{"dataset":"worthune-evals/relocation","model":"relocation","specVersion":"1.0.0","count":250,"tolerance":{"rel":1e-9,"abs":0.000001},"provenance":"Generated by the same code path the Concordance harness exports for CI: expected outputs computed by the production engine, cross-checked against an independent second implementation written from the published spec alone. Deterministic per specVersion.","spec":"https://worthune.com/api/v1/models/relocation/spec","license":"Free with attribution.","docs":"https://worthune.com/evals"}
{"id":"relocation-0000","inputs":{"currentSalary":30000,"newSalary":30000,"currentMonthlyExpenses":1000,"newMonthlyExpenses":1000,"movingCosts":0,"currentSavings":0,"annualReturn":0.02,"yearsHorizon":1},"expected":{"annualSalaryDelta":0,"annualExpenseDelta":0,"annualNetDelta":0,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":18000,"wealthAtHorizonMove":18000,"netWealthGain":0,"yearlyData":[{"year":0,"stay":0,"move":0},{"year":1,"stay":18000,"move":18000}]}}
{"id":"relocation-0001","inputs":{"currentSalary":300000,"newSalary":300000,"currentMonthlyExpenses":15000,"newMonthlyExpenses":15000,"movingCosts":50000,"currentSavings":500000,"annualReturn":0.12,"yearsHorizon":30},"expected":{"annualSalaryDelta":0,"annualExpenseDelta":0,"annualNetDelta":0,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":43939883.18136672,"wealthAtHorizonMove":42441887.075321175,"netWealthGain":-1497996.1060455441,"yearlyData":[{"year":0,"stay":500000,"move":450000},{"year":1,"stay":680000,"move":624000},{"year":2,"stay":881600.0000000001,"move":818880.0000000001},{"year":3,"stay":1107392.0000000002,"move":1037145.6000000002},{"year":4,"stay":1360279.0400000003,"move":1281603.0720000004},{"year":5,"stay":1643512.5248000005,"move":1555395.4406400006},{"year":6,"stay":1960734.0277760008,"move":1862042.8935168008},{"year":7,"stay":2316022.1111091212,"move":2205488.0407388173},{"year":8,"stay":2713944.764442216,"move":2590146.605627476},{"year":9,"stay":3159618.1361752823,"move":3020964.1983027733},{"year":10,"stay":3658772.3125163163,"move":3503479.9020991065},{"year":11,"stay":4217824.990018275,"move":4043897.4903509994},{"year":12,"stay":4843963.988820468,"move":4649165.18919312},{"year":13,"stay":5545239.667478925,"move":5327065.0118962955},{"year":14,"stay":6330668.427576397,"move":6086312.813323852},{"year":15,"stay":7210348.638885565,"move":6936670.350922715},{"year":16,"stay":8195590.475551833,"move":7889070.7930334415},{"year":17,"stay":9299061.332618054,"move":8955759.288197456},{"year":18,"stay":10534948.69253222,"move":10150450.402781151},{"year":19,"stay":11919142.535636088,"move":11488504.451114891},{"year":20,"stay":13469439.639912419,"move":12987124.98524868},{"year":21,"stay":15205772.396701911,"move":14665579.983478522},{"year":22,"stay":17150465.084306143,"move":16545449.581495946},{"year":23,"stay":19328520.89442288,"move":18650903.531275462},{"year":24,"stay":21767943.40175363,"move":21009011.95502852},{"year":25,"stay":24500096.60996407,"move":23650093.389631942},{"year":26,"stay":27560108.20315976,"move":26608104.596387777},{"year":27,"stay":30987321.187538937,"move":29921077.147954315},{"year":28,"stay":34825799.73004361,"move":33631606.405708835},{"year":29,"stay":39124895.69764885,"move":37787399.1743939},{"year":30,"stay":43939883.18136672,"move":42441887.075321175}]}}
{"id":"relocation-0002","inputs":{"currentSalary":200000,"newSalary":100000,"currentMonthlyExpenses":3000,"newMonthlyExpenses":8000,"movingCosts":0,"currentSavings":0,"annualReturn":0.02,"yearsHorizon":1},"expected":{"annualSalaryDelta":-100000,"annualExpenseDelta":60000,"annualNetDelta":-160000,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":164000,"wealthAtHorizonMove":4000.0000000000073,"netWealthGain":-160000,"yearlyData":[{"year":0,"stay":0,"move":0},{"year":1,"stay":164000,"move":4000.0000000000073}]}}
{"id":"relocation-0003","inputs":{"currentSalary":30000,"newSalary":30000,"currentMonthlyExpenses":1000,"newMonthlyExpenses":1000,"movingCosts":50000,"currentSavings":5000,"annualReturn":0.02,"yearsHorizon":10},"expected":{"annualSalaryDelta":0,"annualExpenseDelta":0,"annualNetDelta":0,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":203189.95009525522,"wealthAtHorizonMove":142240.22909551737,"netWealthGain":-60949.72099973785,"yearlyData":[{"year":0,"stay":5000,"move":-45000},{"year":1,"stay":23100,"move":-27900},{"year":2,"stay":41562,"move":-10458},{"year":3,"stay":60393.24,"move":7332.84},{"year":4,"stay":79601.1048,"move":25479.4968},{"year":5,"stay":99193.126896,"move":43989.086736},{"year":6,"stay":119176.98943392,"move":62868.86847072},{"year":7,"stay":139560.52922259842,"move":82126.2458401344},{"year":8,"stay":160351.73980705038,"move":101768.7707569371},{"year":9,"stay":181558.77460319138,"move":121804.14617207584},{"year":10,"stay":203189.95009525522,"move":142240.22909551737}]}}
