930515.2277162684,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":15054.68773953263,"oasGross":9883.14728744069,"oasClawback":0,"oasNet":9883.14728744069,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0.10548863205923568,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":472.5278285381441,"withdrawals":{"tfsa":32643.186215397363},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":5018.229246510877,"oasGross":3294.3824291468964,"oasClawback":0,"oasNet":3294.3824291468964,"rrifMinimum":0,"registeredWithdrawals":6098.5884608316765,"interest":0.1419484174766001,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":0,"withdrawals":{"rrsp":6098.5884608316765,"tfsa":15009.214343351074},"contributions":{}}}},{"year":2032,"ages":{"p1":68,"p2":66},"spending":88358.64662081898,"incomeTax":959.894725721112,"cashBalance":0.00494874100555967,"savings":1044261.9381469424,"savingsStartYearDollars":921838.8272175026,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":15370.836182062814,"oasGross":10090.693380476943,"oasClawback":0,"oasNet":10090.693380476943,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0.002109772641475747,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":479.9473444483645,"withdrawals":{"tfsa":26052.616209660508},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":15370.836182062814,"oasGross":10090.693380476943,"oasClawback":0,"oasNet":10090.693380476943,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0.002838968349532003,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":479.9473812727476,"withdrawals":{"tfsa":12342.61857475053},"contributions":{}}}},{"year":2033,"ages":{"p1":69,"p2":67},"spending":90214.17819985616,"incomeTax":967.4522647999244,"cashBalance":0.00009897482011119374,"savings":1055879.178713494,"savingsStartYearDollars":912922.7531973886,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":15693.623741886133,"oasGross":10302.597941466958,"oasClawback":0,"oasNet":10302.597941466958,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0.000042195453120553176,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":483.7261320317184,"withdrawals":{"tfsa":17702.80248034964},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":15693.623741886133,"oasGross":10302.597941466958,"oasClawback":0,"oasNet":10302.597941466958,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0.000056779366990640235,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":483.72613276820607,"withdrawals":{"tfsa":21486.379668859263},"contributions":{}}}},{"year":2034,"ages":{"p1":70,"p2":68},"spending":92108.67594205312,"incomeTax":975.1687573574956,"cashBalance":0.0000019794818503086455,"savings":1067232.3334183248,"savingsStartYearDollars":903759.8375531896,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":16023.189840465737,"oasGross":10518.952498237762,"oasClawback":0,"oasNet":10518.952498237762,"rrifMinimum":0,"registeredWithdrawals":0,"interest":8.439090624110663e-7,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":487.58437867138286,"withdrawals":{},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":16023.189840465737,"oasGross":10518.952498237762,"oasClawback":0,"oasNet":10518.952498237762,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0.0000011355873398128085,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":487.5843786861128,"withdrawals":{"tfsa":39999.5599230288},"contributions":{}}}},{"year":2035,"ages":{"p1":71,"p2":69},"spending":94042.95813683624,"incomeTax":7233.797393527046,"cashBalance":3.9589637006172864e-8,"savings":1071723.4492187125,"savingsStartYearDollars":888896.2097239257,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":16359.676827115518,"oasGross":10739.850500700755,"oasClawback":0,"oasNet":10739.850500700755,"rrifMinimum":0,"registeredWithdrawals":25969.537057544003,"interest":1.687818124822133e-8,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5201.373224263051,"withdrawals":{"rrsp":25969.537057544003},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":16359.676827115518,"oasGross":10739.850500700755,"oasClawback":0,"oasNet":10739.850500700755,"rrifMinimum":0,"registeredWithdrawals":10428.247963240032,"interest":2.271145575795158e-8,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":2032.424169263994,"withdrawals":{"rrsp":10428.247963240032,"tfsa":10679.915851967236},"contributions":{}}}},{"year":2036,"ages":{"p1":72,"p2":70},"spending":96017.8602577098,"incomeTax":9242.109188456305,"cashBalance":8.063446553518243e-10,"savings":1073452.7406977622,"savingsStartYearDollars":872018.1177720253,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":16703.23004048494,"oasGross":10965.38736121547,"oasClawback":0,"oasNet":10965.38736121547,"rrifMinimum":41427.25511927943,"registeredWithdrawals":47413.86588015281,"interest":3.375636249644272e-10,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":4631.055569677627,"withdrawals":{"rrif":47413.86588015281},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":16703.23004048494,"oasGross":10965.38736121547,"oasClawback":0,"oasNet":10965.38736121547,"rrifMinimum":0,"registeredWithdrawals":2508.8687625728835,"interest":4.5422911515903005e-10,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":4611.053618778676,"withdrawals":{"rrsp":2508.8687625728835},"contributions":{}}}},{"year":2037,"ages":{"p1":73,"p2":71},"spending":98034.23532312168,"incomeTax":9424.830911935676,"cashBalance":-1.2976937349697196e-11,"savings":1074180.0119019845,"savingsStartYearDollars":854661.0339969019,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":17053.997871335123,"oasGross":11195.660495800994,"oasClawback":0,"oasNet":11195.660495800994,"rrifMinimum":41820.75127073677,"registeredWithdrawals":48165.53880650128,"interest":7.0423108038558565e-12,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":4728.734458656627,"withdrawals":{"rrif":48165.53880650128},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":17053.997871335123,"oasGross":11195.660495800994,"oasClawback":0,"oasNet":11195.660495800994,"rrifMinimum":0,"registeredWithdrawals":2794.2106942830173,"interest":9.084582303180632e-12,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":4696.096453279049,"withdrawals":{"rrsp":2794.2106942830173},"contributions":{}}}},{"year":2038,"ages":{"p1":74,"p2":72},"spending":100092.95426490724,"incomeTax":10869.771880679604,"cashBalance":-6.61823804834557e-12,"savings":1072239.4333252516,"savingsStartYearDollars":835570.0599866506,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":17412.131826633162,"oasGross":11430.769366212817,"oasClawback":0,"oasNet":11430.769366212817,"rrifMinimum":42194.28267665678,"registeredWithdrawals":42194.28267665678,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5450.53965155763,"withdrawals":{"rrif":42194.28267665678},"contributions":{"tfsa":5347.298168559545}},"p2":{"income":{"employment":0,"pension":0,"cpp":17412.131826633162,"oasGross":11430.769366212817,"oasClawback":0,"oasNet":11430.769366212817,"rrifMinimum":16429.939251797685,"registeredWithdrawals":16429.939251797685,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5419.2322291219725,"withdrawals":{"rrif":16429.939251797685},"contributions":{}}}},{"year":2039,"ages":{"p1":75,"p2":73},"spending":102194.90630447028,"incomeTax":11217.756175621931,"cashBalance":-6.750602809312481e-12,"savings":1069785.340910914,"savingsStartYearDollars":816510.9163312697,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":17777.786594992456,"oasGross":12546.126687121028,"oasClawback":0,"oasNet":12546.126687121028,"rrifMinimum":42936.058905847625,"registeredWithdrawals":42936.058905847625,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5617.515304836709,"withdrawals":{"rrif":42936.058905847625},"contributions":{"tfsa":6016.602451990169}},"p2":{"income":{"employment":0,"pension":0,"cpp":17777.786594992456,"oasGross":11670.815522903282,"oasClawback":0,"oasNet":11670.815522903282,"rrifMinimum":16720.690626225536,"registeredWithdrawals":16720.690626225536,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5600.240870785224,"withdrawals":{"rrif":16720.690626225536},"contributions":{}}}},{"year":2040,"ages":{"p1":76,"p2":74},"spending":104340.99933686414,"incomeTax":11459.435528343754,"cashBalance":-6.885614865498731e-12,"savings":1066320.211120846,"savingsStartYearDollars":797126.5082376933,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":18151.120113487297,"oasGross":13107.492913772674,"oasClawback":0,"oasNet":13107.492913772674,"rrifMinimum":43674.572774512344,"registeredWithdrawals":43674.572774512344,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5734.361550931379,"withdrawals":{"rrif":43674.572774512344},"contributions":{"tfsa":6217.183071570296}},"p2":{"income":{"employment":0,"pension":0,"cpp":18151.120113487297,"oasGross":11915.902648884248,"oasClawback":0,"oasNet":11915.902648884248,"rrifMinimum":17017.409372634345,"registeredWithdrawals":17017.409372634345,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5725.073977412375,"withdrawals":{"rrif":17017.409372634345},"contributions":{}}}},{"year":2041,"ages":{"p1":77,"p2":75},"spending":106532.16032293827,"incomeTax":11720.513963823116,"cashBalance":-7.023327162808705e-12,"savings":1061869.2662083667,"savingsStartYearDollars":777472.2911201372,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":18532.293635870526,"oasGross":13382.7502649619,"oasClawback":0,"oasNet":13382.7502649619,"rrifMinimum":44399.92923580328,"registeredWithdrawals":44399.92923580328,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5869.251370992424,"withdrawals":{"rrif":44399.92923580328},"contributions":{"tfsa":6482.842704821116}},"p2":{"income":{"employment":0,"pension":0,"cpp":18532.293635870526,"oasGross":12571.674491327843,"oasClawback":0,"oasNet":12571.674491327843,"rrifMinimum":17316.575727748444,"registeredWithdrawals":17316.575727748444,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5851.262592830691,"withdrawals":{"rrif":17316.575727748444},"contributions":{}}}},{"year":2042,"ages":{"p1":78,"p2":76},"spending":108769.33568971998,"incomeTax":12086.67884215276,"cashBalance":-7.16379370606488e-12,"savings":1056683.5468314749,"savingsStartYearDollars":757762.4348830591,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":18921.471802223805,"oasGross":13663.7880205261,"oasClawback":0,"oasNet":13663.7880205261,"rrifMinimum":45248.400513999215,"registeredWithdrawals":45248.400513999215,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6046.575461371758,"withdrawals":{"rrif":45248.400513999215},"contributions":{"tfsa":7177.331965296056}},"p2":{"income":{"employment":0,"pension":0,"cpp":18921.471802223805,"oasGross":13663.7880205261,"oasClawback":0,"oasNet":13663.7880205261,"rrifMinimum":17614.426337669778,"registeredWithdrawals":17614.426337669778,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6040.103380781001,"withdrawals":{"rrif":17614.426337669778},"contributions":{}}}},{"year":2043,"ages":{"p1":79,"p2":77},"spending":111053.4917392041,"incomeTax":12274.2049744793,"cashBalance":-7.307069580186178e-12,"savings":1050081.0067405817,"savingsStartYearDollars":737539.335711412,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":19318.822710070504,"oasGross":13950.727568957149,"oasClawback":0,"oasNet":13950.727568957149,"rrifMinimum":45976.25860930664,"registeredWithdrawals":45976.25860930664,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6143.702186960376,"withdrawals":{"rrif":45976.25860930664},"contributions":{"tfsa":7094.632876940806}},"p2":{"income":{"employment":0,"pension":0,"cpp":19318.822710070504,"oasGross":13950.727568957149,"oasClawback":0,"oasNet":13950.727568957149,"rrifMinimum":17906.97042326226,"registeredWithdrawals":17906.97042326226,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6130.502787518924,"withdrawals":{"rrif":17906.97042326226},"contributions":{}}}},{"year":2044,"ages":{"p1":80,"p2":78},"spending":113385.61506572735,"incomeTax":12487.971065743452,"cashBalance":-7.453210971789902e-12,"savings":1041937.5574954022,"savingsStartYearDollars":716767.5497242761,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":19724.517986981984,"oasGross":14243.692847905246,"oasClawback":0,"oasNet":14243.692847905246,"rrifMinimum":46792.96201119316,"registeredWithdrawals":46792.96201119316,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6257.681908379395,"withdrawals":{"rrif":46792.96201119316},"contributions":{"tfsa":7104.965592105502}},"p2":{"income":{"employment":0,"pension":0,"cpp":19724.517986981984,"oasGross":14243.692847905246,"oasClawback":0,"oasNet":14243.692847905246,"rrifMinimum":18249.168042608693,"registeredWithdrawals":18249.168042608693,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6230.289157364055,"withdrawals":{"rrif":18249.168042608693},"contributions":{}}}},{"year":2045,"ages":{"p1":81,"p2":79},"spending":115766.71298210762,"incomeTax":12690.24513977763,"cashBalance":0,"savings":1032170.1777329872,"savingsStartYearDollars":695444.0684138293,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":20138.7328647086,"oasGross":14542.810397711251,"oasClawback":0,"oasNet":14542.810397711251,"rrifMinimum":47598.75661656464,"registeredWithdrawals":47598.75661656464,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6350.459956252851,"withdrawals":{"rrif":47598.75661656464},"contributions":{"tfsa":7042.819489978625}},"p2":{"income":{"employment":0,"pension":0,"cpp":20138.7328647086,"oasGross":14542.810397711251,"oasClawback":0,"oasNet":14542.810397711251,"rrifMinimum":18542.721064186306,"registeredWithdrawals":18542.721064186306,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6339.785183524778,"withdrawals":{"rrif":18542.721064186306},"contributions":{"tfsa":4.786593726763059}}}},{"year":2046,"ages":{"p1":82,"p2":80},"spending":118197.81395473189,"incomeTax":12892.779349186492,"cashBalance":0,"savings":1020676.3656558392,"savingsStartYearDollars":673555.2364077226,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":20561.646254867483,"oasGross":14848.20941606319,"oasClawback":0,"oasNet":14848.20941606319,"rrifMinimum":48370.87286214699,"registeredWithdrawals":48370.87286214699,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6455.797184273035,"withdrawals":{"rrif":48370.87286214699},"contributions":{"tfsa":6958.987750748849}},"p2":{"income":{"employment":0,"pension":0,"cpp":20561.646254867483,"oasGross":14848.20941606319,"oasClawback":0,"oasNet":14848.20941606319,"rrifMinimum":18872.106356322452,"registeredWithdrawals":18872.106356322452,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6436.982164913457,"withdrawals":{"rrif":18872.106356322452},"contributions":{"tfsa":13.109505663560412}}}},{"year":2047,"ages":{"p1":83,"p2":81},"spending":120679.96804778124,"incomeTax":13108.80585653022,"cashBalance":0,"savings":1007331.2728845212,"savingsStartYearDollars":651076.0696744918,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":20993.440826219696,"oasGross":15160.021813800517,"oasClawback":0,"oasNet":15160.021813800517,"rrifMinimum":49219.01938051673,"registeredWithdrawals":49219.01938051673,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6556.491510007182,"withdrawals":{"rrif":49219.01938051673},"contributions":{"tfsa":6925.131605460483}},"p2":{"income":{"employment":0,"pension":0,"cpp":20993.440826219696,"oasGross":15160.021813800517,"oasClawback":0,"oasNet":15160.021813800517,"rrifMinimum":19197.09201314588,"registeredWithdrawals":19197.09201314588,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6552.314346523039,"withdrawals":{"rrif":19197.09201314588},"contributions":{"tfsa":9.131163931095216}}}},{"year":2048,"ages":{"p1":84,"p2":82},"spending":123214.24737678464,"incomeTax":13465.490403878131,"cashBalance":0,"savings":991882.2027827228,"savingsStartYearDollars":627904.755044013,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":21434.303083570307,"oasGross":15478.382271890325,"oasClawback":0,"oasNet":15478.382271890325,"rrifMinimum":50032.53141459797,"registeredWithdrawals":50032.53141459797,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6345.709687178053,"withdrawals":{"rrif":50032.53141459797},"contributions":{"tfsa":6686.659169018836}},"p2":{"income":{"employment":0,"pension":0,"cpp":21434.303083570307,"oasGross":15478.382271890325,"oasClawback":0,"oasNet":15478.382271890325,"rrifMinimum":19508.494824162397,"registeredWithdrawals":19508.494824162397,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7119.780716700077,"withdrawals":{"rrif":19508.494824162397},"contributions":{}}}},{"year":2049,"ages":{"p1":85,"p2":83},"spending":125801.7465716971,"incomeTax":13676.154270268962,"cashBalance":0,"savings":974346.3891200244,"savingsStartYearDollars":604117.3546668403,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":21884.42344832528,"oasGross":15803.428299600018,"oasClawback":0,"oasNet":15803.428299600018,"rrifMinimum":50837.10752178149,"registeredWithdrawals":50837.10752178149,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6418.895647103152,"withdrawals":{"rrif":50837.10752178149},"contributions":{"tfsa":6585.471640033611}},"p2":{"income":{"employment":0,"pension":0,"cpp":21884.42344832528,"oasGross":15803.428299600018,"oasClawback":0,"oasNet":15803.428299600018,"rrifMinimum":19850.5614643676,"registeredWithdrawals":19850.5614643676,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7257.258623165809,"withdrawals":{"rrif":19850.5614643676},"contributions":{}}}},{"year":2050,"ages":{"p1":86,"p2":84},"spending":128443.58324970271,"incomeTax":13904.25594483324,"cashBalance":0,"savings":954576.6748999468,"savingsStartYearDollars":579686.2619244015,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":22343.996340740112,"oasGross":16135.300293891618,"oasClawback":0,"oasNet":16135.300293891618,"rrifMinimum":51704.19426006799,"registeredWithdrawals":51704.19426006799,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6408.658280695012,"withdrawals":{"rrif":51704.19426006799},"contributions":{"tfsa":6493.607978236592}},"p2":{"income":{"employment":0,"pension":0,"cpp":22343.996340740112,"oasGross":16135.300293891618,"oasClawback":0,"oasNet":16135.300293891618,"rrifMinimum":20178.65964344113,"registeredWithdrawals":20178.65964344113,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7495.597664138227,"withdrawals":{"rrif":20178.65964344113},"contributions":{}}}},{"year":2051,"ages":{"p1":87,"p2":85},"spending":131140.89849794647,"incomeTax":14134.577244559305,"cashBalance":0,"savings":932439.5440717894,"savingsStartYearDollars":554596.5085692808,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":22813.22026389565,"oasGross":16474.14160006334,"oasClawback":0,"oasNet":16474.14160006334,"rrifMinimum":52498.42337873954,"registeredWithdrawals":52498.42337873954,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