Another thing that it doesn't account for is your CPP payout being different than the one you enter on the Canada Pension Plan tab from your Statement of Contributions. If you ER, it's very likely that your payout will be lower than whatever appears on your last statement, due to the years not working and contributing to CPP. But if you are not planning to depend on CPP payments in retirement, it won't matter that much.