{"id":"relocation-0004","inputs":{"currentSalary":173033.28812588006,"newSalary":74158.80512678996,"currentMonthlyExpenses":14993.961028754711,"newMonthlyExpenses":9838.31359166652,"movingCosts":48404.02348199859,"currentSavings":295622.50652816147,"annualReturn":0.08338284162338823,"yearsHorizon":13},"expected":{"annualSalaryDelta":-98874.4829990901,"annualExpenseDelta":-61867.7692450583,"annualNetDelta":-37006.71375403181,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":837342.0176767752,"wealthAtHorizonMove":700239.0509165983,"netWealthGain":-137102.96676017693,"yearlyData":[{"year":0,"stay":295622.50652816147,"move":247218.48304616287},{"year":1,"stay":320272.3511703082,"move":267832.26266437536},{"year":2,"stay":346977.5699042922,"move":290164.87780375266},{"year":3,"stay":375909.5456624899,"move":314359.64985433273},{"year":4,"stay":407253.9517731851,"move":340571.8507509203},{"year":5,"stay":441211.94353438757,"move":368969.6994434685},{"year":6,"stay":478001.4491444627,"move":399735.44145599235},{"year":7,"stay":517858.56827422546,"move":433066.51846217253},{"year":8,"stay":561039.0872559497,"move":469176.83538349596},{"year":9,"stay":607820.1206131428,"move":508298.13314164046},{"year":10,"stay":658501.8894657373,"move":550681.4758748538},{"year":11,"stay":713409.6482237607,"move":596598.8621626603},{"year":12,"stay":772895.7719341995,"move":646344.9705990631},{"year":13,"stay":837342.0176767752,"move":700239.0509165983}]}}
{"id":"relocation-0005","inputs":{"currentSalary":298186.6014422849,"newSalary":226969.30705569685,"currentMonthlyExpenses":6877.913790754974,"newMonthlyExpenses":10064.272336196154,"movingCosts":8405.511372257024,"currentSavings":251879.34970017523,"annualReturn":0.08272908833343535,"yearsHorizon":12},"expected":{"annualSalaryDelta":-71217.29438658804,"annualExpenseDelta":38236.302545294166,"annualNetDelta":-109453.5969318822,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":4813059.873342766,"wealthAtHorizonMove":2680206.4939278346,"netWealthGain":-2132853.379414932,"yearlyData":[{"year":0,"stay":251879.34970017523,"move":243473.8383279182},{"year":1,"stay":488368.73462411447,"move":369814.2460271721},{"year":2,"stay":744422.670763346,"move":506606.6804750598},{"year":3,"stay":1021659.7156035639,"move":654715.8283157324},{"year":4,"stay":1321832.3284156688,"move":815077.9109311058},{"year":5,"stay":1646837.9478283843,"move":988706.6024445002},{"year":6,"stay":1998730.9858383574,"move":1176699.437315325},{"year":7,"stay":2379735.814073778,"move":1380244.748028231},{"year":8,"stay":2792260.8243997525,"move":1600629.1767309618},{"year":9,"stay":3238913.6527447356,"move":1839245.8083031543},{"year":10,"stay":3722517.6623802497,"move":2097602.97626651},{"year":11,"stay":4246129.790847303,"move":2377333.7971998816},{"year":12,"stay":4813059.873342766,"move":2680206.4939278346}]}}
{"id":"relocation-0006","inputs":{"currentSalary":260897.85347459838,"newSalary":46730.87447416037,"currentMonthlyExpenses":5755.916540045291,"newMonthlyExpenses":5494.712382089347,"movingCosts":22640.215035062283,"currentSavings":186013.58227897435,"annualReturn":0.08427447006572038,"yearsHorizon":30},"expected":{"annualSalaryDelta":-214166.979000438,"annualExpenseDelta":-3134.4498954713345,"annualNetDelta":-211032.52910496667,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":25617439.249020778,"wealthAtHorizonMove":1850794.6049218823,"netWealthGain":-23766644.644098897,"yearlyData":[{"year":0,"stay":186013.58227897435,"move":163373.36724391207},{"year":1,"stay":393516.63334461604,"move":177141.57119124508},{"year":2,"stay":618506.8940758349,"move":192070.08322999632},{"year":3,"stay":862458.0898001253,"move":208256.68770968306},{"year":4,"stay":1126968.1432659794,"move":225807.4097040588},{"year":5,"stay":1413769.6413147235,"move":244837.20949378135},{"year":6,"stay":1724741.1836255803,"move":265470.73557623953},{"year":7,"stay