6251.108222559135,"withdrawals":{"rrif":52498.42337873954},"contributions":{"tfsa":6300.8252309526}},"p2":{"income":{"employment":0,"pension":0,"cpp":22813.22026389565,"oasGross":16474.14160006334,"oasClawback":0,"oasNet":16474.14160006334,"rrifMinimum":20503.153866800854,"registeredWithdrawals":20503.153866800854,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7883.469022000167,"withdrawals":{"rrif":20503.153866800854},"contributions":{}}}},{"year":2052,"ages":{"p1":88,"p2":86},"spending":133894.85736640333,"incomeTax":14384.659153900257,"cashBalance":0,"savings":907770.1663799715,"savingsStartYearDollars":528818.4652520069,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":23292.297889437457,"oasGross":16820.09857366467,"oasClawback":0,"oasNet":16820.09857366467,"rrifMinimum":53320.692637600434,"registeredWithdrawals":53320.692637600434,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":6079.764746319228,"withdrawals":{"rrif":53320.692637600434},"contributions":{"tfsa":6118.828345516427}},"p2":{"income":{"employment":0,"pension":0,"cpp":23292.297889437457,"oasGross":16820.09857366467,"oasClawback":0,"oasNet":16820.09857366467,"rrifMinimum":20852.859302015346,"registeredWithdrawals":20852.859302015346,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":8304.894407581029,"withdrawals":{"rrif":20852.859302015346},"contributions":{}}}},{"year":2053,"ages":{"p1":89,"p2":87},"spending":136706.6493710978,"incomeTax":14632.422173708046,"cashBalance":0,"savings":880419.8895504075,"savingsStartYearDollars":502336.5849492499,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":23781.436145115644,"oasGross":17173.320643711624,"oasClawback":0,"oasNet":17173.320643711624,"rrifMinimum":54168.081107725746,"registeredWithdrawals":54168.081107725746,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5913.119628654085,"withdrawals":{"rrif":54168.081107725746},"contributions":{"tfsa":5911.703613864913}},"p2":{"income":{"employment":0,"pension":0,"cpp":23781.436145115644,"oasGross":17173.320643711624,"oasClawback":0,"oasNet":17173.320643711624,"rrifMinimum":21173.18047329047,"registeredWithdrawals":21173.18047329047,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":8719.30254505396,"withdrawals":{"rrif":21173.18047329047},"contributions":{}}}},{"year":2054,"ages":{"p1":90,"p2":88},"spending":139577.48900789084,"incomeTax":14878.972520383237,"cashBalance":0,"savings":850230.9652059677,"savingsStartYearDollars":475134.0331270487,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":24280.846304163068,"oasGross":17533.960377229567,"oasClawback":0,"oasNet":17533.960377229567,"rrifMinimum":54999.67207023141,"registeredWithdrawals":54999.67207023141,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5743.376410741692,"withdrawals":{"rrif":54999.67207023141},"contributions":{"tfsa":5677.6344403284675}},"p2":{"income":{"employment":0,"pension":0,"cpp":24280.846304163068,"oasGross":17533.960377229567,"oasClawback":0,"oasNet":17533.960377229567,"rrifMinimum":21504.81053558585,"registeredWithdrawals":21504.81053558585,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":9135.596109641545,"withdrawals":{"rrif":21504.81053558585},"contributions":{}}}},{"year":2055,"ages":{"p1":91,"p2":89},"spending":142508.61627705654,"incomeTax":15114.807823750223,"cashBalance":0,"savings":817048.4266399399,"savingsStartYearDollars":447199.4672519715,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":24790.74407655049,"oasGross":17902.17354515139,"oasClawback":0,"oasNet":17902.17354515139,"rrifMinimum":55782.01410787397,"registeredWithdrawals":55782.01410787397,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5583.210735421217,"withdrawals":{"rrif":55782.01410787397},"contributions":{"tfsa":5390.996697227616}},"p2":{"income":{"employment":0,"pension":0,"cpp":24790.74407655049,"oasGross":17902.17354515139,"oasClawback":0,"oasNet":17902.17354515139,"rrifMinimum":21846.571446756647,"registeredWithdrawals":21846.571446756647,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":9531.597088329008,"withdrawals":{"rrif":21846.571446756647},"contributions":{}}}},{"year":2056,"ages":{"p1":92,"p2":90},"spending":145501.2972188747,"incomeTax":15349.21939098581,"cashBalance":0,"savings":780698.5968058921,"savingsStartYearDollars":418515.10409049626,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":25311.34970215805,"oasGross":18278.119189599565,"oasClawback":0,"oasNet":18278.119189599565,"rrifMinimum":56552.93458235856,"registeredWithdrawals":56552.93458235856,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":5401.726813815825,"withdrawals":{"rrif":56552.93458235856},"contributions":{"tfsa":5063.316808702744}},"p2":{"income":{"employment":0,"pension":0,"cpp":25311.34970215805,"oasGross":18278.119189599565,"oasClawback":0,"oasNet":18278.119189599565,"rrifMinimum":22181.961052689465,"registeredWithdrawals":22181.961052689465,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":9947.492577169984,"withdrawals":{"rrif":22181.961052689465},"contributions":{}}}},{"year":2057,"ages":{"p1":93,"p2":91},"spending":148556.82446047105,"incomeTax":15494.790547045166,"cashBalance":0,"savings":741086.8141512342,"savingsStartYearDollars":389108.8256209821,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":25842.888045903364,"oasGross":18661.959692581157,"oasClawback":0,"oasNet":18661.959692581157,"rrifMinimum":57308.19332207894,"registeredWithdrawals":57308.19332207894,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7748.414952025967,"withdrawals":{"rrif":57308.19332207894},"contributions":{"tfsa":4741.205859831272}},"p2":{"income":{"employment":0,"pension":0,"cpp":25842.888045903364,"oasGross":18661.959692581157,"oasClawback":0,"oasNet":18661.959692581157,"rrifMinimum":22497.488035954186,"registeredWithdrawals":22497.488035954186,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7746.3755950192,"withdrawals":{"rrif":22497.488035954186},"contributions":{"tfsa":22.55596765469818}}}},{"year":2058,"ages":{"p1":94,"p2":92},"spending":151676.51777414093,"incomeTax":15686.774648154256,"cashBalance":0,"savings":697976.751883778,"savingsStartYearDollars":358936.1586478645,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":26385.588694867336,"oasGross":19053.860846125357,"oasClawback":0,"oasNet":19053.860846125357,"rrifMinimum":58054.24982775757,"registeredWithdrawals":58054.24982775757,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7847.753702965313,"withdrawals":{"rrif":58054.24982775757},"contributions":{"tfsa":4301.246760600785}},"p2":{"income":{"employment":0,"pension":0,"cpp":26385.588694867336,"oasGross":19053.860846125357,"oasClawback":0,"oasNet":19053.860846125357,"rrifMinimum":22808.40857958764,"registeredWithdrawals":22808.40857958764,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7839.020945188942,"withdrawals":{"rrif":22808.40857958764},"contributions":{"tfsa":77.01830643462017}}}},{"year":2059,"ages":{"p1":95,"p2":93},"spending":154861.72464739787,"incomeTax":15853.236484545074,"cashBalance":0,"savings":651197.5541794846,"savingsStartYearDollars":327992.0157266134,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":26939.686057459545,"oasGross":19453.991923893984,"oasClawback":0,"oasNet":19453.991923893984,"rrifMinimum":58673.68065347739,"registeredWithdrawals":58673.68065347739,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7941.921876591265,"withdrawals":{"rrif":58673.68065347739},"contributions":{"tfsa":3704.6698928186233}},"p2":{"income":{"employment":0,"pension":0,"cpp":26939.686057459545,"oasGross":19453.991923893984,"oasClawback":0,"oasNet":19453.991923893984,"rrifMinimum":23113.01257664035,"registeredWithdrawals":23113.01257664035,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7911.314607953809,"withdrawals":{"rrif":23113.01257664035},"contributions":{"tfsa":154.41816806320276}}}},{"year":2060,"ages":{"p1":96,"p2":94},"spending":158113.82086499323,"incomeTax":14873.49295170738,"cashBalance":-2.9103830456733704e-11,"savings":601908.5577126838,"savingsStartYearDollars":296930.8264435467,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":27505.419464666196,"oasGross":19862.52575429576,"oasClawback":0,"oasNet":19862.52575429576,"rrifMinimum":53281.051361847494,"registeredWithdrawals":53281.051361847494,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7443.142146489952,"withdrawals":{"rrif":53281.051361847494,"tfsa":1245.3057562062688},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":27505.419464666196,"oasGross":19862.52575429576,"oasClawback":0,"oasNet":19862.52575429576,"rrifMinimum":23413.905213435293,"registeredWithdrawals":23413.905213435293,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":7430.350805217428,"withdrawals":{"rrif":23413.905213435293,"tfsa":311.16104728761167},"contributions":{}}}},{"year":2061,"ages":{"p1":97,"p2":95},"spending":161434.21110315804,"incomeTax":13141.57100917554,"cashBalance":-2.968590706586838e-11,"savings":550549.2576901997,"savingsStartYearDollars":266008.3126518621,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":28083.03327342418,"oasGross":20279.638795135965,"oasClawback":0,"oasNet":20279.638795135965,"rrifMinimum":44779.52680655112,"registeredWithdrawals":44779.52680655112,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":4258.9153078092095,"withdrawals":{"rrif":44779.52680655112,"tfsa":9407.18282112878},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":28083.03327342418,"oasGross":20279.638795135965,"oasClawback":0,"oasNet":20279.638795135965,"rrifMinimum":23663.728347533382,"registeredWithdrawals":23663.728347533382,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":8882.65570136633,"withdrawals":{"rrif":23663.728347533382},"contributions":{}}}}]},{"id":"retire-at-67","name":"Retire