| | | | | | | | | | | | | | | | . | | | Person #1 | | | | Spouse | | | | | | | | | . | Year | Person #1 Age | Company Pension | CPP | OAS | RSP | Company Pension | CPP | OAS | RSP | Total Income | Income Required | Personal Saving Makeup | | | . | 2023 | 45 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2024 | 46 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2025 | 47 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2026 | 48 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2027 | 49 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2028 | 50 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2029 | 51 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2030 | 52 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2031 | 53 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2032 | 54 | $0 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $6,270 | $26,950 | $20,680 | | | . | 2033 | 55 | $13,154 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $19,424 | $26,950 | $7,526 | | | . | 2034 | 56 | $13,154 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $19,424 | $26,950 | $7,526 | | | . | 2035 | 57 | $13,154 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $19,424 | $26,950 | $7,526 | | | . | 2036 | 58 | $13,154 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $19,424 | $26,950 | $7,526 | | | . | 2037 | 59 | $13,154 | $0 | $0 | $6,270 | $0 | $0 | $0 | $0 | $19,424 | $26,950 | $7,526 | | | . | 2038 | 60 | $13,154 | $7,100 | $0 | $6,270 | $0 | $1,200 | $0 | $0 | $27,724 | $26,950 | | | | . | 2039 | 61 | $13,154 | $7,100 | $0 | $6,270 | $0 | $1,200 | $0 | $0 | $27,724 | $26,950 | | | | . | 2040 | 62 | $13,154 | $7,100 | $0 | $6,270 | $0 | $1,200 | $0 | $0 | $27,724 | $26,950 | | | |
|
| | | | | | | | | | | | | | | | . | 2041 | 63 | $13,154 | $7,100 | $0 | $6,270 | $0 | $1,200 | $0 | $0 | $27,724 | $26,950 | | | | . | 2042 | 64 | $13,154 | $7,100 | $0 | $6,270 | $0 | $1,200 | $0 | $0 | $27,724 | $26,950 | | | | . | 2043 | 65 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2044 | 66 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2045 | 67 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2046 | 68 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2047 | 69 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2048 | 70 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2049 | 71 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2050 | 72 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2051 | 73 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2052 | 74 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2053 | 75 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2054 | 76 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2055 | 77 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2056 | 78 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2057 | 79 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2058 | 80 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2059 | 81 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2060 | 82 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | |
|
| | | | | | | | | | | | | | | | . | 2061 | 83 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2062 | 84 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | 2063 | 85 | $13,154 | $7,100 | $5,900 | | $0 | $1,200 | $5,900 | | $33,254 | $26,950 | | | | . | | | | | | | | | | | | TOTAL REQUIRED | $244,430 | | |
|