":2061919.6878702042,"move":287843.1411348841},{"year":8,"stay":2427513.731877596,"move":312100.9693160788},{"year":9,"stay":2823918.0202028947,"move":338403.113112189},{"year":10,"stay":3253729.0698585864,"move":366921.8561383087},{"year":11,"stay":3719762.217952403,"move":397844.00111989514},{"year":12,"stay":4225070.062634885,"move":431372.0934831001},{"year":13,"stay":4772962.458148035,"move":467725.7480625287},{"year":14,"stay":5367028.1949460935,"move":507143.08761659096},{"year":15,"stay":6011158.50689701,"move":549882.3025729724},{"year":16,"stay":6709572.559540857,"move":596223.3422208277},{"year":17,"stay":7466845.086357716,"move":646469.7484273006},{"year":18,"stay":8287936.3540673945,"move":700950.6438895309},{"year":19,"stay":9178224.653238896,"move":760022.8879455465},{"year":20,"stay":10143541.527028788,"move":824073.4140649758},{"year":21,"stay":11190209.96880282,"move":893521.7643305506},{"year":22,"stay":12325085.838841874,"move":968822.8375116951},{"year":23,"stay":13555602.771418842,"move":1050469.8687305606},{"year":24,"stay":14889820.866395628,"move":1138997.6602378355},{"year":25,"stay":16336479.484278679,"move":1234986.0844604743},{"year":26,"stay":17905054.490549833,"move":1339063.8822669196},{"year":27,"stay":19605820.32423282,"move":1451912.7813291103},{"year":28,"stay":21449917.297255326,"move":1574271.961557267},{"year":29,"stay":23449424.565429103,"move":1706942.8968568277},{"year":30,"stay":25617439.249020778,"move":1850794.6049218823}]}}
{"id":"relocation-0007","inputs":{"currentSalary":270611.8189659901,"newSalary":161384.9097210914,"currentMonthlyExpenses":7707.871914375573,"newMonthlyExpenses":7437.970785889775,"movingCosts":10530.766728334129,"currentSavings":298974.2438076064,"annualReturn":0.09176555579062551,"yearsHorizon":16},"expected":{"annualSalaryDelta":-109226.9092448987,"annualExpenseDelta":-3238.813541829586,"annualNetDelta":-105988.09570306912,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":7185702.606234681,"wealthAtHorizonMove":3591829.946497784,"netWealthGain":-3593872.659736897,"yearlyData":[{"year":0,"stay":298974.2438076064,"move":288443.47707927227},{"year":1,"stay":504527.13745117665,"move":387041.9133580464},{"year":2,"stay":728942.7066243205,"move":494688.28994202876},{"year":3,"stay":973951.8952307074,"move":612212.8961020872},{"year":4,"stay":1241444.4882033695,"move":740522.2130654979},{"year":5,"stay":1533483.6876400437,"move":880605.9058131715},{"year":6,"stay":1852322.0265256737,"move":1033544.4564830386},{"year":7,"stay":2200418.7427865034,"move":1200517.4982569388},{"year":8,"stay":2580458.7476839,"move":1382812.9140112724},{"year":9,"stay":2995373.334853378,"move":1581836.7699103854},{"year":10,"stay":3448362.7897201013,"move":1799124.160561674},{"year":11,"stay":3942921.0736799617,"move":2036351.049382373},{"year":12,"stay":4482862.773438257,"move":2295347.1955041843},{"year":13,"stay":5072352.523369407,"move":2578110.266922494},{"year":14,"stay":5715937.127835866,"move":2886821.248746569},{"year":15,"stay":6418580.63122948,"move":3223861.2653964},{"year":16,"stay":7185702.606234681,"move":3591829.946497784}]}}
{"id":"relocation-0008","inputs":{"currentSalary":270227.2062865086,"newSalary":244770.08438436314,"currentMonthlyExpenses":13857.60120395571,"newMonthlyExpenses":12853.427768219262,"movingCosts":32983.60949847847,"currentSavings":495150.1099858433,"annualReturn":0.06918723434675485,"yearsHorizon":29},"expected":{"annualSalaryDelta":-25457.121902145445,"annualExpenseDelta":-12050.08122883737,"annualNetDelta":-13407.040673308074,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":12398006.693583729,"wealthAtHorizonMove":11013699.189678181,"netWealthGain":-1384307.5039055478,"yearlyData":[{"year":0,"stay":495150.1099858433,"move":462166.5004873648},{"year":1,"stay":633344.1685212953,"move":584671.4736295356},{"year":2,"stay":781099.4917699688,"move":715652.2270571368},{"year":3,"stay":939077.5971942287,"move":855695.176567048},{"year":4,"stay":1107985.7708201334,"move":1005427.310443312},{"year":5,"stay":1288580.2338377757,"move":1165518.9965553128},{"year":6,"stay":1481669.528289946,"move":1336686.9836713118},{"year":7,"stay":1688118.137007228,"move":1519697.6104245675},{"year":8,"stay":1908850.3539963944,"move":1715370.2362989474},{"year":9,"stay":2144854.422610269,"move":1924580.9099949428},{"year":10,"stay":2397186.960026119,"move":2148266