at 67","revision":1,"inputs":{"version":1,"calculationPolicy":"reviewed-rules","meta":{"name":"Retire at 67","startYear":2026,"province":"ON","inflation":0.021,"endAge":97},"people":[{"id":"p1","name":"Dan","dob":"1964-03-10","retirementAge":67,"cpp":{"percentOfMax":0.75,"startAge":65,"prorate":true},"oas":{"percentOfMax":1,"startAge":65,"prorate":true},"tfsaRoom":0,"rrspRoom":0},{"id":"p2","name":"Rita","dob":"1966-08-22","retirementAge":67,"cpp":{"percentOfMax":0.75,"startAge":65,"prorate":true},"oas":{"percentOfMax":1,"startAge":65,"prorate":true},"tfsaRoom":0,"rrspRoom":0}],"accounts":[{"id":"p1_rrsp","owner":"p1","type":"rrsp","balance":520000,"allocation":{"cash":0.05,"fixedIncome":0.4,"equity":0.55}},{"id":"p1_tfsa","owner":"p1","type":"tfsa","balance":95000,"allocation":{"cash":0.05,"fixedIncome":0.4,"equity":0.55}},{"id":"p2_rrsp","owner":"p2","type":"rrsp","balance":210000,"allocation":{"cash":0.05,"fixedIncome":0.4,"equity":0.55}},{"id":"p2_tfsa","owner":"p2","type":"tfsa","balance":88000,"allocation":{"cash":0.05,"fixedIncome":0.4,"equity":0.55}}],"incomes":[{"id":"p1_salary","owner":"p1","type":"employment","amount":98000,"startAge":62,"indexing":0.021},{"id":"p2_salary","owner":"p2","type":"employment","amount":72000,"startAge":60,"indexing":0.021}],"expenses":{"base":78000},"settings":{"cfmStartAge":62,"withdrawalOrder":"standard","contributionOrder":"standard","pensionSplitting":true,"rrifOnYoungerSpouse":false,"defaultReturns":{"cash":0.024,"fixedIncome":0.0395,"equity":0.061},"cashBalanceRate":0.02}},"planHash":"6f0a636f97972565e7c7c4e2803d6eb2135c606b2092dcc463b933e2fd9addb2","summary":{"moneyLasts":true,"firstShortfallYear":null,"firstShortfallAges":null,"worstCashBalance":0,"finalYear":2061,"estateAfterTax":2948562,"estateAfterTaxStartYearDollars":1424654,"estateBeforeTax":3107644,"taxOnEstate":159082,"lifetimeTax":666295,"lifetimeOasRecovery":1580,"totalTaxIncludingDeath":825377,"measures":{"lifetimeTax":"Lifetime income tax (while living)","taxOnEstate":"Tax at death","totalTaxIncludingDeath":"Total tax including at death","lifetimeOasRecovery":"OAS clawback (included in lifetime income tax (while living))"},"benefits":[{"personId":"p1","name":"Dan","cppStartAge":65,"cppFirstYear":2029,"oasStartAge":65,"oasFirstYear":2029},{"personId":"p2","name":"Rita","cppStartAge":65,"cppFirstYear":2031,"oasStartAge":65,"oasFirstYear":2031}],"spending":{"base":78000,"dollars":"2026 dollars"},"sentences":["Money lasts: yes. Savings and income cover planned spending every year through 2061 (Dan 97, Rita 95).","Estate after tax at the end of 2061: $2,948,562 nominal, about $1,424,654 in 2026 dollars at 2.1% inflation (before tax $3,107,644; tax at death $159,082).","Lifetime income tax (while living): $666,295 nominal, including $1,580 of OAS clawback. Total tax including at death: $825,377.","Dan: CPP from age 65 (first paid 2029), OAS from age 65 (first paid 2029).","Rita: CPP from age 65 (first paid 2031), OAS from age 65 (first paid 2031)."],"provenance":{"scenarioId":"sample-retire-at-67","revision":1,"engineVersion":"a5245196fe9c440cac227184b300f58f54e073958c8bd49c259815cd391dec13","ratesYear":2026},"conventions":"Projection amounts are nominal (dollars of each year). Inputs such as expenses.base are in start-year dollars. All amounts CAD. A year counts as a shortfall only when spending cannot be paid from income and remaining savings (a gap of $1 or less is rounding); a small cash gap that savings cover is a \"cash timing gap\", not a shortfall.","disclaimer":"Projections and education, not personalized investment advice."},"assumptionsApplied":["p1_rrsp (rrsp) conversionAge defaulted to 71","p1_rrsp returns defaulted to settings.defaultReturns","p1_tfsa returns defaulted to settings.defaultReturns","p2_rrsp (rrsp) conversionAge defaulted to 71","p2_rrsp returns defaulted to settings.defaultReturns","p2_tfsa returns defaulted to settings.defaultReturns","p1 CPP indexing defaulted to plan inflation","p2 CPP indexing defaulted to plan inflation","OAS clawback computed on same-year net income and deducted from taxable income","reviewed-rules: federal and Ontario age-credit reduction rates are not inflated; federal pension credit amount remains $2,000; Ontario pension credit is capped by the federal claim; credits use net income after OAS recovery","reviewed-rules: ordinary RRSP/LIRA withdrawals do not qualify for pension credits or pension splitting; RRIF/LIF income qualifies from 65; DB income retains its pension eligibility","reviewed-rules: OAS age-75 increase is prorated from the month after the 75th birthday","reviewed-rules is a component review, not complete tax coverage: provincial low-income/refundable benefits outside the explicitly configured reviewed programs, record-specific pension cases, unsupported LIF jurisdictions/arrangements and corporate special cases remain incomplete; future indexing and annual cash-flow timing remain planning assumptions","p1: Ontario tax reduction and LIFT are unclaimed because eligibility was not supplied; low-income tax may be overstated","p2: Ontario tax reduction and LIFT are unclaimed because eligibility was not supplied; low-income tax may be overstated","tax-free registered step fills taxable income up to the lower of the federal and provincial BPA","withdrawal order: minimums, registered to the lower BPA, cash balance, non-registered, TFSA, registered above minimums, cash balance","contribution order: repay negative cash balance, RRSP to room, TFSA to room, non-registered, cash balance","GIS and Allowance are not claimed: supply explicit GIS eligibility and prior assessable-income history; no low-income entitlement is inferred.","Ontario GAINS is not claimed: explicit provincial residence eligibility is required in addition to GIS eligibility.","income p1_salary: endAge defaulted to retirementAge - 1 (66)","Reviewed payroll: uniform monthly earnings, shared employee/self-employed CPP/CPP2 ceilings and exemption after18th birthday through70th birthday month; self-employed CPP pays both shares, base half credited/half deducted and enhanced fully deducted; employee EI low-earnings refunds included. Optional self-employed EI and actual T4 over/under-contribution reconciliation remain required. Confirmed CPP stop/resume elections are applied by effective month; ordinary post-retirement benefits accrue separately for next January.","employee CPP/CPP2/EI premiums on employment income: base CPP and EI as credits, the enhancement and CPP2 as deductions, all out of cash flow; YMPE/YAMPE/EI maximum at plan inflation, basic exemption frozen","p1: CPP pension factor uses an annual start-age approximation; ordinary PRB/election receipt month is the month after that birthday. Supply paymentStartMonth for exact CPP monthly actuarial timing.","income p2_salary: endAge defaulted to retirementAge - 1 (66)","p2: CPP pension factor uses an annual start-age approximation; ordinary PRB/election receipt month is the month after that birthday. Supply paymentStartMonth for exact CPP monthly actuarial timing.","p1 CPP payment months in2029: 9 of12, ordinary start month after the selected-age birthday","p1 OAS prorated in its first year (2029): 9 of 12 months, from the month after the birth month","p1: CPP PRB uses separate statutory base and enhanced earnings components, next-January age adjustment and five-year YMPE average; future YMPE follows plan inflation, not a forecast of statutory wage-index determinations; opening PRB is explicit or zero.","p2 CPP payment months in2031: 4 of12, ordinary start month after the selected-age birthday","p2 OAS prorated in its first year (2031): 4 of 12 months, from the month after the birth month","p2: CPP PRB uses separate statutory base and enhanced earnings components, next-January age adjustment and five-year YMPE average; future YMPE follows plan inflation, not a forecast of statutory wage-index determinations; opening PRB is explicit or zero.","couple shortfall: each withdrawal stage split between the spouses in proportion to total resources (cash + financial assets), capped by each one's