| Alter | Kapital am Jahresende (€) | Einkommen (jährl. €) | Ausgaben (jährl. €) | Netto (jährl. €) | Zinsen (jährl. €) | Vermögensänderung (jährl. €) |
|---|---|---|---|---|---|---|
| 25 | 120.000,00 | 39.996 | 24.996 | 15.000 | 5.000 | 20.000 |
| 26 | 141.000,00 | 39.996 | 24.996 | 15.000 | 6.000 | 21.000 |
| 27 | 163.050,00 | 39.996 | 24.996 | 15.000 | 7.050 | 22.050 |
| 28 | 186.202,50 | 39.996 | 24.996 | 15.000 | 8.153 | 23.153 |
| 29 | 210.512,63 | 39.996 | 24.996 | 15.000 | 9.310 | 24.310 |
| 30 | 236.038,26 | 39.996 | 24.996 | 15.000 | 10.526 | 25.526 |
| 31 | 262.840,17 | 39.996 | 24.996 | 15.000 | 11.802 | 26.802 |
| 32 | 290.982,18 | 39.996 | 24.996 | 15.000 | 13.142 | 28.142 |
| 33 | 320.531,29 | 39.996 | 24.996 | 15.000 | 14.549 | 29.549 |
| 34 | 351.557,85 | 39.996 | 24.996 | 15.000 | 16.027 | 31.027 |
| 35 | 384.135,74 | 39.996 | 24.996 | 15.000 | 17.578 | 32.578 |
| 36 | 418.342,53 | 39.996 | 24.996 | 15.000 | 19.207 | 34.207 |
| 37 | 454.259,66 | 39.996 | 24.996 | 15.000 | 20.917 | 35.917 |
| 38 | 491.972,64 | 39.996 | 24.996 | 15.000 | 22.713 | 37.713 |
| 39 | 531.571,27 | 39.996 | 24.996 | 15.000 | 24.599 | 39.599 |
| 40 | 573.149,84 | 39.996 | 24.996 | 15.000 | 26.579 | 41.579 |
| 41 | 616.807,33 | 39.996 | 24.996 | 15.000 | 28.657 | 43.657 |
| 42 | 662.647,69 | 39.996 | 24.996 | 15.000 | 30.840 | 45.840 |
| 43 | 710.780,08 | 39.996 | 24.996 | 15.000 | 33.132 | 48.132 |
| 44 | 761.319,08 | 39.996 | 24.996 | 15.000 | 35.539 | 50.539 |
| 45 | 814.385,04 | 39.996 | 24.996 | 15.000 | 38.066 | 53.066 |
| 46 | 870.104,29 | 39.996 | 24.996 | 15.000 | 40.719 | 55.719 |
| 47 | 928.609,50 | 39.996 | 24.996 | 15.000 | 43.505 | 58.505 |
| 48 | 990.039,98 | 39.996 | 24.996 | 15.000 | 46.430 | 61.430 |
| 49 | 1.054.541,98 | 39.996 | 24.996 | 15.000 | 49.502 | 64.502 |
| 50 | 1.122.269,08 | 39.996 | 24.996 | 15.000 | 52.727 | 67.727 |
| 51 | 1.193.382,53 | 39.996 | 24.996 | 15.000 | 56.113 | 71.113 |
| 52 | 1.268.051,66 | 39.996 | 24.996 | 15.000 | 59.669 | 74.669 |
| 53 | 1.346.454,24 | 39.996 | 24.996 | 15.000 | 63.403 | 78.403 |
| 54 | 1.428.776,95 | 39.996 | 24.996 | 15.000 | 67.323 | 82.323 |
| 55 | 1.515.215,80 | 39.996 | 24.996 | 15.000 | 71.439 | 86.439 |
| 56 | 1.605.976,59 | 39.996 | 24.996 | 15.000 | 75.761 | 90.761 |
| 57 | 1.701.275,42 | 39.996 | 24.996 | 15.000 | 80.299 | 95.299 |
