Saved scenario comparison

Compare scenarios at a glance.

Select up to four saved Income Planner scenarios. Headline values and deltas all come from the same calculation engine.

Create or edit scenario

Choose scenarios

Select 1–4 scenarios. Filtering does not remove scenarios already selected.

Show

1/4 selected
Only one saved scenario exists. Duplicate or create another scenario to expose meaningful side-by-side differences.

Headline comparison

Key results versus baseline

Deltas show direction only, not a recommendation.

Metric

Scenario (copy)

LFP

Baseline
Plan1 issue
Gross revenue

$685,524

Baseline
Overhead + clinic

$75,000

Baseline
Household take-home

$175,840

Baseline
Retained in corporation

$313,253

Baseline
Work hours / week

62.0 hrs

Baseline
Revenue / work hour

$230

Baseline

Scenario (copy)

Overhead capped at $75,000 (calculated $154,243 at 22.5%).

Detailed comparison

Use the rows relevant to the decision you are modelling. No overall score is applied.

MetricScenario (copy)
Scenario context
Scenario modePlan
ProvinceBritish Columbia
Payment programLFP
Workload
Clinical days / week5.0
Patients / clinical day40
Total work hours / week62.0
Revenue & clinic costs
Gross clinical revenue$685,524
Overhead$75,000
Clinic fees$0
Pre-tax corporate profit$351,970
Gross revenue / total work hour$230
Tax & cash flow
Corporate income tax$38,717
Personal income tax$65,932
Employee CPP/EI/QPIP$8,228
Household take-home$175,840
Retained corporate cash$313,253
Income-tax rate15.3%
Income tax + employee payroll rate16.5%
This workspace compares saved Income Planner outputs only. Housing, investment-return and retirement assumptions remain separate so the same dollars are not double-counted.