availability"],"years":[{"year":2026,"ages":{"p1":62,"p2":60},"spending":78000,"incomeTax":31107.67823,"cashBalance":49923.98176999999,"savings":1009076.13177,"savingsStartYearDollars":1009076.13177,"people":{"p1":{"income":{"employment":98000,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":19405.55394,"withdrawals":{},"contributions":{}},"p2":{"income":{"employment":72000,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":0,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":11702.124290000002,"withdrawals":{},"contributions":{}}}},{"year":2027,"ages":{"p1":63,"p2":61},"spending":79638,"incomeTax":22953.916656476096,"cashBalance":66093.12310892389,"savings":1118330.414291424,"savingsStartYearDollars":1095328.5154666249,"people":{"p1":{"income":{"employment":100058,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":425.6769593516065,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":14692.362777062748,"withdrawals":{},"contributions":{"rrsp":17640,"tfsa":7000}},"p2":{"income":{"employment":73512,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":572.8026760483933,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":8261.553879413348,"withdrawals":{},"contributions":{"rrsp":12960,"tfsa":7000}}}},{"year":2028,"ages":{"p1":64,"p2":62},"spending":81310.39799999997,"incomeTax":23495.442852702097,"cashBalance":82129.99072396028,"savings":1233800.476975736,"savingsStartYearDollars":1183568.6403122444,"people":{"p1":{"income":{"employment":102159.21799999998,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":493.9812273087248,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":15001.84311911795,"withdrawals":{},"contributions":{"rrsp":18010.439999999995,"tfsa":7500}},"p2":{"income":{"employment":75055.75199999998,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":827.8812348697529,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":8493.599733584142,"withdrawals":{},"contributions":{"rrsp":13232.16,"tfsa":7500}}}},{"year":2029,"ages":{"p1":65,"p2":63},"spending":83017.91635799997,"incomeTax":29038.84219556976,"cashBalance":111728.94148184649,"savings":1368515.0654136492,"savingsStartYearDollars":1285796.847055874,"people":{"p1":{"income":{"employment":104304.56157799996,"pension":0,"cpp":10831.323599752384,"oasGross":7110.580325966186,"oasClawback":265.8317004185854,"oasNet":6844.748625547601,"rrifMinimum":0,"registeredWithdrawals":0,"interest":571.5032749903162,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":20313.42934639469,"withdrawals":{},"contributions":{"rrsp":18388.659239999997,"tfsa":7500}},"p2":{"income":{"employment":76631.92279199998,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":1071.0965394888892,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":8725.41284917507,"withdrawals":{},"contributions":{"rrsp":13510.035359999996,"tfsa":7500}}}},{"year":2030,"ages":{"p1":66,"p2":64},"spending":84761.29260151797,"incomeTax":31655.924238735453,"cashBalance":146385.74020620505,"savings":1514270.9698893605,"savingsStartYearDollars":1393479.6417823252,"people":{"p1":{"income":{"employment":106494.95737113796,"pension":0,"cpp":15261.76186046291,"oasGross":9679.87001708197,"oasClawback":1314.563696951729,"oasNet":8365.306320130241,"rrifMinimum":0,"registeredWithdrawals":0,"interest":915.622079874607,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":516.72},"tax":22693.967364109765,"withdrawals":{},"contributions":{"rrsp":18774.82108403999,"tfsa":7500}},"p2":{"income":{"employment":78241.19317063197,"pension":0,"cpp":0,"oasGross":0,"oasClawback":0,"oasNet":0,"rrifMinimum":0,"registeredWithdrawals":0,"interest":1318.9567497623225,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":8961.95687462569,"withdrawals":{},"contributions":{"rrsp":13793.746102559997,"tfsa":7500}}}},{"year":2031,"ages":{"p1":67,"p2":65},"spending":86541.27974614984,"incomeTax":11310.65893890704,"cashBalance":138114.18404700723,"savings":1597229.4268613602,"savingsStartYearDollars":1439589.241811839,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":16446.97885953263,"oasGross":9883.14728744069,"oasClawback":0,"oasNet":9883.14728744069,"rrifMinimum":0,"registeredWithdrawals":0,"interest":1352.6218081675088,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1392.29112},"tax":614.8641732983617,"withdrawals":{},"contributions":{}},"p2":{"income":{"employment":79884.25822721524,"pension":0,"cpp":5018.229246510877,"oasGross":3294.3824291468964,"oasClawback":0,"oasNet":3294.3824291468964,"rrifMinimum":0,"registeredWithdrawals":0,"interest":1575.092995956592,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":0},"tax":10695.79476560868,"withdrawals":{},"contributions":{"rrsp":14083.414770713754,"tfsa":8000}}}},{"year":2032,"ages":{"p1":68,"p2":66},"spending":88358.64662081898,"incomeTax":17188.80427860534,"cashBalance":141146.6103641076,"savings":1696399.295183625,"savingsStartYearDollars":1497523.4465977645,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":16792.365415582815,"oasGross":10090.693380476943,"oasClawback":0,"oasNet":10090.693380476943,"rrifMinimum":0,"registeredWithdrawals":0,"interest":827.2220850743668,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1421.5292335199997},"tax":593.5091794938617,"withdrawals":{},"contributions":{}},"p2":{"income":{"employment":81561.82764998675,"pension":0,"cpp":15578.076182062814,"oasGross":10090.693380476943,"oasClawback":0,"oasNet":10090.693380476943,"rrifMinimum":0,"registeredWithdrawals":0,"interest":1935.0615958657777,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":207.24},"tax":16595.295099111478,"withdrawals":{},"contributions":{"rrsp":14379.166480898744,"tfsa":8000}}}},{"year":2033,"ages":{"p1":69,"p2":67},"spending":90214.17819985616,"incomeTax":1231.374632334352,"cashBalance":106919.68649332933,"savings":1740790.3945304735,"savingsStartYearDollars":1505103.2274835203,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":17145.00508931005,"oasGross":10302.597941466958,"oasClawback":0,"oasNet":10302.597941466958,"rrifMinimum":0,"registeredWithdrawals":0,"interest":321.67672732992986,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1451.3813474239196},"tax":573.2655626759172,"withdrawals":{},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":16645.49578188613,"oasGross":10302.597941466958,"oasClawback":0,"oasNet":10302.597941466958,"rrifMinimum":0,"registeredWithdrawals":0,"interest":2501.2554799522222,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":951.87204},"tax":658.1090696584349,"withdrawals":{},"contributions":{}}}},{"year":2034,"ages":{"p1":70,"p2":68},"spending":92108.67594205312,"incomeTax":1207.070586898065,"cashBalance":71280.34008021154,"savings":1787743.2124086337,"savingsStartYearDollars":1513907.0140971255,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":17505.05019618556,"oasGross":10518.952498237762,"oasClawback":0,"oasNet":10518.952498237762,"rrifMinimum":0,"registeredWithdrawals":0,"interest":243.67269429703768,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1481.8603557198217},"tax":574.7237976546171,"withdrawals":{},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":16995.051193305735,"oasGross":10518.952498237762,"oasClawback":0,"oasNet":10518.952498237762,"rrifMinimum":0,"registeredWithdrawals":0,"interest":1894.7210355695488,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":971.86135284},"tax":632.3467892434478,"withdrawals":{},"contributions":{}}}},{"year":2035,"ages":{"p1":71,"p2":69},"spending":94042.95813683624,"incomeTax":1181.5555627951514,"cashBalance":34185.737702256505,"savings":1837415.8082268804,"savingsStartYearDollars":1523967.725825496,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":17872.656250305456,"oasGross":10739.850500700755,"oasClawback":0,"oasNet":10739.850500700755,"rrifMinimum":0,"registeredWithdrawals":0,"interest":162.44971424264247,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1512.9794231899375},"tax":576.1328220203147,"withdrawals":{},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":17351.94726836516,"oasGross":10739.850500700755,"oasClawback":0,"oasNet":10739.850500700755,"rrifMinimum":0,"registeredWithdrawals":0,"interest":1263.1570873615883,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":992.2704412496398},"tax":605.4227407748367,"withdrawals":{},"contributions":{}}}},{"year":2036,"ages":{"p1":72,"p2":70},"spending":96017.8602577098,"incomeTax":9923.18145797605,"cashBalance":4579.223189229506,"savings":1878666.398142279,"savingsStartYearDollars":1526132.5201561295,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":18247.982031561867,"oasGross":10965.38736121547,"oasClawback":0,"oasNet":10965.38736121547,"rrifMinimum":50256.34229425256,"registeredWithdrawals":50256.34229425256,"interest":77.91016870368749,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1544.7519910769263},"tax":4967.314468001774,"withdrawals":{"rrif":50256.34229425256},"contributions":{"tfsa":32500.624760632476}},"p2":{"income":{"employment":0,"pension":0,"cpp":17716.338161000822,"oasGross":10965.38736121547,"oasClawback":0,"oasNet":10965.38736121547,"rrifMinimum":0,"registeredWithdrawals":0,"interest":605.8045853414426,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1013.1081205158822},"tax":4955.866989974275,"withdrawals":{},"contributions":{}}}},{"year":2037,"ages":{"p1":73,"p2":71},"spending":98034.23532312168,"incomeTax":9975.206480181918,"cashBalance":4065.003067672652,"savings":1922009.1242467167,"savingsStartYearDollars":1529228.1435879734,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":18631.189654224665,"oasGross":11195.660495800994,"oasClawback":0,"oasNet":11195.660495800994,"rrifMinimum":51145.70045753193,"registeredWithdrawals":51145.70045753193,"interest":79.46837207776125,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1577.1917828895416},"tax":5059.5990126992365,"withdrawals":{"rrif":51145.70045753193},"contributions":{"tfsa":2852.9551477782516}},"p2":{"income":{"employment":0,"pension":0,"cpp":18088.38126238184,"oasGross":11195.660495800994,"oasClawback":0,"oasNet":11195.660495800994,"rrifMinimum":0,"registeredWithdrawals":0,"interest":12.116091706828884,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1034.3833910467156},"tax":4915.607467482681,"withdrawals":{},"contributions":{}}}},{"year":2038,"ages":{"p1":74,"p2":72},"spending":