| Age | Year | Capital | Consumption | Earning | Saving from earning | Earning from investing | Ratio |
|---|---|---|---|---|---|---|---|
| 32 | 2025 | 2.5M | 84K | 120K | 0 | 0 | 0% |
| 33 | 2026 | 2.7M | 88K | 126K | 38K | 155K | 175% |
| 34 | 2027 | 2.9M | 93K | 132K | 40K | 166K | 179% |
| 35 | 2028 | 3.2M | 97K | 139K | 42K | 179K | 184% |
| 36 | 2029 | 3.4M | 102K | 146K | 44K | 192K | 188% |
| 37 | 2030 | 3.6M | 107K | 153K | 46K | 206K | 192% |
| 38 | 2031 | 3.9M | 113K | 161K | 48K | 222K | 197% |
| 39 | 2032 | 4.2M | 118K | 169K | 51K | 238K | 201% |
| 40 | 2033 | 4.5M | 124K | 177K | 53K | 255K | 206% |
| 41 | 2034 | 4.8M | 130K | 186K | 56K | 274K | 210% |
| 42 | 2035 | 5.2M | 137K | 195K | 59K | 294K | 215% |
| 43 | 2036 | 5.6M | 144K | 205K | 62K | 315K | 220% |
| 44 | 2037 | 6M | 151K | 216K | 65K | 338K | 224% |
| 45 | 2038 | 6.4M | 158K | 226K | 68K | 363K | 229% |
| 46 | 2039 | 6.9M | 166K | 238K | 71K | 389K | 234% |
| 47 | 2040 | 7.4M | 175K | 249K | 75K | 416K | 238% |
| 48 | 2041 | 7.9M | 183K | 262K | 79K | 446K | 243% |
| 49 | 2042 | 8.4M | 193K | 275K | 83K | 478K | 248% |
| 50 | 2043 | 9M | 202K | 289K | 87K | 512K | 253% |
| 51 | 2044 | 9.7M | 212K | 303K | 91K | 548K | 258% |
| 52 | 2045 | 10M | 223K | 318K | 96K | 586K | 263% |
| 53 | 2046 | 11M | 234K | 334K | 100K | 628K | 268% |
| 54 | 2047 | 12M | 246K | 351K | 105K | 672K | 273% |
| 55 | 2048 | 13M | 258K | 369K | 111K | 718K | 278% |
| 56 | 2049 | 14M | 271K | 387K | 116K | 769K | 284% |
| 57 | 2050 | 15M | 284K | 406K | 122K | 822K | 289% |
| 58 | 2051 | 16M | 299K | 427K | 128K | 879K | 294% |
| 59 | 2052 | 17M | 314K | 448K | 134K | 940K | 300% |
| 60 | 2053 | 18M | 329K | 470K | 141K | 1M | 305% |
| 61 | 2054 | 19M | 346K | 494K | 148K | 1.1M | 311% |