.2915997854},{"year":11,"stay":2666977.687841471,"move":2387427.8461216656},{"year":12,"stay":2955434.489966765,"move":2643136.327162985},{"year":13,"stay":3263848.8204596173,"move":2916536.5708065634},{"year":14,"stay":3593601.485512176,"move":3208852.6211775695},{"year":15,"stay":3946168.8254781934,"move":3521393.2106289123},{"year":16,"stay":4323129.324617451,"move":3855557.619085498},{"year":17,"stay":4726170.678150127,"move":4212841.938780314},{"year":18,"stay":5157097.3482611,"move":4594845.7724302765},{"year":19,"stay":5617838.642883308,"move":5003279.394840337},{"year":20,"stay":6110457.353429771,"move":5439971.409999177},{"year":21,"stay":6637158.990146408,"move":5906876.937948168},{"year":22,"stay":7200301.656433377,"move":6406086.368077162},{"year":23,"stay":7802406.6063434,"move":6939834.718036599},{"year":24,"stay":8446169.532524187,"move":7510511.640166875},{"year":25,"stay":9134472.635142399,"move":8120672.1202448625},{"year":26,"stay":9870397.525823055,"move":8773047.916447135},{"year":27,"stay":10657239.024376843,"move":9470559.789743403},{"year":28,"stay":11498519.910084825,"move":10216330.580477064},{"year":29,"stay":12398006.693583729,"move":11013699.189678181}]}}
{"id":"relocation-0009","inputs":{"currentSalary":68663.65985479206,"newSalary":232776.64303779602,"currentMonthlyExpenses":8648.43447227031,"newMonthlyExpenses":4715.1413364335895,"movingCosts":33236.083772499114,"currentSavings":167122.50816635787,"annualReturn":0.09063922062516212,"yearsHorizon":24},"expected":{"annualSalaryDelta":164112.98318300396,"annualExpenseDelta":-47199.517630040646,"annualNetDelta":211312.5008130446,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":1340854.3874350523,"wealthAtHorizonMove":14726665.582276845,"netWealthGain":13385811.194841793,"yearlyData":[{"year":0,"stay":167122.50816635787,"move":133886.42439385876},{"year":1,"stay":182270.36205547882,"move":322216.73255380074},{"year":2,"stay":198791.20561525354,"move":527617.1530654565},{"year":3,"stay":216809.48555935646,"move":751634.9076083692},{"year":4,"stay":236460.92835459884,"move":995957.4568292504},{"year":5,"stay":257893.56260896198,"move":1262425.211492665},{"year":6,"stay":281268.8341280847,"move":1553045.3957605085},{"year":7,"stay":306762.82203960227,"move":1870007.1670283303},{"year":8,"stay":334567.5651460471,"move":2215698.1062118383},{"year":9,"stay":364892.50849734293,"move":2592722.20270012},{"year":10,"stay":397966.0810795024,"move":3003919.469451005},{"year":11,"stay":434037.41650379857,"move":3452387.3359833877},{"year":12,"stay":473378.2296578617,"move":3941503.9804136944},{"year":13,"stay":516284.86345496925,"move":4474953.7762899585},{"year":14,"stay":563080.5210990959,"move":5056755.045907099},{"year":15,"stay":614117.7006807281,"move":5691290.329161067},{"year":16,"stay":669780.8504425458,"move":6383339.39594834},{"year":17,"stay":730489.2647163164,"move":7138115.250783583},{"year":18,"stay":796700.242345251,"move":7961303.400847783},{"year":19,"stay":868912.5313833023,"move":8859104.683261672},{"year":20,"stay":947670.0860193215,"move":9838281.974189825},{"year":21,"stay":1033566.1640258931,"move":10906211.131621566},{"year":22,"stay":1127247.7955977384,"move":12070936.555565804},{"year":23,"stay":1229420.6572421493,"move":13341231.78417866},{"year":24,"stay":1340854.3874350523,"move":14726665.582276845}]}}
{"id":"relocation-0010","inputs":{"currentSalary":204871.738194488,"newSalary":31887.154758442193,"currentMonthlyExpenses":14987.092612311244,"newMonthlyExpenses":3705.256453715265,"movingCosts":35890.232981182635,"currentSavings":387505.72479330003,"annualReturn":0.05485981032717972,"yearsHorizon":3},"expected":{"annualSalaryDelta":-172984.5834360458,"annualExpenseDelta":-135382.03390315175,"annualNetDelta":-37602.549532894045,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":534117.9549416278,"wealthAtHorizonMove":412716.88788802334,"netWealthGain":-121401.06705360446,"yearlyData":[{"year":0,"stay":387505.72479330003,"move":351615.4918121174},{"year":1,"stay":433790.8422029099,"move":370905.0510010282},{"year":2,"stay":482615.15237458213,"move":391252.83174833754},{"year":3,"stay":534117.9549416278,"move":412716.88788802334}]}}