100092.95426490724,"incomeTax":15718.072146941216,"cashBalance":4146.303129026105,"savings":1959622.6561416667,"savingsStartYearDollars":1527086.1800573275,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":19022.444636963384,"oasGross":11430.769366212817,"oasClawback":0,"oasNet":11430.769366212817,"rrifMinimum":52053.31177952821,"registeredWithdrawals":52053.31177952821,"interest":81.05773951931647,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1610.3128103302222},"tax":7882.811981523191,"withdrawals":{"rrif":52053.31177952821},"contributions":{"tfsa":16729.984763598884}},"p2":{"income":{"employment":0,"pension":0,"cpp":18468.23726889186,"oasGross":11430.769366212817,"oasClawback":0,"oasNet":11430.769366212817,"rrifMinimum":26305.495706858816,"registeredWithdrawals":26305.495706858816,"interest":0.24232183413657823,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1056.1054422586967},"tax":7835.260165418024,"withdrawals":{"rrif":26305.495706858816},"contributions":{"tfsa":6170.016949220539}}}},{"year":2039,"ages":{"p1":75,"p2":73},"spending":102194.90630447028,"incomeTax":16197.679143583038,"cashBalance":4229.229191606627,"savings":1998626.4271988105,"savingsStartYearDollars":1525446.4919910398,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":19421.915974339612,"oasGross":12546.126687121028,"oasClawback":0,"oasNet":12546.126687121028,"rrifMinimum":52968.40991319253,"registeredWithdrawals":52968.40991319253,"interest":82.6788943097028,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1644.1293793471566},"tax":8114.572716407977,"withdrawals":{"rrif":52968.40991319253},"contributions":{"tfsa":17346.356937433222}},"p2":{"income":{"employment":0,"pension":0,"cpp":18856.070251538586,"oasGross":11670.815522903282,"oasClawback":0,"oasNet":11670.815522903282,"rrifMinimum":26771.009237649152,"registeredWithdrawals":26771.009237649152,"interest":0.2471682708193098,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1078.2836565461294},"tax":8083.106427175062,"withdrawals":{"rrif":26771.009237649152},"contributions":{"tfsa":6495.40520125765}}}},{"year":2040,"ages":{"p1":76,"p2":74},"spending":104340.99933686414,"incomeTax":16685.01210283787,"cashBalance":5560.350453448055,"savings":2038506.10112512,"savingsStartYearDollars":1523883.0076221316,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":19829.77620980074,"oasGross":13107.492913772674,"oasClawback":0,"oasNet":13107.492913772674,"rrifMinimum":53879.48340989586,"registeredWithdrawals":53879.48340989586,"interest":84.33247219589684,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1678.6560963134468},"tax":8098.705378585156,"withdrawals":{"rrif":53879.48340989586},"contributions":{"tfsa":16570.078390557166}},"p2":{"income":{"employment":0,"pension":0,"cpp":19252.047726820892,"oasGross":11915.902648884248,"oasClawback":0,"oasNet":11915.902648884248,"rrifMinimum":27246.076953371074,"registeredWithdrawals":27246.076953371074,"interest":0.252111636235696,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1100.927613333598},"tax":8586.306724252714,"withdrawals":{"rrif":27246.076953371074},"contributions":{"tfsa":6388.153354276998}}}},{"year":2041,"ages":{"p1":77,"p2":75},"spending":106532.16032293827,"incomeTax":17113.940411626914,"cashBalance":13972.789153501366,"savings":2079423.23799639,"savingsStartYearDollars":1522498.10828998,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":20246.201510206556,"oasGross":13382.7502649619,"oasClawback":0,"oasNet":13382.7502649619,"rrifMinimum":54774.32516654363,"registeredWithdrawals":54774.32516654363,"interest":110.9498552000007,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1713.907874336029},"tax":7939.091589334914,"withdrawals":{"rrif":54774.32516654363},"contributions":{"tfsa":9500}},"p2":{"income":{"employment":0,"pension":0,"cpp":19656.34072908413,"oasGross":12571.674491327843,"oasClawback":0,"oasNet":12571.674491327843,"rrifMinimum":27725.063463879906,"registeredWithdrawals":27725.063463879906,"interest":0.2571538689604099,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1124.0470932136034},"tax":9174.848822292002,"withdrawals":{"rrif":27725.063463879906},"contributions":{"tfsa":6909.023200454409}}}},{"year":2042,"ages":{"p1":78,"p2":76},"spending":108769.33568971998,"incomeTax":17726.78457776756,"cashBalance":19726.778508986034,"savings":2121435.803129441,"savingsStartYearDollars":1521311.0532928952,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":20671.37174192089,"oasGross":13663.7880205261,"oasClawback":0,"oasNet":13663.7880205261,"rrifMinimum":55821.04849440202,"registeredWithdrawals":55821.04849440202,"interest":279.1934861236877,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1749.8999396970853},"tax":7749.006672661158,"withdrawals":{"rrif":55821.04849440202},"contributions":{"tfsa":10000}},"p2":{"income":{"employment":0,"pension":0,"cpp":20069.123884394892,"oasGross":13663.7880205261,"oasClawback":0,"oasNet":13663.7880205261,"rrifMinimum":28201.94337320237,"registeredWithdrawals":28201.94337320237,"interest":0.26229694633961814,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1147.652082171089},"tax":9977.777905106404,"withdrawals":{"rrif":28201.94337320237},"contributions":{"tfsa":10120.409695070171}}}},{"year":2043,"ages":{"p1":79,"p2":77},"spending":111053.4917392041,"incomeTax":18072.08851337912,"cashBalance":23763.87856351198,"savings":2164127.2215183605,"savingsStartYearDollars":1520005.5453892737,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":21105.470548501227,"oasGross":13950.727568957149,"oasClawback":0,"oasNet":13950.727568957149,"rrifMinimum":56718.97641171324,"registeredWithdrawals":56718.97641171324,"interest":394.2680272944543,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1786.6478384307238},"tax":7583.650093129432,"withdrawals":{"rrif":56718.97641171324},"contributions":{"tfsa":10000}},"p2":{"income":{"employment":0,"pension":0,"cpp":20490.575485967187,"oasGross":13950.727568957149,"oasClawback":0,"oasNet":13950.727568957149,"rrifMinimum":28670.327161461235,"registeredWithdrawals":28670.327161461235,"interest":0.2675428852664105,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1171.7527758966817},"tax":10488.438420249688,"withdrawals":{"rrif":28670.327161461235},"contributions":{"tfsa":12118.660008627769}}}},{"year":2044,"ages":{"p1":80,"p2":78},"spending":113385.61506572735,"incomeTax":18542.402851326708,"cashBalance":26819.00970333737,"savings":2207431.741319663,"savingsStartYearDollars":1518531.9206772798,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":21548.685430019752,"oasGross":14243.692847905246,"oasClawback":0,"oasNet":14243.692847905246,"rrifMinimum":57726.50904677612,"registeredWithdrawals":57726.50904677612,"interest":475.00467752726786,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1824.1674430377689},"tax":7412.563189226313,"withdrawals":{"rrif":57726.50904677612},"contributions":{"tfsa":10000}},"p2":{"income":{"employment":0,"pension":0,"cpp":20920.877571172496,"oasGross":14243.692847905246,"oasClawback":0,"oasNet":14243.692847905246,"rrifMinimum":29218.209771899375,"registeredWithdrawals":29218.209771899375,"interest":0.27289374297173874,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1196.359584190512},"tax":11129.839662100394,"withdrawals":{"rrif":29218.209771899375},"contributions":{"tfsa":13393.796030069005}}}},{"year":2045,"ages":{"p1":81,"p2":79},"spending":115766.71298210762,"incomeTax":18978.17530039708,"cashBalance":28739.753421244102,"savings":2251431.186953152,"savingsStartYearDollars":1516944.1030038367,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":22001.20782405016,"oasGross":14542.810397711251,"oasClawback":0,"oasNet":14542.810397711251,"rrifMinimum":58720.58395841974,"registeredWithdrawals":58720.58395841974,"interest":536.1018424489163,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1862.4749593415615},"tax":7234.083065528934,"withdrawals":{"rrif":58720.58395841974},"contributions":{"tfsa":10500}},"p2":{"income":{"employment":0,"pension":0,"cpp":21360.21600016711,"oasGross":14542.810397711251,"oasClawback":0,"oasNet":14542.810397711251,"rrifMinimum":29688.208938086205,"registeredWithdrawals":29688.208938086205,"interest":0.2783516178311735,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1221.4831354585126},"tax":11744.092234868149,"withdrawals":{"rrif":29688.208938086205},"contributions":{"tfsa":14226.585709801033}}}},{"year":2046,"ages":{"p1":82,"p2":80},"spending":118197.81395473189,"incomeTax":19415.250754495428,"cashBalance":30416.930651012954,"savings":2296174.528584874,"savingsStartYearDollars":1515270.098804142,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":22463.233188355214,"oasGross":14848.20941606319,"oasClawback":0,"oasNet":14848.20941606319,"rrifMinimum":59673.1112941569,"registeredWithdrawals":59673.1112941569,"interest":574.5111497746943,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1901.5869334877343},"tax":7040.853410929398,"withdrawals":{"rrif":59673.1112941569},"contributions":{"tfsa":10500}},"p2":{"income":{"employment":0,"pension":0,"cpp":21808.780536170623,"oasGross":14848.20941606319,"oasClawback":0,"oasNet":14848.20941606319,"rrifMinimum":30215.578105762335,"registeredWithdrawals":30215.578105762335,"interest":0.283918650187797,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1247.1342813031413},"tax":12374.39734356603,"withdrawals":{"rrif":30215.