| 58 | 1.801.339,19 | 39.996 | 24.996 | 15.000 | 85.064 | 100.064 |
| 59 | 1.906.406,15 | 39.996 | 24.996 | 15.000 | 90.067 | 105.067 |
| 60 | 2.016.726,45 | 39.996 | 24.996 | 15.000 | 95.320 | 110.320 |
| 61 | 2.132.562,78 | 39.996 | 24.996 | 15.000 | 100.836 | 115.836 |
| 62 | 2.254.190,92 | 39.996 | 24.996 | 15.000 | 106.628 | 121.628 |
| 63 | 2.381.900,46 | 39.996 | 24.996 | 15.000 | 112.710 | 127.710 |
| 64 | 2.515.995,48 | 39.996 | 24.996 | 15.000 | 119.095 | 134.095 |
| 65 | 2.656.795,26 | 39.996 | 24.996 | 15.000 | 125.800 | 140.800 |
| 66 | 2.784.631,02 | 19.992 | 24.996 | -5.004 | 132.840 | 127.836 |
| 67 | 2.918.858,57 | 19.992 | 24.996 | -5.004 | 139.232 | 134.228 |
| 68 | 3.059.797,50 | 19.992 | 24.996 | -5.004 | 145.943 | 140.939 |
| 69 | 3.207.783,38 | 19.992 | 24.996 | -5.004 | 152.990 | 147.986 |
| 70 | 3.363.168,55 | 19.992 | 24.996 | -5.004 | 160.389 | 155.385 |
| 71 | 3.526.322,97 | 19.992 | 24.996 | -5.004 | 168.158 | 163.154 |
| 72 | 3.697.635,12 | 19.992 | 24.996 | -5.004 | 176.316 | 171.312 |
| 73 | 3.877.512,88 | 19.992 | 24.996 | -5.004 | 184.882 | 179.878 |
| 74 | 4.066.384,52 | 19.992 | 24.996 | -5.004 | 193.876 | 188.872 |
| 75 | 4.264.699,75 | 19.992 | 24.996 | -5.004 | 203.319 | 198.315 |
| 76 | 4.467.926,74 | 19.992 | 30.000 | -10.008 | 213.235 | 203.227 |
| 77 | 4.681.315,07 | 19.992 | 30.000 | -10.008 | 223.396 | 213.388 |
| 78 | 4.905.372,83 | 19.992 | 30.000 | -10.008 | 234.066 | 224.058 |
| 79 | 5.140.633,47 | 19.992 | 30.000 | -10.008 | 245.269 | 235.261 |
| 80 | 5.387.657,14 | 19.992 | 30.000 | -10.008 | 257.032 | 247.024 |
| 81 | 5.647.032,00 | 19.992 | 30.000 | -10.008 | 269.383 | 259.375 |
| 82 | 5.919.375,60 | 19.992 | 30.000 | -10.008 | 282.352 | 272.344 |
| 83 | 6.205.336,38 | 19.992 | 30.000 | -10.008 | 295.969 | 285.961 |
| 84 | 6.505.595,20 | 19.992 | 30.000 | -10.008 | 310.267 | 300.259 |
| 85 | 6.820.866,96 | 19.992 | 30.000 | -10.008 | 325.280 | 315.272 |
| 86 | 7.151.902,30 | 19.992 | 30.000 | -10.008 | 341.043 | 331.035 |
| 87 | 7.499.489,42 | 19.992 | 30.000 | -10.008 | 357.595 | 347.587 |
| 88 | 7.864.455,89 | 19.992 | 30.000 | -10.008 | 374.974 | 364.966 |
| 89 | 8.247.670,68 | 19.992 | 30.000 | -10.008 | 393.223 | 383.215 |
| 90 | 8.650.046,22 | 19.992 | 30.000 | -10.008 | 412.384 | 402.376 |