Beruflich Dokumente
Kultur Dokumente
15%
Monthly Investment
10,417
Annual Investment
125,000
ABUNDANCE PLUS
YEAR
AGE
INVESTMENT
ANNUAL GAIN
32
50,000
33
75,000
7,500
34
87,500
19,875
35
125,000
35,981
36
125,000
60,128
37
125,000
87,898
38
125,000
119,832
39
125,000
156,557
40
125,000
198,791
41
125,000
247,359
10
42
125,000
303,213
11
43
125,000
367,445
12
44
125,000
441,312
13
45
125,000
526,259
14
46
125,000
623,948
15
47
125,000
736,290
16
48
125,000
865,483
17
49
125,000
1,014,056
18
50
125,000
1,184,914
19
51
125,000
1,381,402
20
52
125,000
1,607,362
21
53
125,000
1,867,216
22
54
125,000
2,166,048
MONEY TREE
BALANCE
50,000
132,500
239,875
400,856
585,985
798,882
1,043,715
1,325,272
1,649,063
2,021,422
2,449,635
2,942,081
3,508,393
4,159,652
4,908,600
5,769,890
6,760,373
7,899,429
9,209,343
10,715,745
12,448,107
14,440,323
16,731,371
INVESTMENT
121,250
ANNUAL GAIN
-
121,250
18,188
121,250
39,103
121,250
63,156
121,250
90,817
121,250
122,627
121,250
159,209
121,250
201,277
121,250
249,657
121,250
305,293
121,250
369,274
121,250
442,852
121,250
527,468
121,250
624,775
121,250
736,679
121,250
865,369
121,250
1,013,362
121,250
1,183,553
121,250
1,379,274
121,250
1,604,352
121,250
1,863,193
121,250
2,160,859
121,250
2,503,175
BALANCE
121,250
260,688
421,041
605,447
817,514
1,061,391
1,341,849
1,664,377
2,035,283
2,461,826
2,952,350
3,516,452
4,165,170
4,911,195
5,769,125
6,755,744
7,890,355
9,195,158
10,695,682
12,421,284
14,405,727
16,687,836
19,312,262
23
55
125,000
2,509,706
24
56
125,000
2,904,911
25
57
125,000
3,359,398
26
58
125,000
3,882,058
27
59
125,000
4,483,117
28
60
125,000
5,174,334
29
61
125,000
5,969,234
30
62
125,000
6,883,369
31
63
125,000
7,934,625
32
64
125,000
9,143,569
33
65
125,000
10,533,854
34
66
125,000
12,132,682
35
67
125,000
13,971,334
36
68
125,000
16,085,784
37
69
125,000
18,517,402
38
70
125,000
21,313,762
39
71
125,000
24,529,577
40
72
125,000
28,227,763
41
73
125,000
32,480,678
42
74
125,000
37,371,529
43
75
125,000
42,996,009
44
76
125,000
49,464,160
45
77
125,000
56,902,534
46
78
125,000
65,456,664
47
79
125,000
75,293,913
48
80
125,000
86,606,750
49
81
125,000
99,616,513
50
82
125,000
6,212,500
114,577,740
19,366,077
22,395,988
25,880,386
29,887,444
34,495,561
39,794,895
45,889,129
52,897,499
60,957,124
70,225,692
80,884,546
93,142,228
107,238,562
123,449,346
142,091,748
163,530,510
188,185,087
216,537,850
249,143,528
286,640,057
329,761,065
379,350,225
436,377,759
501,959,423
577,378,336
664,110,086
763,851,599
878,554,339
121,250
2,896,839
121,250
3,349,553
121,250
3,870,173
121,250
4,468,886
121,250
5,157,407
121,250
5,949,205
121,250
6,859,774
121,250
7,906,927
121,250
9,111,154
121,250
10,496,015
121,250
12,088,604
121,250
13,920,082
121,250
16,026,282
121,250
18,448,412
121,250
21,233,861
121,250
24,437,128
121,250
28,120,885
121,250
32,357,205
121,250
37,228,973
121,250
42,831,507
121,250
49,274,420
121,250
56,683,771
121,250
