Basisszenario | Version 1.0 (Steuer 29 %, Beitrag 20 % fest) | BMQ [29.0, 29.0, 28.7, 29.0, 29.0] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 51.0, 52.0, 51.1] | Best [98.1, 95.7, 98.0, 95.7, 91.7] | Aut90 -8.3 | min 48.0 (2034) | Saldo90 177 (258) | minS 0.6 (2029)
Basisszenario | M1: 29 % bis 2060, dann bis 2070 auf 31 %    | BMQ [29.0, 29.0, 28.7, 29.2, 30.2] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 51.0, 52.1, 51.6] | Best [98.1, 95.7, 98.0, 96.0, 92.6] | Aut90 -7.3 | min 48.0 (2034) | Saldo90 169 (249) | minS 0.6 (2029)
Basisszenario | M3: 31 % ab 2030                             | BMQ [29.8, 30.4, 31.0, 31.0, 31.0] | B+K [21.9, 22.0, 21.7, 22.0, 22.0] | Ges [48.0, 48.0, 51.7, 53.3, 52.7] | Best [98.1, 97.3, 98.9, 97.5, 93.3] | Aut90 -6.6 | min 48.0 (2036) | Saldo90 164 (232) | minS 0.6 (2029)
Basisszenario | M4 = Paket 2026 (Version 1.1): Steuer 29 %, Beitrag 20 % bis 2060, dann bis 2070 auf 21 %| BMQ [29.0, 29.0, 28.7, 29.0, 29.0] | B+K [21.9, 22.0, 22.0, 22.7, 23.0] | Ges [48.0, 48.0, 51.0, 53.3, 53.0] | Best [98.1, 95.7, 98.0, 98.2, 95.0] | Aut90 -3.7 | min 48.0 (2034) | Saldo90 173 (253) | minS 0.6 (2029)
Basisszenario | M5: Steuer 29→31 % und Beitrag 20→21 % ab 2060 (bis 2070)| BMQ [29.0, 29.0, 28.7, 29.2, 30.2] | B+K [21.9, 22.0, 22.0, 22.6, 23.0] | Ges [48.0, 48.0, 51.0, 53.3, 53.4] | Best [98.1, 95.7, 98.0, 98.2, 95.9] | Aut90 -2.7 | min 48.0 (2034) | Saldo90 165 (244) | minS 0.6 (2029)
Basisszenario | Kommission 2026                              | BMQ [33.3, 34.8, 36.8, 38.1, 41.3] | B+K [21.5, 22.5, 22.6, 22.9, 23.7] | Ges [48.1, 48.2, 51.5, 53.6, 54.8] | Best [100.1, 101.4, 103.7, 103.8, 103.6] | Aut90 0.0 | min 48.0 (2034) | Saldo90 82 (109) | minS 0.2 (2030)
Basisszenario | Paket ohne Deckel/Automatik                  | BMQ [29.8, 30.4, 31.5, 32.1, 33.2] | B+K [21.9, 22.0, 21.7, 22.1, 23.0] | Ges [48.0, 48.0, 51.7, 54.0, 55.4] | Best [98.1, 97.3, 98.9, 98.8, 98.6] | Aut90 0.0 | min 48.0 (2036) | Saldo90 146 (208) | minS 0.6 (2029)
W1            | Version 1.0 (Steuer 29 %, Beitrag 20 % fest) | BMQ [29.0, 29.0, 28.5, 29.0, 29.0] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 49.3, 50.2, 48.7] | Best [98.0, 95.2, 96.4, 94.4, 89.7] | Aut90 -12.1 | min 47.6 (2044) | Saldo90 226 (335) | minS 1.4 (2029)
W1            | M1: 29 % bis 2060, dann bis 2070 auf 31 %    | BMQ [29.0, 29.0, 28.5, 29.1, 30.8] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 49.3, 50.2, 49.3] | Best [98.0, 95.2, 96.4, 94.4, 91.2] | Aut90 -10.6 | min 47.6 (2044) | Saldo90 215 (322) | minS 1.4 (2029)