{"id":"relocation-0011","inputs":{"currentSalary":104413.2840167731,"newSalary":156706.92878309637,"currentMonthlyExpenses":14328.467610757798,"newMonthlyExpenses":10957.59498141706,"movingCosts":46.32695345208049,"currentSavings":458142.3634663224,"annualReturn":0.1003989564999938,"yearsHorizon":21},"expected":{"annualSalaryDelta":52293.64476632327,"annualExpenseDelta":-40450.47155208886,"annualNetDelta":92744.11631841213,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":3416284.4125274625,"wealthAtHorizonMove":5037606.919119952,"netWealthGain":1621322.5065924898,"yearlyData":[{"year":0,"stay":458142.3634663224,"move":458096.03651287034},{"year":1,"stay":504139.3786867821,"move":529304.1895616374},{"year":2,"stay":554754.4462374903,"move":607661.5668707923},{"year":3,"stay":610451.2137534663,"move":693885.9430958627},{"year":4,"stay":671739.8786084689,"move":788767.1567187931},{"year":5,"stay":739181.8614601918,"move":893174.3451809187},{"year":6,"stay":813394.9490145181,"move":1008063.9064157399},{"year":7,"stay":895058.9531179414,"move":1134488.2597112793},{"year":8,"stay":984921.9380169596,"move":1273605.4861538773},{"year":9,"stay":1083807.072827814,"move":1426689.9369624855},{"year":10,"stay":1192620.1719870393,"move":1595143.9068886528},{"year":11,"stay":1312357.9927553812,"move":1780510.4796136885},{"year":12,"stay":1444117.3657824479,"move":1984487.6628102981},{"year":13,"stay":1589105.2423705256,"move":2208943.9423496556},{"year":14,"stay":1748649.7504731962,"move":2455935.3981346353},{"year":15,"stay":1924212.3607046797,"move":2727724.5383448415},{"year":16,"stay":2117401.2738038194,"move":3026801.024620183},{"year":17,"stay":2329986.1521854806,"move":3355904.478031253},{"year":18,"stay":2563914.330524339,"move":3718049.574745339},{"year":19,"stay":2821328.6538643627,"move":4116553.6612711083},{"year":20,"stay":3104587.106655877,"move":4555067.142245049},{"year":21,"stay":3416284.4125274625,"move":5037606.919119952}]}}
{"id":"relocation-0012","inputs":{"currentSalary":121489.84020575881,"newSalary":103183.53950511664,"currentMonthlyExpenses":8042.556868866086,"newMonthlyExpenses":9974.375021178275,"movingCosts":4622.535849921405,"currentSavings":335918.3782013133,"annualReturn":0.10541372178588063,"yearsHorizon":24},"expected":{"annualSalaryDelta":-18306.30070064217,"annualExpenseDelta":23181.817827746272,"annualNetDelta":-41488.11852838844,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":6111391.5812014155,"wealthAtHorizonMove":3671236.9570616228,"netWealthGain":-2440154.6241397928,"yearlyData":[{"year":0,"stay":335918.3782013133,"move":331295.8423513919},{"year":1,"stay":396307.94244315656,"move":366218.9701058405},{"year":2,"stay":463063.39540876,"move":404823.4747332893},{"year":3,"stay":536855.7891209701,"move":447497.4238712177},{"year":4,"stay":618426.9136938732,"move":494669.7928110765},{"year":5,"stay":708596.7540982658,"move":546814.7767263425},{"year":6,"stay":808271.7329725242,"move":604456.5574685816},{"year":7,"stay":918453.8223388472,"move":668174.5728492258},{"year":8,"stay":1040250.6158194188,"move":738609.3413759538},{"year":9,"stay":1174886.4626023637,"move":816468.9009962111},{"year":10,"stay":1323714.7750804925,"move":902535.9265726494},{"year":11,"stay":1488231.6338840527,"move":997675.5976381407},{"year":12,"stay":1670090.8270706185,"move":1102844.2955201298},{"year":13,"stay":1871120.4746519576,"move":1219099.2172612343},{"year":14,"stay":2093341.4055741497,"move":1347609.0029789947},{"year":15,"stay":2338987.471883573,"move":1489665.4834951705},{"year":16,"stay":2610528.004284734,"move":1646696.6663263596},{"year":17,"stay":2910692.634822021,"move":1820281.0905762236},{"year":18,"stay":3242498.7362127267,"move":2012163.6950303249},{"year":19,"stay":3609281.75366229,"move":2224273.358965901},{"year":20,"stay":4014728.7340690675,"move":2458742.2920036786},{"year":21,"stay":4462915.38966737,"move":2717927.467916133},{"year":22,"stay":4958347.068687057,"move":3004434.317853247},{"year":23,"stay":5506004.044882837,"move":3321142.921159381},{"year":24,"stay":6111391.5812014155,"move":3671236.9570616228}]}}