65,204,524
121,250
75,003,390
121,250
86,272,086
121,250
99,231,086
121,250
114,133,937
121,250
6,183,750
131,272,215
22,330,351
25,801,153
29,792,576
34,382,713
39,661,370
45,731,825
52,712,849
60,741,026
69,973,430
80,590,695
92,800,549
106,841,881
122,989,414
141,559,076
162,914,187
187,472,565
215,714,700
248,193,155
285,543,378
328,496,135
377,891,805
434,696,826
500,022,600
575,147,240
661,540,576
760,892,912
875,148,099
1,006,541,563
6,375,000
6,375,000
MONEY MULTIPLIER
INVESTMENT
112,500
ANNUAL GAIN
-
112,500
16,875
112,500
36,281
125,000
58,598
125,000
86,138
125,000
117,809
125,000
154,230
125,000
196,115
125,000
244,282
125,000
299,674
116,250
363,375
116,250
435,319
116,250
518,055
116,250
613,200
116,250
722,618
116,250
848,448
116,250
993,153
116,250
1,159,563
116,250
1,350,935
116,250
1,571,013
116,250
1,824,103
116,250
2,115,156
116,250
2,449,866
BALANCE
112,500
241,875
390,656
574,255
785,393
1,028,202
1,307,432
1,628,547
1,997,829
2,422,503
2,902,129
3,453,698
4,088,003
4,817,453
5,656,321
6,621,019
7,730,422
9,006,236
10,473,421
12,160,684
14,101,037
16,332,442
18,898,559
116,250
2,834,784
116,250
3,277,439
116,250
3,786,492
116,250
4,371,904
116,250
5,045,127
116,250
5,819,333
116,250
6,709,671
116,250
7,733,559
116,250
8,911,030
116,250
10,265,122
116,250
11,822,328
116,250
13,613,114
116,250
15,672,519
116,250
18,040,834
116,250
20,764,397
116,250
23,896,494
116,250
27,498,405
116,250
31,640,604
116,250
36,404,132
116,250
41,882,189
116,250
48,181,955
116,250
55,426,686
116,250
63,758,126
116,250
73,339,283
116,250
84,357,612
116,250
97,028,692
116,250
111,600,433
116,250
5,978,750
128,357,936
21,849,592
25,243,281
29,146,024
33,634,177
38,795,554
44,731,137
51,557,057
59,406,866
68,434,146
78,815,517
90,754,095
104,483,459
120,272,228
138,429,313
159,309,959
183,322,703
210,937,359
242,694,213
279,214,594
321,213,034
369,511,239
425,054,175
488,928,551
562,384,083
646,857,946
744,002,888
855,719,571
984,193,756
6,375,000
15%
Monthly Investment
10,417
Annual Investment
125,000
ABUNDANCE PLUS
YEAR
AGE
INVESTMENT
ANNUAL GAIN
32
50,000
33
75,000
7,500
34
87,500
19,875
35
125,000
35,981
36
125,000
60,128
37
125,000
87,898
38
125,000
119,832
39
125,000
156,557
40
125,000
198,791
41
125,000
247,359
10
42
303,213
11
43
348,695
12
44
401,000
13
45
461,150
14
46
530,322
15
47
609,870
16
48
701,351
17
49
806,553
18
50
927,536
19
51
1,066,667
20
52
1,226,667
21
53
1,410,667
22
54
1,622,267
MONEY TREE
BALANCE
50,000
132,500
239,875
400,856
585,985
798,882
1,043,715
1,325,272
1,649,063
2,021,422
2,324,635
2,673,331
3,074,330
3,535,480
4,065,802
4,675,672
5,377,023
6,183,577
7,111,113
8,177,780
9,404,447
10,815,114
12,437,381
INVESTMENT
121,250
ANNUAL GAIN
18,188
20,916
24,053
27,661
31,810
36,582
42,069
48,379
55,636
63,981
73,579
84,615
97,308
111,904
128,689
147,993
170,192
195,720
225,079
258,840
297,666
342,316
MONEY MU
BALANCE
121,250
139,438
160,353
184,406