578105762335},"contributions":{"tfsa":14641.675086000178}}}},{"year":2047,"ages":{"p1":83,"p2":81},"spending":120679.96804778124,"incomeTax":19880.05172575113,"cashBalance":31493.13635601616,"savings":2341655.596348574,"savingsStartYearDollars":1513500.0403950375,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":22934.96108531067,"oasGross":15160.021813800517,"oasClawback":0,"oasNet":15160.021813800517,"rrifMinimum":60719.43397947763,"registeredWithdrawals":60719.43397947763,"interest":608.0490159970676,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1941.5202590909769},"tax":6880.290697955433,"withdrawals":{"rrif":60719.43397947763},"contributions":{"tfsa":11000}},"p2":{"income":{"employment":0,"pension":0,"cpp":22266.7649274302,"oasGross":15160.021813800517,"oasClawback":0,"oasNet":15160.021813800517,"rrifMinimum":30735.903145882257,"registeredWithdrawals":30735.903145882257,"interest":0.2895970231915529,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1273.324101210507},"tax":12999.7610277957,"withdrawals":{"rrif":30735.903145882257},"contributions":{"tfsa":14949.219900186465}}}},{"year":2048,"ages":{"p1":84,"p2":82},"spending":123214.24737678464,"incomeTax":20354.40046863689,"cashBalance":32631.00266273526,"savings":2387904.2482224926,"savingsStartYearDollars":1511647.6813901952,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":23416.595268102195,"oasGross":15478.382271890325,"oasClawback":0,"oasNet":15478.382271890325,"rrifMinimum":61723.02955831316,"registeredWithdrawals":61723.02955831316,"interest":629.5673381566678,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1982.292184531887},"tax":6739.052431743557,"withdrawals":{"rrif":61723.02955831316},"contributions":{"tfsa":11000}},"p2":{"income":{"employment":0,"pension":0,"cpp":22734.366990906234,"oasGross":15478.382271890325,"oasClawback":0,"oasNet":15478.382271890325,"rrifMinimum":31234.48108842714,"registeredWithdrawals":31234.48108842714,"interest":0.295388963655384,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1300.0639073359275},"tax":13615.348036893334,"withdrawals":{"rrif":31234.48108842714},"contributions":{"tfsa":14988.58602450906}}}},{"year":2049,"ages":{"p1":85,"p2":83},"spending":125801.7465716971,"incomeTax":20839.3102494194,"cashBalance":33311.82380940302,"savings":2434925.001555337,"savingsStartYearDollars":1509709.9626758716,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":23908.34376873234,"oasGross":15803.428299600018,"oasClawback":0,"oasNet":15803.428299600018,"rrifMinimum":62715.601259994255,"registeredWithdrawals":62715.601259994255,"interest":652.3187565117768,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2023.9203204070564},"tax":6562.672248385723,"withdrawals":{"rrif":62715.601259994255},"contributions":{"tfsa":11500}},"p2":{"income":{"employment":0,"pension":0,"cpp":23211.788697715263,"oasGross":15803.428299600018,"oasClawback":0,"oasNet":15803.428299600018,"rrifMinimum":31782.153991989027,"registeredWithdrawals":31782.153991989027,"interest":0.3012967429284916,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1327.365249389982},"tax":14276.638001033676,"withdrawals":{"rrif":31782.153991989027},"contributions":{"tfsa":15055.486403101357}}}},{"year":2050,"ages":{"p1":86,"p2":84},"spending":128443.58324970271,"incomeTax":20109.27906484194,"cashBalance":33978.060285591084,"savings":2483962.689069484,"savingsStartYearDollars":1508437.2830891742,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":24410.418987875717,"oasGross":16135.300293891618,"oasClawback":0,"oasNet":16135.300293891618,"rrifMinimum":63785.28969797052,"registeredWithdrawals":63785.28969797052,"interest":665.9291535102733,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2066.422647135604},"tax":10060.623769321892,"withdrawals":{"rrif":63785.28969797052},"contributions":{"tfsa":9974.102126964674}},"p2":{"income":{"employment":0,"pension":0,"cpp":23699.236260367285,"oasGross":16135.300293891618,"oasClawback":0,"oasNet":16135.300293891618,"rrifMinimum":32307.462400545843,"registeredWithdrawals":32307.462400545843,"interest":0.3073226777870615,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1355.2399196271715},"tax":10048.655295520048,"withdrawals":{"rrif":32307.462400545843},"contributions":{"tfsa":17946.04349303324}}}},{"year":2051,"ages":{"p1":87,"p2":85},"spending":131140.89849794647,"incomeTax":20402.317123135526,"cashBalance":34657.6214913029,"savings":2534080.7183253635,"savingsStartYearDollars":1507220.8463820573,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":24923.037786621106,"oasGross":16474.14160006334,"oasClawback":0,"oasNet":16474.14160006334,"rrifMinimum":64765.09675513521,"registeredWithdrawals":64765.09675513521,"interest":679.2477365804788,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2109.8175227254515},"tax":10216.83863194446,"withdrawals":{"rrif":64765.09675513521},"contributions":{"tfsa":10018.112698522104}},"p2":{"income":{"employment":0,"pension":0,"cpp":24196.920221834993,"oasGross":16474.14160006334,"oasClawback":0,"oasNet":16474.14160006334,"rrifMinimum":32827.000620905106,"registeredWithdrawals":32827.000620905106,"interest":0.31346913134280274,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1383.699957939342},"tax":10185.478491191066,"withdrawals":{"rrif":32827.000620905106},"contributions":{"tfsa":18099.010265018973}}}},{"year":2052,"ages":{"p1":88,"p2":86},"spending":133894.85736640333,"incomeTax":20711.029388802497,"cashBalance":35350.773921128966,"savings":2585292.6343226773,"savingsStartYearDollars":1506053.5515964276,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":25446.421580140144,"oasGross":16820.09857366467,"oasClawback":0,"oasNet":16820.09857366467,"rrifMinimum":65779.49575383858,"registeredWithdrawals":65779.49575383858,"interest":692.8326913120884,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2154.123690702686},"tax":10358.41425765409,"withdrawals":{"rrif":65779.49575383858},"contributions":{"tfsa":10085.151911846522}},"p2":{"income":{"employment":0,"pension":0,"cpp":24705.055546493524,"oasGross":16820.09857366467,"oasClawback":0,"oasNet":16820.09857366467,"rrifMinimum":33386.90377597572,"registeredWithdrawals":33386.90377597572,"interest":0.3197385139696588,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1412.7576570560682},"tax":10352.615131148405,"withdrawals":{"rrif":33386.90377597572},"contributions":{"tfsa":18267.035136724968}}}},{"year":2053,"ages":{"p1":89,"p2":87},"spending":136706.6493710978,"incomeTax":21015.46108299755,"cashBalance":36057.78939955154,"savings":2637636.7690742933,"savingsStartYearDollars":1504942.6559297345,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":25980.796433323085,"oasGross":17173.320643711624,"oasClawback":0,"oasNet":17173.320643711624,"rrifMinimum":66824.88326692487,"registeredWithdrawals":66824.88326692487,"interest":706.6893451383303,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2199.360288207442},"tax":10528.36965799464,"withdrawals":{"rrif":66824.88326692487},"contributions":{"tfsa":10153.79632188806}},"p2":{"income":{"employment":0,"pension":0,"cpp":25223.86171296989,"oasGross":17173.320643711624,"oasClawback":0,"oasNet":17173.320643711624,"rrifMinimum":33899.760644565285,"registeredWithdrawals":33899.760644565285,"interest":0.32613328424905197,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1442.4255678542454},"tax":10487.091425002907,"withdrawals":{"rrif":33899.760644565285},"contributions":{"tfsa":18400.036569222975}}}},{"year":2054,"ages":{"p1":90,"p2":88},"spending":139577.48900789084,"incomeTax":21318.81113943459,"cashBalance":38972.92841521632,"savings":2691148.9887357177,"savingsStartYearDollars":1503893.0891608102,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":26526.393158422867,"oasGross":17533.960377229567,"oasClawback":0,"oasNet":17533.960377229567,"rrifMinimum":67850.7820593291,"registeredWithdrawals":67850.7820593291,"interest":720.8231320410969,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2245.5468542597982},"tax":10671.824825954463,"withdrawals":{"rrif":67850.7820593291},"contributions":{"tfsa":10208.242280887467}},"p2":{"income":{"employment":0,"pension":0,"cpp":25753.562808942253,"oasGross":17533.960377229567,"oasClawback":0,"oasNet":17533.960377229567,"rrifMinimum":34430.723848158494,"registeredWithdrawals":34430.723848158494,"interest":0.3326559499340331,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1472.7165047791843},"tax":10646.986313480127,"withdrawals":{"rrif":34430.723848158494},"contributions":{"tfsa":16330.856973425216}}}},{"year":2055,"ages":{"p1":91,"p2":89},"spending":142508.61627705654,"incomeTax":21621.22217570152,"cashBalance":44196.88986330786,"savings":2745801.512636842,"savingsStartYearDollars":1502874.1670559244,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":27083.447414749746,"oasGross":17902.17354515139,"oasClawback":0,"oasNet":17902.17354515139,"rrifMinimum":68815.92452461788,"registeredWithdrawals":68815.92452461788,"interest":735.2395946819188,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2292.7033381992537},"tax":10823.547211882396,"withdrawals":{"rrif":68815.92452461788},"contributions":{"tfsa":11401.672582950969}},"p2":{"income":{"employment":0,"pension":0,"cpp":26294.38762793004,"oasGross":17902.17354515139,"oasClawback":0,"oasNet":17902.17354515139,"rrifMinimum":34977.907257895815,"registeredWithdrawals":34977.907257895815