Build the scenario
All amounts are annual and in today's dollars.
Start with the fields you know. Leave unknown benefits or pensions at 0, then come back with official estimates from Retraite Quebec, Service Canada, or your pension statement.
Household
Set the ages, work income, retirement age, and how long the plan should last.
Goal
Choose the income target the plan must support after tax.
Sets the retirement target as a percent of current gross work income, then compares projected retirement income on your chosen tax basis to that target.
Savings and accounts
Enter the money already saved and what you expect to keep adding before retirement.
Main accounts
Other savings accounts
Add these only if you have locked-in pension money, taxable investments, a cash reserve, or non-registered contributions.
Income sources
Enter expected retirement income that does not come from withdrawals.
Builds rough RRQ/QPP and OAS estimates from contribution years, contribution level, residence years, and start age.
Estimated at start age: RRQ/QPP $10,643 | OAS $8,917
GIS, Allowance, and QPP supplement options
Most people can leave these as-is at first. Open this if you want to exclude income-tested benefits or working-after-QPP supplements.
Estimates GIS and Allowance with a simplified income phase-out. OAS is excluded from the income test; some work income is exempt.
Adds future QPP pension supplement income when paid work continues after RRQ/QPP has started, capped at the 2026 pensionable earnings ceiling.
QPP disability or survivor amounts
Leave these at 0 unless you already receive, expect, or want to stress-test a QPP disability or survivor pension.
Workplace pension, part-time work, or other income
Open this only for income outside public benefits and portfolio withdrawals.
Include only pensions you expect to receive.
Assumptions
These choices control how pensions grow and which account gets used first.
Pension keeps up with inflation, so the payment stays constant in today's-dollar buying power.
Uses RRSP/LIRA before public benefits start, then switches to the normal order. This can help bridge ages before RRQ/QPP and OAS.
Results
This scenario reaches the target through the planning age without a projected portfolio shortfall.
On track
What this means
The plan reaches your selected income target through the chosen planning age. The next useful test is a lower-return or higher-inflation scenario.
Strongest levers to test
- Retire later or reduce the target income.
- Add savings before retirement.
- Check whether RRQ/QPP, OAS, or pension estimates are too low.
Key decision numbers
Extra savings needed
$0
No extra savings are needed in the base scenario.
Depletion age
No depletion
First age where the plan cannot meet the target from benefits, pensions, work, and savings. No depletion is better.
Portfolio at end age
$50,463
Estimated savings left at the selected planning end age. A low number is not automatically bad if the income target is still met.
Minimum after-tax income
$66,500
Lowest income year in the projection using your selected before-tax or after-tax basis. This helps spot bridge years before benefits start or years with high tax.
Tax and benefit details
Target after-tax income
$66,500
The yearly target the plan tries to provide, using the before-tax or after-tax basis you selected.
Portfolio at retirement
$1,265,602
Estimated total of RRSP/LIRA, TFSA, non-registered savings, and cash when retirement starts.
Estimated lifetime tax
$827,714
Estimated federal and Quebec income tax plus OAS recovery tax across the projection. This is a planning estimate, not a tax return.
Estimated GIS
$140,434
Guaranteed Income Supplement. This is estimated as non-taxable income for low-income OAS recipients. RRSP withdrawals, RRQ/QPP, pensions, and work income can reduce it.
Average yearly income source
Average annual gross cash flow during retirement, before income tax and OAS recovery tax. It shows what is funding the plan.
Annual average
Projected TFSA withdrawals total $806,922. Projected taxable withdrawals total $991,769.
Visual check
Income sources by age
Stacked bars show where the money comes from each year before tax. Use the result cards and table for tax impact.