212,067
243,877
280,459
322,527
370,907
426,543
490,524
564,102
648,718
746,025
857,929
986,619
1,134,612
1,304,803
1,500,524
1,725,602
1,984,443
2,282,109
2,624,425
INVESTMENT
112,500
112,500
112,500
125,000
125,000
125,000
125,000
125,000
125,000
125,000
23
55
1,865,607
24
56
2,145,448
25
57
2,467,266
26
58
2,837,355
27
59
3,262,959
28
60
3,752,402
29
61
4,315,263
30
62
4,962,552
31
63
5,706,935
32
64
6,562,975
33
65
7,547,422
34
66
8,679,535
35
67
9,981,465
36
68
11,478,685
37
69
13,200,488
38
70
15,180,561
39
71
17,457,645
40
72
20,076,292
41
73
23,087,735
42
74
26,550,896
43
75
30,533,530
44
76
35,113,559
45
77
40,380,593
46
78
46,437,682
47
79
53,403,335
48
80
61,413,835
49
81
70,625,910
50
82
81,219,797
14,302,988
16,448,437
18,915,702
21,753,058
25,016,016
28,768,419
33,083,682
38,046,234
43,753,169
50,316,144
57,863,566
66,543,101
76,524,566
88,003,251
101,203,738
116,384,299
133,841,944
153,918,235
177,005,971
203,556,866
234,090,396
269,203,955
309,584,549
356,022,231
409,425,566
470,839,401
541,465,311
622,685,107
393,664
452,713
520,620
598,713
688,520
791,799
910,568
1,047,154
1,204,227
1,384,861
1,592,590
1,831,478
2,106,200
2,422,130
2,785,449
3,203,267
3,683,757
4,236,320
4,871,768
5,602,533
6,442,914
7,409,351
8,520,753
9,798,866
11,268,696
12,959,000
14,902,850
17,138,278
3,018,089
3,470,803
3,991,423
4,590,136
5,278,657
6,070,455
6,981,024
8,028,177
9,232,404
10,617,265
12,209,854
14,041,332
16,147,532
18,569,662
21,355,111
24,558,378
28,242,135
32,478,455
37,350,223
42,952,757
49,395,670
56,805,021
65,325,774
75,124,640
86,393,336
99,352,336
114,255,187
131,393,465
MONEY MULTIPLIER
ANNUAL GAIN
16,875
36,281
58,598
86,138
117,809
154,230
196,115
244,282
299,674
363,375
417,882
480,564
552,649
635,546
730,878
840,510
966,586
1,111,574
1,278,310
1,470,057
1,690,565
1,944,150
BALANCE
112,500
241,875
390,656
574,255
785,393
1,028,202
1,307,432
1,628,547
1,997,829
2,422,503
2,785,879
3,203,761
3,684,325
4,236,973
4,872,519
5,603,397
6,443,907
7,410,493
8,522,067
9,800,377
11,270,433
12,960,998
14,905,148
2,235,772
2,571,138
2,956,809
3,400,330
3,910,380
4,496,937
5,171,477
5,947,199
6,839,278
7,865,170
9,044,946
10,401,688
11,961,941
13,756,232
15,819,667
18,192,617
20,921,509
24,059,735
27,668,696
31,819,000
36,591,850
42,080,627
48,392,722
55,651,630
63,999,374
73,599,280
84,639,173
97,335,048
17,140,921
19,712,059
22,668,867
26,069,197
29,979,577
34,476,514
39,647,991
45,595,189
52,434,468
60,299,638
69,344,584
79,746,271
91,708,212
105,464,444
121,284,110
139,476,727
160,398,236
184,457,971
212,126,666
243,945,666
280,537,516
322,618,144
371,010,865
426,662,495
490,661,870
564,261,150
648,900,323
746,235,371
15%
Monthly Investment
10,417
Annual Investment
125,000
ABUNDANCE PLUS
YEAR
AGE
INVESTMENT
ANNUAL GAIN
32
50,000
33
75,000
7,500
34
87,500
19,875
35
125,000
35,981
36
125,000
60,128
37
125,000
87,898
38
125,000
119,832
39
125,000
156,557
40
125,000
