Updated to version 2.7 on March 24th, 2017.
In this version I have updated the tax tables to include the 2017 federal and provincial tax brackets and rates. There was nothing in the March 22nd budget that affected the calculations.
Download new version here.
A complete list of upgrades by version is included in the Instructions sheet in the workbook.
The picture below shows the main page of the spreadsheet which contains all the inputs you need (in yellow) and provides a cash flow forecast and how the savings accounts increase and decline.
I hope you find the tool useful and I am always willing to hear of suggestions to improve it.