W1            | M3: 31 % ab 2030                             | BMQ [29.8, 31.0, 31.0, 31.0, 31.0] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 50.6, 51.3, 49.7] | Best [98.0, 97.0, 98.8, 96.3, 91.3] | Aut90 -10.5 | min 48.0 (2033) | Saldo90 214 (310) | minS 1.4 (2029)
W1            | M4 = Paket 2026 (Version 1.1): Steuer 29 %, Beitrag 20 % bis 2060, dann bis 2070 auf 21 %| BMQ [29.0, 29.0, 28.5, 29.0, 29.0] | B+K [21.9, 22.0, 22.0, 23.0, 23.0] | Ges [48.0, 48.0, 49.3, 52.1, 50.4] | Best [98.0, 95.2, 96.4, 97.9, 93.0] | Aut90 -7.6 | min 47.6 (2044) | Saldo90 223 (330) | minS 1.4 (2029)
W1            | M5: Steuer 29→31 % und Beitrag 20→21 % ab 2060 (bis 2070)| BMQ [29.0, 29.0, 28.5, 29.1, 30.8] | B+K [21.9, 22.0, 22.0, 23.0, 23.0] | Ges [48.0, 48.0, 49.3, 52.1, 51.0] | Best [98.0, 95.2, 96.4, 97.9, 94.5] | Aut90 -6.2 | min 47.6 (2044) | Saldo90 212 (318) | minS 1.4 (2029)
W1            | Kommission 2026                              | BMQ [33.8, 36.0, 39.8, 42.2, 47.9] | B+K [21.6, 22.6, 23.0, 23.4, 24.2] | Ges [48.1, 48.0, 50.7, 52.6, 53.4] | Best [100.0, 101.5, 103.9, 103.8, 103.7] | Aut90 0.0 | min 48.0 (2032) | Saldo90 86 (115) | minS -1.1 (2030)
W1            | Paket ohne Deckel/Automatik                  | BMQ [29.8, 30.9, 32.5, 33.6, 35.6] | B+K [21.9, 22.1, 21.9, 22.4, 23.5] | Ges [48.0, 48.0, 51.0, 53.1, 54.1] | Best [98.0, 97.4, 99.7, 99.8, 100.1] | Aut90 0.0 | min 48.0 (2033) | Saldo90 182 (265) | minS 1.4 (2029)
Rendite 2 %   | Version 1.0 (Steuer 29 %, Beitrag 20 % fest) | BMQ [29.0, 29.0, 28.6, 29.0, 29.0] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 50.1, 50.1, 48.0] | Best [98.1, 95.7, 98.0, 95.7, 91.7] | Aut90 -8.3 | min 48.0 (2034) | Saldo90 175 (256) | minS 0.6 (2029)
Rendite 2 %   | M1: 29 % bis 2060, dann bis 2070 auf 31 %    | BMQ [29.0, 29.0, 28.6, 29.1, 30.1] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 50.1, 50.2, 48.4] | Best [98.1, 95.7, 98.0, 96.0, 92.6] | Aut90 -7.4 | min 48.0 (2034) | Saldo90 167 (247) | minS 0.6 (2029)
Rendite 2 %   | M3: 31 % ab 2030                             | BMQ [29.8, 30.4, 31.0, 31.0, 31.0] | B+K [21.9, 22.0, 21.7, 22.0, 22.0] | Ges [48.0, 48.0, 50.8, 51.3, 49.2] | Best [98.1, 97.3, 98.9, 97.5, 93.3] | Aut90 -6.6 | min 48.0 (2040) | Saldo90 162 (229) | minS 0.6 (2029)
Rendite 2 %   | M4 = Paket 2026 (Version 1.1): Steuer 29 %, Beitrag 20 % bis 2060, dann bis 2070 auf 21 %| BMQ [29.0, 29.0, 28.6, 29.0, 29.0] | B+K [21.9, 22.0, 22.0, 22.7, 23.0] | Ges [48.0, 48.0, 50.1, 51.4, 49.8] | Best [98.1, 95.7, 98.0, 98.1, 95.0] | Aut90 -3.7 | min 48.0 (2034) | Saldo90 171 (250) | minS 0.6 (2029)
Rendite 2 %   | M5: Steuer 29→31 % und Beitrag 20→21 % ab 2060 (bis 2070)| BMQ [29.0, 29.0, 28.6, 29.1, 30.1] | B+K [21.9, 22.0, 22.0, 22.7, 23.0] | Ges [48.0, 48.0, 50.1, 51.4, 50.2] | Best [98.1, 95.7, 98.0, 98.2, 95.9] | Aut90 -2.7 | min 48.0 (2034) | Saldo90 164 (242) | minS 0.6 (2029)