{"id":"relocation-0013","inputs":{"currentSalary":33950.390650425106,"newSalary":48555.90417981148,"currentMonthlyExpenses":2327.8737501241267,"newMonthlyExpenses":2241.274941712618,"movingCosts":45343.2030742988,"currentSavings":75478.70615962893,"annualReturn":0.07566201247274876,"yearsHorizon":12},"expected":{"annualSalaryDelta":14605.513529386371,"annualExpenseDelta":-1039.1857009381056,"annualNetDelta":15644.699230324477,"movingCostRecoveryMonths":35,"breakEvenMonths":35,"wealthAtHorizonStay":292376.5254844708,"wealthAtHorizonMove":472941.7149635059,"netWealthGain":180565.1894790351,"yearlyData":[{"year":0,"stay":75478.70615962893,"move":30135.50308533013},{"year":1,"stay":87205.48261544129,"move":54076.220774905},{"year":2,"stay":99819.53057771847,"move":79828.34134491504},{"year":3,"stay":113387.98279424931,"move":107528.9191826929},{"year":4,"stay":127983.05141162321,"move":137325.37848633504},{"year":5,"stay":143682.41229276548,"move":169376.29786545312},{"year":6,"stay":160569.61841271093,"move":203852.2543063971},{"year":7,"stay":178734.54453273356,"move":240936.73099358575},{"year":8,"stay":198273.8655194159,"move":280827.0938184258},{"year":9,"stay":219291.57085430165,"move":323735.64177286136},{"year":10,"stay":241899.51807238406,"move":369890.73681781295},{"year":11,"stay":266218.0280748643,"move":419538.0192397366},{"year":12,"stay":292376.5254844708,"move":472941.7149635059}]}}
{"id":"relocation-0014","inputs":{"currentSalary":197030.05566028878,"newSalary":137134.68204718083,"currentMonthlyExpenses":3457.5167018920183,"newMonthlyExpenses":2312.066048849374,"movingCosts":33707.73358037695,"currentSavings":205835.08408162743,"annualReturn":0.021309090363793075,"yearsHorizon":14},"expected":{"annualSalaryDelta":-59895.37361310795,"annualExpenseDelta":-13745.407836511731,"annualNetDelta":-46149.96577659622,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2782966.561898691,"wealthAtHorizonMove":1993999.3699689368,"netWealthGain":-788967.1919297543,"yearlyData":[{"year":0,"stay":205835.08408162743,"move":172127.35050125048},{"year":1,"stay":365761.09772594634,"move":285185.11722815025},{"year":2,"stay":529094.9892465333,"move":400652.0421225622},{"year":3,"stay":695909.3774210024,"move":518579.46215357847},{"year":4,"stay":866278.4284670621,"move":639019.8082344047},{"year":5,"stay":1040277.889017056,"move":762026.6285333136},{"year":6,"stay":1217985.119795161,"move":887654.6122813349},{"year":7,"stay":1399479.130012216,"move":1015959.614087264},{"year":8,"stay":1584840.6124934736,"move":1146998.6787708024},{"year":9,"stay":1774151.979554891,"move":1280830.0667248692},{"year":10,"stay":1967497.3996439131,"move":1417513.279818361},{"year":11,"stay":2164962.834761038,"move":1557109.0878508755},{"year":12,"stay":2366636.0786787993,"move":1699679.5555711617},{"year":13,"stay":2572606.7959751636,"move":1845288.0702713076},{"year":14,"stay":2782966.561898691,"move":1993999.3699689368}]}}
{"id":"relocation-0015","inputs":{"currentSalary":237628.46406083554,"newSalary":113453.97363882512,"currentMonthlyExpenses":7000.251768156886,"newMonthlyExpenses":3262.9555971361697,"movingCosts":34313.3463175036,"currentSavings":413295.7065012306,"annualReturn":0.07422281175851822,"yearsHorizon":25},"expected":{"annualSalaryDelta":-124174.49042201042,"annualExpenseDelta":-44847.5540522486,"annualNetDelta":-79326.93636976182,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":12801567.075685197,"wealthAtHorizonMove":7263907.547452672,"netWealthGain":-5537659.528232525,"yearlyData":[{"year":0,"stay":413295.7065012306,"move":378982.360183727},{"year":1,"stay":597597.1187684281,"move":481410.0030366338},{"year":2,"stay":795577.9000651629,"move":591440.1135438806},{"year":3,"stay":1008253.3716238897,"move":709636.9682310758},{"year":4,"stay":1236714.2146737739,"move":836606.7258141675},{"year":5,"stay":1482132.063871542,"move":973000.5358133739},{"year":6,"stay":1745765.5158924963,"move":1119517.8778971783},{"year":7,"stay":2028966.5839960503,"move":1276910.1490818274},{"year":8,"stay":2333187.6316672657,"move":1445984.5171828603},{"year":9,"stay":2659988.820892761,"move":1627608.0602806467},{"year":10,"stay":3011046.1132686,"move":1822712.2134286952},{"year":11,"stay":3388159.8649729057,"move":2032297.5454091565},{"year":12,"stay":3793264.059681509,"move":2257438.89003255},{"year":13,"stay":4228436.226776555,"move":2499290.8582969853},{"year":14,"stay":4695908.095712443,"move":2759093.759675339},{"year":15,"stay":5198077.041178762,"move":3038179.962897015},{"year":16,"stay":5737518.377755402,"move":3337980.7288448126},{"year":17,"stay":6316998.567111532,"move":3660033.5506086135},{"year":18,"stay":6939489.405480034,"move":4005990.038338489},{"year":19,"stay":7608183.264166162,"move":4377624.389333777},{"year":20,"stay":8326509.461249629,"move":4776842.486805988},{"year":21,"stay":9098151.848440435,"move":5205691.673977471},{"year":22,"stay":9927067.703280596,"move":5666371.253641177},{"year":23,"stay":10817508.02357821,"move":6161243.767027256},{"year":24,"stay":11774039.328151468,"move":6692847.109818854},{"year":25,"stay":12801567.075685197,"move":7263907.547452672}]}}