Age 62: RRQ/QPP $0, OAS $0, GIS/Allowance $0, RRSP/LIRA withdrawals $87,708, TFSA withdrawals $0, tax $21,208. Age 63: RRQ/QPP $0, OAS $0, GIS/Allowance $0, RRSP/LIRA withdrawals $87,708, TFSA withdrawals $0, tax $21,208. Age 64: RRQ/QPP $0, OAS $0, GIS/Allowance $0, RRSP/LIRA withdrawals $87,708, TFSA withdrawals $0, tax $21,208. Age 65: RRQ/QPP $10,643, OAS $8,917, GIS/Allowance $0, RRSP/LIRA withdrawals $68,148, TFSA withdrawals $0, tax $21,208. Age 66: RRQ/QPP $10,643, OAS $8,917, GIS/Allowance $0, RRSP/LIRA withdrawals $68,148, TFSA withdrawals $0, tax $21,208. Age 67: RRQ/QPP $10,643, OAS $8,917, GIS/Allowance $0, RRSP/LIRA withdrawals $68,148, TFSA withdrawals $0, tax $21,208
Scenario stress test
Each row shows whether the plan still works if that assumption changes, and how much extra saving would be needed before retirement.
Retire 5 years earlier: $23,407 extra annual savings. Retire 5 years later: $0 extra annual savings. Returns 2 points lower: $32,289 extra annual savings. Inflation 1 point higher: $0 extra annual savings. Delay RRQ/OAS to 70: $0 extra annual savings
Retire 5 years earlier
Needs more saving
Extra per year
$23,407
Pressure: 72%
Retire 5 years later
Still works
Extra per year
No extra savings needed
Pressure: 0%
Returns 2 points lower
Needs more saving
Extra per year
$32,289
Pressure: 100%
Inflation 1 point higher
Still works
Extra per year
No extra savings needed
Pressure: 0%
Delay RRQ/OAS to 70
Still works
Extra per year
No extra savings needed
Pressure: 0%
Scenario checks
| Scenario | Portfolio at end age | Depletion age | Extra savings needed |
|---|---|---|---|
| Retire 5 years earlier | $0 | 76 | $23,407 |
| Retire 5 years later | $983,998 | No depletion | $0 |
| Returns 2 points lower | $0 | 78 | $32,289 |
| Inflation 1 point higher | $50,463 | No depletion | $0 |
| Delay RRQ/OAS to 70 | $55,895 | No depletion | $0 |
First retirement years
| Age | After-tax income | Target | Work | RRQ/QPP | OAS | GIS/Allowance | Pension | Other benefits | Tax | RRSP/LIRA withdrawals | TFSA withdrawals | Other savings withdrawals | Portfolio |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | $66,500 | $66,500 | $0 | $0 | $0 | $0 | $0 | $0 | $21,208 | $87,708 | $0 | $0 | $1,177,894 |
| 63 | $66,500 | $66,500 | $0 | $0 | $0 | $0 | $0 | $0 | $21,208 | $87,708 | $0 | $0 | $1,125,523 |
| 64 | $66,500 | $66,500 | $0 | $0 | $0 | $0 | $0 | $0 | $21,208 | $87,708 | $0 | $0 | $1,071,581 |
| 65 | $66,500 | $66,500 | $0 | $10,643 | $8,917 | $0 | $0 | $0 | $21,208 | $68,148 | $0 | $0 | $1,035,581 |
| 66 | $66,500 | $66,500 | $0 | $10,643 | $8,917 | $0 | $0 | $0 | $21,208 | $68,148 | $0 | $0 | $998,500 |
| 67 | $66,500 | $66,500 | $0 | $10,643 | $8,917 | $0 | $0 | $0 | $21,208 | $68,148 | $0 | $0 | $960,307 |
| 68 | $66,500 | $66,500 | $0 | $10,643 | $8,917 | $0 | $0 | $0 | $21,208 | $68,148 | $0 | $0 | $920,968 |
| 69 | $66,500 | $66,500 | $0 | $10,643 | $8,917 | $0 | $0 | $0 | $21,208 | $68,148 | $0 | $0 | $880,449 |
Built-in assumptions: 2026 federal brackets, Quebec federal abatement of 16.5%, 2026 Quebec brackets, simplified basic personal amounts, 15% OAS recovery above the 2026 threshold of $95,323, April-June 2026 GIS/Allowance maximums, and a simplified QPP supplement at 0.66% of eligible earnings up to the 2026 ceiling of $85,000. Credits, pension splitting, special regimes, drug plan premiums, payroll contributions, and complex family situations are not modelled.