Federal savings measures - Potential tax increases

Thanks for clarity. I made the following table for current status. Time will tell what gets into the last column. If it would be 1.5 - 2% plus the current levels … or full gap vs income tax would be closed.

Pension capital Lumpsum Tax (federal) Annuity pension (at 5%) Basic income (annual) Total income (annual) Income tax (federal) Gap (income vs. Lumpsum tax) New Lumpsum Tax (federal)
1000000 2.3% 50000 25000 75000 1.6% -0.7% ?
1500000 2.3% 75000 25000 100000 2.8% 0.5% ?
2000000 2.3% 100000 25000 125000 3.9% 1.6% ?
2500000 2.3% 125000 25000 150000 4.9% 2.6% ?
3000000 2.3% 150000 25000 175000 5.8% 3.5% ?
3500000 2.3% 175000 25000 200000 5.7% 3.4% ?
4000000 2.3% 200000 25000 225000 7.4% 5.1% ?
5000000 2.3% 250000 25000 275000 8.4% 6.1% ?
7500000 2.3% 375000 25000 400000 9.9% 7.6% ?
10000000 2.3% 500000 25000 525000 10.7% 8.4% ?