,"interest":44.21897362240744,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1503.643551379547},"tax":10797.674963819123,"withdrawals":{"rrif":34977.907257895815},"contributions":{"tfsa":13000}}}},{"year":2056,"ages":{"p1":92,"p2":90},"spending":145501.2972188747,"incomeTax":21927.5525568636,"cashBalance":47198.56564702787,"savings":2801555.723948562,"savingsStartYearDollars":1501851.5342806224,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":27652.19981045949,"oasGross":18278.119189599565,"oasClawback":0,"oasNet":18278.119189599565,"rrifMinimum":69766.97668784777,"registeredWithdrawals":69766.97668784777,"interest":749.9443865755571,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2340.850108301438},"tax":10971.84568140747,"withdrawals":{"rrif":69766.97668784777},"contributions":{"tfsa":13790.286640396123}},"p2":{"income":{"employment":0,"pension":0,"cpp":26846.56976811657,"oasGross":18278.119189599565,"oasClawback":0,"oasNet":18278.119189599565,"rrifMinimum":35514.88975696535,"registeredWithdrawals":35514.88975696535,"interest":133.99341069060003,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1535.2200659585174},"tax":10955.706875456131,"withdrawals":{"rrif":35514.88975696535},"contributions":{"tfsa":13000}}}},{"year":2057,"ages":{"p1":93,"p2":91},"spending":148556.82446047105,"incomeTax":22212.052748867096,"cashBalance":48677.97123854802,"savings":2858536.101280123,"savingsStartYearDollars":1500878.9849245718,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":28232.89600647913,"oasGross":18661.959692581157,"oasClawback":0,"oasNet":18661.959692581157,"rrifMinimum":70698.70762765655,"registeredWithdrawals":70698.70762765655,"interest":764.9432743070684,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2390.007960575768},"tax":11115.567128513449,"withdrawals":{"rrif":70698.70762765655},"contributions":{"tfsa":14881.630055829242}},"p2":{"income":{"employment":0,"pension":0,"cpp":27410.34773324701,"oasGross":18661.959692581157,"oasClawback":0,"oasNet":18661.959692581157,"rrifMinimum":36020.07079120198,"registeredWithdrawals":36020.07079120198,"interest":179.0280386334891,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1567.459687343646},"tax":11096.48562035365,"withdrawals":{"rrif":36020.07079120198},"contributions":{"tfsa":13500}}}},{"year":2058,"ages":{"p1":94,"p2":92},"spending":151676.51777414093,"incomeTax":22484.868049234043,"cashBalance":49946.73357204762,"savings":2916839.7534387247,"savingsStartYearDollars":1499991.5880651164,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":28825.786822615195,"oasGross":19053.860846125357,"oasClawback":0,"oasNet":19053.860846125357,"rrifMinimum":71619.08615838863,"registeredWithdrawals":71619.08615838863,"interest":780.2421397932098,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2440.1981277478585},"tax":11256.450028040435,"withdrawals":{"rrif":71619.08615838863},"contributions":{"tfsa":15099.847566326263}},"p2":{"income":{"employment":0,"pension":0,"cpp":27985.965035645197,"oasGross":19053.860846125357,"oasClawback":0,"oasNet":19053.860846125357,"rrifMinimum":36517.876589530126,"registeredWithdrawals":36517.876589530126,"interest":193.31728497775063,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1600.3763407778624},"tax":11228.41802119361,"withdrawals":{"rrif":36517.876589530126},"contributions":{"tfsa":13500}}}},{"year":2059,"ages":{"p1":95,"p2":93},"spending":154861.72464739787,"incomeTax":22719.391080375684,"cashBalance":50945.66824348857,"savings":2976562.192126964,"savingsStartYearDollars":1499220.3626462994,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":29431.12834589011,"oasGross":19453.991923893984,"oasClawback":0,"oasNet":19453.991923893984,"rrifMinimum":72383.2519138331,"registeredWithdrawals":72383.2519138331,"interest":795.8469825890741,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2491.442288430563},"tax":11362.751647653382,"withdrawals":{"rrif":72383.2519138331},"contributions":{"tfsa":15053.866883080833}},"p2":{"income":{"employment":0,"pension":0,"cpp":28573.670301393744,"oasGross":19453.991923893984,"oasClawback":0,"oasNet":19453.991923893984,"rrifMinimum":37005.56914967671,"registeredWithdrawals":37005.56914967671,"interest":203.08768885187837,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1633.9842439341974},"tax":11356.639432722302,"withdrawals":{"rrif":37005.56914967671},"contributions":{"tfsa":13666.620947727264}}}},{"year":2060,"ages":{"p1":96,"p2":94},"spending":158113.82086499323,"incomeTax":21325.63797183096,"cashBalance":51964.58160835834,"savings":3039761.8474365077,"savingsStartYearDollars":1499561.6626233994,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":30049.1820411538,"oasGross":19862.52575429576,"oasClawback":0,"oasNet":19862.52575429576,"rrifMinimum":65730.59197931734,"registeredWithdrawals":65730.59197931734,"interest":811.7639222408554,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2543.7625764876047},"tax":10676.330607748869,"withdrawals":{"rrif":65730.59197931734},"contributions":{"tfsa":8582.786965150706}},"p2":{"income":{"employment":0,"pension":0,"cpp":29173.717377723013,"oasGross":19862.52575429576,"oasClawback":0,"oasNet":19862.52575429576,"rrifMinimum":37487.31955934842,"registeredWithdrawals":37487.31955934842,"interest":207.14944262891595,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1668.297913056815},"tax":10649.307364082091,"withdrawals":{"rrif":37487.31955934842},"contributions":{"tfsa":14143.616664159184}}}},{"year":2061,"ages":{"p1":97,"p2":95},"spending":161434.21110315804,"incomeTax":19074.55733256586,"cashBalance":52006.7320701547,"savings":3107643.662719796,"savingsStartYearDollars":1501516.9587396225,"people":{"p1":{"income":{"employment":0,"pension":0,"cpp":30680.214864018024,"oasGross":20279.638795135965,"oasClawback":0,"oasNet":20279.638795135965,"rrifMinimum":55242.61872309747,"registeredWithdrawals":55242.61872309747,"interest":827.9992006856726,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":2597.181590593844},"tax":9544.24450690738,"withdrawals":{"rrif":55242.61872309747},"contributions":{}},"p2":{"income":{"employment":0,"pension":0,"cpp":29786.365442655188,"oasGross":20279.638795135965,"oasClawback":0,"oasNet":20279.638795135965,"rrifMinimum":37887.30408033637,"registeredWithdrawals":37887.30408033637,"interest":211.29243148149425,"eligibleDividends":0,"foreignDividends":0,"realizedCapitalGains":0,"otherTaxable":0,"otherNonTaxable":0,"cppPostRetirement":1703.332169231008},"tax":9530.31282565848,"withdrawals":{"rrif":37887.30408033637},"contributions":{"tfsa":14644.153435025888}}}}]}],"comparison":{"sentences":["2 inputs changed: Person 1 retirement age: 63 -> 67; Person 2 retirement age: 63 -> 67.","Estate after tax: $453,869 -> $2,948,562 (+$2,494,693). Lifetime income tax (while living): $409,934 -> $666,295 (+$256,361). Total tax including at death: $506,615 -> $825,377 (+$318,763).","First shortfall year: none in both.","The projections first differ in 2027; the largest difference that year is p1.income.employment ($0 -> $100,058)."],"inputs":{"changes":[{"path":"people.0.retirementAge","label":"Person 1 retirement age","before":63,"after":67,"change":"changed","text":"Person 1 retirement age: 63 -> 67"},{"path":"people.1.retirementAge","label":"Person 2 retirement age","before":63,"after":67,"change":"changed","text":"Person 2 retirement age: 63 -> 67"}],"total":2},"outcomes":{"rows":[{"metric":"estateAfterTax","label":"Estate after tax","before":453869,"after":2948562,"delta":2494693},{"metric":"estateBeforeTax","label":"Estate before tax","before":550549,"after":3107644,"delta":2557094},{"metric":"taxOnEstate","label":"Tax at death","before":96681,"after":159082,"delta":62401},{"metric":"lifetimeIncomeTax","label":"Lifetime income tax (while living)","before":409934,"after":666295,"delta":256361},{"metric":"totalTax","label":"Total tax including at death","before":506615,"after":825377,"delta":318763},{"metric":"totalOasClawback","label":"OAS clawback","before":0,"after":1580,"delta":1580},{"metric":"worstCashBalance","label":"Lowest cash balance","before":0,"after":0,"delta":0}],"firstShortfallYear":{"before":null,"after":null}},"firstDivergence":{"year":2027,"ages":{"p1":63,"p2":61},"note":"The projections first differ in 2027; the largest difference that year is p1.income.employment ($0 -> $100,058).","lines":[{"line":"p1.income.employment","before":0,"after":100058,"delta":100058},{"line":"household.totalAssets","before":1034713,"after":1118330,"delta":83617},{"line":"p1.taxableIncome","before":13262,"after":81692,"delta":68431},{"line":"household.cashBalance","before":40561,"after":66093,"delta":25532},{"line":"p1.contributions.rrsp","before":0,"after":17640,"delta":17640},{"line":"p1.tax.total","before":0,"after":14692,"delta":14692},{"line":"p2.taxableIncome","before":73385,"after":60425,"delta":-12960},{"line":"p2.contributions.rrsp","before":0,"after":12960,"delta":12960}]},"before":{"scenarioId":"sample-baseline","revision":1,"engineVersion":"a5245196fe9c440cac227184b300f58f54e073958c8bd49c259815cd391dec13","ratesYear":2026},"after":{"scenarioId":"sample-retire-at-67","revision":1,"engineVersion":"a5245196fe9c440cac227184b300f58f54e073958c8bd49c259815cd391dec13","ratesYear":2026},"conventions":"Differences are second minus first, nominal CAD.","disclaimer":"Projections and education, not personalized investment advice."}}