{"id":"relocation-0016","inputs":{"currentSalary":60241.92797485739,"newSalary":157576.0411983356,"currentMonthlyExpenses":13870.685664471239,"newMonthlyExpenses":11008.159467950463,"movingCosts":16490.254772361368,"currentSavings":333398.51640630513,"annualReturn":0.10338255484122783,"yearsHorizon":3},"expected":{"annualSalaryDelta":97334.1132234782,"annualExpenseDelta":-34350.31435824931,"annualNetDelta":131684.4275817275,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":447859.71826574055,"wealthAtHorizonMove":510316.7609665825,"netWealthGain":62457.042700841965,"yearlyData":[{"year":0,"stay":333398.51640630513,"move":316908.26163394377},{"year":1,"stay":367866.106812664,"move":375149.1749548832},{"year":2,"stay":405897.0447744533,"move":439411.1826912278},{"year":3,"stay":447859.71826574055,"move":510316.7609665825}]}}
{"id":"relocation-0017","inputs":{"currentSalary":38713.29877059907,"newSalary":153511.63216866553,"currentMonthlyExpenses":2039.1679555177689,"newMonthlyExpenses":8423.022051341832,"movingCosts":21751.805301755667,"currentSavings":25755.736511200666,"annualReturn":0.0870269927708432,"yearsHorizon":26},"expected":{"annualSalaryDelta":114798.33339806646,"annualExpenseDelta":76606.24914988875,"annualNetDelta":38192.08424817771,"movingCostRecoveryMonths":7,"breakEvenMonths":7,"wealthAtHorizonStay":1494685.4306893921,"wealthAtHorizonMove":4707491.850106001,"netWealthGain":3212806.4194166088,"yearlyData":[{"year":0,"stay":25755.736511200666,"move":4003.9312094449997},{"year":1,"stay":42240.4641107545,"move":56787.748854427875},{"year":2,"stay":60159.80797994404,"move":114165.18341601818},{"year":3,"stay":79638.61845849578,"move":176536.00356040953},{"year":4,"stay":100812.61123574906,"move":244334.76861861837},{"year":5,"stay":123829.31292935826,"move":318033.85631342005},{"year":6,"stay":148849.08895486585,"move":398146.753980255},{"year":7,"stay":176046.26084767337,"move":485231.63621319283},{"year":8,"stay":205610.32082218365,"move":579895.2538626663},{"year":9,"stay":237747.25203037242,"move":682797.1614809823},{"year":10,"stay":272680.9637184933,"move":794654.3126697035},{"year":11,"stay":310654.851281155,"move":916246.0553462927},{"year":12,"stay":351933.4920822133,"move":1048419.5617337916},{"year":13,"stay":396804.4888578555,"move":1192095.7309061724},{"year":14,"stay":445580.473545512,"move":1348275.6050144604},{"year":15,"stay":498601.285499972,"move":1518047.3438977215},{"year":16,"stay":556236.339273097,"move":1702593.8066734697},{"year":17,"stay":618887.198454283,"move":1903200.7931310877},{"year":18,"stay":686990.373504517,"move":2121266.0023489334},{"year":19,"stay":761020.3630775193,"move":2358308.770952953},{"year":20,"stay":841492.9600179169,"move":2615980.658866655},{"year":21,"stay":928968.8450704974,"move":2896076.9563070727},{"year":22,"stay":1024057.4933391719,"move":3200549.192199977},{"year":23,"stay":1127421.4207133136,"move":3531518.731164856},{"year":24,"stay":1239780.7998478108,"move":3891291.5538046006},{"year":25,"stay":1361918.477857982,"move":4282374.32327936},{"year":26,"stay":1494685.4306893921,"move":4707491.850106001}]}}
{"id":"relocation-0018","inputs":{"currentSalary":35260.11285139248,"newSalary":185580.9542373754,"currentMonthlyExpenses":3905.4373055696487,"newMonthlyExpenses":1855.9903879649937,"movingCosts":34218.05357793346,"currentSavings":470316.2347432226,"annualReturn":0.08553394203074276,"yearsHorizon":11},"expected":{"annualSalaryDelta":150320.84138598293,"annualExpenseDelta":-24593.36301125586,"annualNetDelta":174914.2043972388,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":1160025.2729614202,"wealthAtHorizonMove":3875560.9520670935,"netWealthGain":2715535.679105673,"yearlyData":[{"year":0,"stay":470316.2347432226,"move":436098.18116528913},{"year":1,"stay":510544.23630186665,"move":636708.4472945889},{"year":2,"stay":554213.0974138404,"move":854477.700297764},{"year":3,"stay":601617.1283607142,"move":1090873.615963391},{"year":4,"stay":653075.8129426215,"move":1347489.406175866},{"year":5,"stay":708935.961668536,"move":1626054.5565125481},{"year":6,"stay":769574.0491174015,"move":1928446.4822699132},{"year":7,"stay":835398.7512229733,"move":2256703.181475573},{"year":8,"stay":906853.6995826341,"move":2613036.9701622934},{"year":9,"stay":984420.4713530998,"move":2999849.392474138},{"year":10,"stay":1068621.8348836924,"move":3419747.4060927755},{"year":11,"stay":1160025.2729614202,"move":3875560.9520670935}]}}