198,791
41
125,000
247,359
10
42
303,213
11
43
348,695
12
44
401,000
13
45
461,150
14
46
530,322
15
47
609,870
16
48
701,351
17
49
806,553
18
50
927,536
19
51
1,066,667
20
52
1,226,667
21
53
1,410,667
MONEY TREE
BALANCE
50,000
132,500
239,875
400,856
585,985
798,882
1,043,715
1,325,272
1,649,063
2,021,422
2,324,635
2,673,331
3,074,330
3,535,480
4,065,802
4,675,672
5,377,023
6,183,577
7,111,113
8,177,780
9,404,447
10,815,114
INVESTMENT
121,250
ANNUAL GAIN
-
121,250
18,188
121,250
39,103
121,250
63,156
121,250
90,817
121,250
122,627
121,250
159,209
201,277
231,469
266,189
306,118
352,035
404,841
465,567
535,402
615,712
708,069
814,279
936,421
1,076,884
1,238,417
1,424,180
BALANCE
121,250
260,688
421,041
605,447
817,514
1,061,391
1,341,849
1,543,127
1,774,596
2,040,785
2,346,903
2,698,938
3,103,779
3,569,346
4,104,748
4,720,460
5,428,529
6,242,809
7,179,230
8,256,114
9,494,532
10,918,711
22
54
1,622,267
23
55
1,865,607
24
56
2,145,448
25
57
2,467,266
26
58
2,837,355
27
59
3,262,959
28
60
3,752,402
29
61
4,315,263
30
62
4,962,552
31
63
5,706,935
32
64
6,562,975
33
65
7,547,422
34
66
8,679,535
35
67
9,981,465
36
68
11,478,685
37
69
13,200,488
38
70
15,180,561
39
71
17,457,645
40
72
20,076,292
41
73
23,087,735
42
74
26,550,896
43
75
30,533,530
44
76
35,113,559
45
77
40,380,593
46
78
46,437,682
47
79
53,403,335
48
80
61,413,835
49
81
70,625,910
12,437,381
14,302,988
16,448,437
18,915,702
21,753,058
25,016,016
28,768,419
33,083,682
38,046,234
43,753,169
50,316,144
57,863,566
66,543,101
76,524,566
88,003,251
101,203,738
116,384,299
133,841,944
153,918,235
177,005,971
203,556,866
234,090,396
269,203,955
309,584,549
356,022,231
409,425,566
470,839,401
541,465,311
1,637,807
1,883,478
2,165,999
2,490,899
2,864,534
3,294,214
3,788,346
4,356,598
5,010,088
5,761,601
6,625,842
7,619,718
8,762,675
10,077,077
11,588,638
13,326,934
15,325,974
17,624,870
20,268,601
23,308,891
26,805,224
30,826,008
35,449,909
40,767,396
46,882,505
53,914,881
62,002,113
71,302,430
12,556,518
14,439,996
16,605,995
19,096,894
21,961,428
25,255,643
29,043,989
33,400,587
38,410,676
44,172,277
50,798,118
58,417,836
67,180,512
77,257,588
88,846,227
102,173,161
117,499,135
135,124,005
155,392,606
178,701,497
205,506,721
236,332,729
271,782,639
312,550,035
359,432,540
413,347,421
475,349,534
546,651,964
50
82
81,219,797
622,685,107
81,997,795
628,649,758
MONEY MULTIPLIER
INVESTMENT
112,500
ANNUAL GAIN
-
112,500
16,875
112,500
36,281
125,000
58,598
125,000
86,138
125,000
117,809
125,000
154,230
125,000
196,115
125,000
244,282
125,000
299,674
363,375
417,882
480,564
552,649
635,546
730,878
840,510
966,586
1,111,574
1,278,310
1,470,057
1,690,565
BALANCE
112,500
241,875
390,656
574,255
785,393
1,028,202
1,307,432
1,628,547
1,997,829
2,422,503
2,785,879
3,203,761
3,684,325
4,236,973
4,872,519
5,603,397
6,443,907
7,410,493
8,522,067
9,800,377
11,270,433
12,960,998
1,944,150
2,235,772
2,571,138
2,956,809
3,400,330
3,910,380