Rendite 2 %   | Kommission 2026                              | BMQ [33.3, 34.8, 36.8, 38.1, 41.3] | B+K [21.5, 22.5, 22.6, 22.9, 23.7] | Ges [48.1, 48.2, 50.6, 51.8, 51.7] | Best [100.1, 101.4, 103.7, 103.8, 103.6] | Aut90 0.0 | min 48.0 (2036) | Saldo90 81 (107) | minS 0.2 (2030)
Rendite 2 %   | Paket ohne Deckel/Automatik                  | BMQ [29.8, 30.4, 31.5, 32.1, 33.2] | B+K [21.9, 22.0, 21.7, 22.1, 23.0] | Ges [48.0, 48.0, 50.8, 52.0, 51.9] | Best [98.1, 97.3, 98.9, 98.8, 98.6] | Aut90 0.0 | min 48.0 (2040) | Saldo90 143 (205) | minS 0.6 (2029)
W1 + 2 %      | Version 1.0 (Steuer 29 %, Beitrag 20 % fest) | BMQ [29.0, 29.0, 28.5, 29.0, 29.0] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 48.3, 48.3, 45.6] | Best [98.0, 95.2, 96.1, 94.4, 89.7] | Aut90 -12.1 | min 45.6 (2090) | Saldo90 224 (333) | minS 1.4 (2029)
W1 + 2 %      | M1: 29 % bis 2060, dann bis 2070 auf 31 %    | BMQ [29.0, 29.0, 28.5, 29.0, 30.7] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 48.3, 48.3, 46.2] | Best [98.0, 95.2, 96.1, 94.4, 91.1] | Aut90 -10.7 | min 46.2 (2090) | Saldo90 213 (320) | minS 1.4 (2029)
W1 + 2 %      | M3: 31 % ab 2030                             | BMQ [29.8, 31.0, 31.0, 31.0, 31.0] | B+K [21.9, 22.0, 22.0, 22.0, 22.0] | Ges [48.0, 48.0, 49.6, 49.3, 46.4] | Best [98.0, 97.0, 98.8, 96.3, 91.3] | Aut90 -10.5 | min 46.4 (2090) | Saldo90 212 (308) | minS 1.4 (2029)
W1 + 2 %      | M4 = Paket 2026 (Version 1.1): Steuer 29 %, Beitrag 20 % bis 2060, dann bis 2070 auf 21 %| BMQ [29.0, 29.0, 28.5, 29.0, 29.0] | B+K [21.9, 22.0, 22.0, 23.0, 23.0] | Ges [48.0, 48.0, 48.3, 50.1, 47.3] | Best [98.0, 95.2, 96.1, 97.8, 93.0] | Aut90 -7.6 | min 47.3 (2090) | Saldo90 221 (328) | minS 1.4 (2029)
W1 + 2 %      | M5: Steuer 29→31 % und Beitrag 20→21 % ab 2060 (bis 2070)| BMQ [29.0, 29.0, 28.5, 29.0, 30.7] | B+K [21.9, 22.0, 22.0, 23.0, 23.0] | Ges [48.0, 48.0, 48.3, 50.1, 47.9] | Best [98.0, 95.2, 96.1, 97.8, 94.4] | Aut90 -6.2 | min 47.5 (2044) | Saldo90 210 (316) | minS 1.4 (2029)
W1 + 2 %      | Kommission 2026                              | BMQ [33.8, 36.0, 39.8, 42.0, 47.9] | B+K [21.6, 22.6, 23.0, 23.3, 24.2] | Ges [48.1, 48.0, 49.8, 50.7, 50.2] | Best [100.0, 101.5, 103.9, 103.9, 103.7] | Aut90 0.0 | min 48.0 (2032) | Saldo90 84 (113) | minS -1.1 (2030)
W1 + 2 %      | Paket ohne Deckel/Automatik                  | BMQ [29.8, 30.9, 32.5, 33.6, 35.6] | B+K [21.9, 22.1, 21.9, 22.4, 23.5] | Ges [48.0, 48.0, 50.1, 51.1, 50.7] | Best [98.0, 97.4, 99.7, 99.8, 100.1] | Aut90 0.0 | min 48.0 (2040) | Saldo90 179 (263) | minS 1.4 (2029)