4,496,937
5,171,477
5,947,199
6,839,278
7,865,170
9,044,946
10,401,688
11,961,941
13,756,232
15,819,667
18,192,617
20,921,509
24,059,735
27,668,696
31,819,000
36,591,850
42,080,627
48,392,722
55,651,630
63,999,374
73,599,280
84,639,173
14,905,148
17,140,921
19,712,059
22,668,867
26,069,197
29,979,577
34,476,514
39,647,991
45,595,189
52,434,468
60,299,638
69,344,584
79,746,271
91,708,212
105,464,444
121,284,110
139,476,727
160,398,236
184,457,971
212,126,666
243,945,666
280,537,516
322,618,144
371,010,865
426,662,495
490,661,870
564,261,150
648,900,323
97,335,048
746,235,371
15%
Monthly Investment
10,417
Annual Investment
125,000
ABUNDANCE PLUS
YEAR
AGE
INVESTMENT
ANNUAL GAIN
32
50,000
33
75,000
7,500
34
87,500
19,875
35
125,000
35,981
36
125,000
60,128
37
125,000
87,898
38
125,000
119,832
39
125,000
156,557
40
125,000
198,791
41
125,000
247,359
10
42
303,213
11
43
348,695
12
44
401,000
13
45
461,150
14
46
530,322
15
47
609,870
16
48
701,351
17
49
806,553
18
50
927,536
19
51
1,066,667
20
52
1,226,667
21
53
1,410,667
22
54
1,622,267
23
55
1,865,607
24
56
2,145,448
25
57
2,467,266
26
58
2,837,355
27
59
3,262,959
28
60
3,752,402
29
61
4,315,263
30
62
4,962,552
31
63
5,706,935
BALANCE
50,000
132,500
239,875
400,856
585,985
798,882
1,043,715
1,325,272
1,649,063
2,021,422
2,324,635
2,673,331
3,074,330
3,535,480
4,065,802
4,675,672
5,377,023
6,183,577
7,111,113
8,177,780
9,404,447
10,815,114
12,437,381
14,302,988
16,448,437
18,915,702
21,753,058
25,016,016
28,768,419
33,083,682
38,046,234
43,753,169
32
64
6,562,975
33
65
7,547,422
34
66
8,679,535
35
67
9,981,465
36
68
11,478,685
37
69
13,200,488
38
70
15,180,561
39
71
17,457,645
40
72
20,076,292
41
73
23,087,735
42
74
26,550,896
43
75
30,533,530
44
76
35,113,559
45
77
40,380,593
46
78
46,437,682
47
79
53,403,335
48
80
61,413,835
49
81
70,625,910
50
82
81,219,797
50,316,144
57,863,566
66,543,101
76,524,566
88,003,251
101,203,738
116,384,299
133,841,944
153,918,235
177,005,971
203,556,866
234,090,396
269,203,955
309,584,549
356,022,231
409,425,566
470,839,401
541,465,311
622,685,107
MONEY TREE
INVESTMENT
121,250
ANNUAL GAIN
18,188
20,916
24,053
27,661
121,250
31,810
121,250
54,769
121,250
81,172
121,250
111,535
121,250
146,453
121,250
186,608
121,250
232,787
121,250
285,893
121,250
346,964
121,250
417,196
121,250
497,963
121,250
590,845
121,250
697,660
121,250
820,496
121,250
961,758
121,250
1,124,209
121,250
1,311,028
121,250
1,525,870
121,250
1,772,938
121,250
2,057,066
121,250
2,383,813
121,250
2,759,573
121,250
3,191,696
121,250
3,688,638
121,250
4,260,121
121,250
4,917,327
121,250
5,673,113
MONEY MULTIPL
BALANCE
121,250
139,438
160,353
184,406
212,067
365,127
541,146
743,568
976,353
1,244,056
1,551,915
1,905,952
2,313,095
2,781,309
3,319,755
3,938,968
4,651,064
5,469,973
6,411,719
7,494,727
8,740,186
10,172,464
11,819,584
13,713,771
15,892,087
18,397,150
21,277,973
24,590,918
28,400,806
32,782,177
37,820,754
43,615,117
INVESTMENT
112,500
112,500
112,500
125,000
125,000
125,000
125,000
125,000
125,000
125,000
121,250
6,542,268
121,250
7,541,795
8,691,252
9,994,940
11,494,181
13,218,308
15,201,054
17,481,212
20,103,394
23,118,903
26,586,738
30,574,749
35,160,961
40,435,106
46,500,371
53,475,427
61,496,741
70,721,252
81,329,440
50,278,634
57,941,679
66,632,931
76,627,871
88,122,052
101,340,359
116,541,413
134,022,625
154,126,019
177,244,922
203,831,660
234,406,409
269,567,371
310,002,477
356,502,848
409,978,275
471,475,017
542,196,269
623,525,709
MONEY MULTIPLIER
ANNUAL GAIN
16,875
36,281
58,598
86,138
117,809
154,230
196,115
244,282
299,674
363,375
417,882
480,564
552,649
635,546
730,878
840,510
966,586
1,111,574
1,278,310
1,470,057
1,690,565
1,944,150
2,235,772
2,571,138
2,956,809
3,400,330
3,910,380
4,496,937
5,171,477
5,947,199
6,839,278
BALANCE
112,500
241,875
390,656
574,255
785,393
1,028,202
1,307,432
1,628,547
1,997,829
2,422,503
2,785,879
3,203,761
3,684,325
4,236,973
4,872,519
5,603,397
6,443,907
7,410,493
8,522,067
9,800,377
11,270,433
12,960,998
14,905,148
17,140,921
19,712,059
22,668,867
26,069,197
29,979,577
34,476,514
39,647,991
45,595,189
52,434,468
7,865,170
9,044,946
10,401,688
11,961,941
13,756,232
15,819,667
18,192,617
20,921,509
24,059,735
27,668,696
31,819,000
36,591,850
42,080,627
48,392,722
55,651,630
63,999,374
73,599,280
84,639,173
97,335,048
60,299,638
69,344,584
79,746,271
91,708,212
105,464,444
121,284,110
139,476,727
160,398,236
184,457,971
212,126,666
243,945,666
280,537,516
322,618,144
371,010,865
426,662,495
490,661,870
564,261,150
648,900,323
746,235,371
YEAR
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
16%
1,667
20,000
SINGLE
20,000
23,200
26,912
31,218
36,213
42,007
48,728
56,524
65,568
76,059
88,229
102,345
118,721
137,716
159,750
185,310
214,960
249,354
289,250
335,530
389,215
451,490
CONTINUOUS
8,000
21,280
38,685
64,874
95,254
130,495
171,374
218,794
273,801
337,609
411,627
497,487
597,085
712,618
846,637
1,002,099
1,182,435
1,391,625
1,634,285
1,915,771
2,242,294
2,601,061
ANNUAL
INVESTMENT
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
Balance
2,500,000
2,000,000
1,500,000
1,000,000
500,000
1,500,000
1,000,000
500,000
10
10
11
12
13
14
15
16
17
18
19
20
21
19
20
21
22
YEAR
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
16%
8,333
100,000
SINGLE
100,000
116,000
134,560
156,090
181,064
210,034
243,640
282,622
327,841
380,296
441,144
511,726
593,603
688,579
798,752
926,552
1,074,800
1,246,768
1,446,251
1,677,652
1,946,076
2,257,448
CONTINUOUS
40,000
106,400
193,424
324,372
476,271
652,475
856,871
1,093,970
1,369,005
1,688,046
2,058,133
2,487,435
2,985,424
3,563,092
4,233,187
5,010,497
5,912,176
6,958,125
8,171,425
9,578,853
11,211,469
13,005,304
ANNUAL
INVESTMENT
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
10,000,000
Balance
10,000,000
8,000,000
6,000,000
4,000,000
2,000,000
10
11
12
13
14
15
16
17
15
16
17
18
19
20
21