{"id":"relocation-0019","inputs":{"currentSalary":165137.4819665216,"newSalary":142588.07255420834,"currentMonthlyExpenses":12426.439110189676,"newMonthlyExpenses":2764.5975705236197,"movingCosts":38704.70116380602,"currentSavings":244996.27843033522,"annualReturn":0.11723162679001689,"yearsHorizon":25},"expected":{"annualSalaryDelta":-22549.409412313253,"annualExpenseDelta":-115942.09847599268,"annualNetDelta":93392.68906367943,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":5962175.568160041,"wealthAtHorizonMove":17277610.74211794,"netWealthGain":11315435.1739579,"yearlyData":[{"year":0,"stay":244996.27843033522,"move":206291.5772665292},{"year":1,"stay":289737.8033524688,"move":339888.3761704878},{"year":2,"stay":339724.4500262902,"move":489146.94514389616},{"year":3,"stay":395571.11260746146,"move":655903.3389704071},{"year":4,"stay":457964.7702938166,"move":842208.8561228367},{"year":5,"stay":527672.9379721226,"move":1050355.272131001},{"year":6,"stay":605553.1075479076,"move":1282903.031098314},{"year":7,"stay":692563.2960977444,"move":1542712.742155738},{"year":8,"stay":789773.8305985846,"move":1832980.368296268},{"year":9,"stay":898380.5142000853,"move":2157276.5404537283},{"year":10,"stay":1019719.3360004587,"move":2519590.4804349835},{"year":11,"stay":1155282.9052732738,"move":2924379.0730089415},{"year":12,"stay":1306738.8123054022,"move":3376621.690796386},{"year":13,"stay":1475950.1417058646,"move":3881881.4463708284},{"year":14,"stay":1664998.3905232444,"move":4446373.62504279},{"year":15,"stay":1876209.0730912895,"move":5077042.140130705},{"year":16,"stay":2112180.3275722163,"move":5781644.951207621},{"year":17,"stay":2375814.876091623,"move":6568849.496067903},{"year":18,"stay":2670355.731612012,"move":7448339.310338651},{"year":19,"stay":2999426.0907811793,"move":8430933.146281607},{"year":20,"stay":3367073.9034841233,"move":9528718.056086},{"year":21,"stay":3777821.667356025,"move":10755198.076732295},{"year":22,"stay":4236722.059786991,"move":12125460.345424406},{"year":23,"stay":4749420.0917572165,"move":13656360.689004274},{"year":24,"stay":5322222.548067352,"move":15366730.970315406},{"year":25,"stay":5962175.568160041,"move":17277610.74211794}]}}
{"id":"relocation-0020","inputs":{"currentSalary":46285.76913848519,"newSalary":197044.79827545583,"currentMonthlyExpenses":2066.2666987627745,"newMonthlyExpenses":7582.219670061022,"movingCosts":37376.23532069847,"currentSavings":219264.73453640938,"annualReturn":0.1183172453707084,"yearsHorizon":16},"expected":{"annualSalaryDelta":150759.02913697064,"annualExpenseDelta":66191.43565557897,"annualNetDelta":84567.59348139167,"movingCostRecoveryMonths":6,"breakEvenMonths":6,"wealthAtHorizonStay":2217619.0904589025,"wealthAtHorizonMove":5556743.32499113,"netWealthGain":3339124.2345322277,"yearlyData":[{"year":0,"stay":219264.73453640938,"move":181888.4992157109},{"year":1,"stay":266698.1026870289,"move":309467.20764224965},{"year":2,"stay":319743.65629588434,"move":452140.6774177692},{"year":3,"stay":379065.41368690383,"move":611694.8791246093},{"year":4,"stay":445405.95800297824,"move":790127.0944647251},{"year":5,"stay":519595.732778924,"move":989670.9180092765},{"year":6,"stay":602563.4373410329,"move":1212824.217086358},{"year":7,"stay":695347.6521616613,"move":1462380.3998056254},{"year":8,"stay":799109.8396937505,"move":1741463.3826294658},{"year":9,"stay":915148.8834282754,"move":2053566.6952108638},{"year":10,"stay":1044917.3471729204,"move":2402597.212007966},{"year":11,"stay":1190039.6580838205,"move":2792924.058102816},{"year":12,"stay":1352332.4410635298,"move":3229433.301421845},{"year":13,"stay":1533827.2590689445,"move":3717589.115989234},{"year":14,"stay":1736796.0439898178,"move":4263502.18184793},{"year":15,"stay":1963779.5364387687,"move":4874006.177870906},{"year":16,"stay":2217619.0904589025,"move":5556743.32499113}]}}
{"id":"relocation-0021","inputs":{"currentSalary":203785.64772661775,"newSalary":131735.21330812946,"currentMonthlyExpenses":11875.541780143976,"newMonthlyExpenses":5452.933612745255,"movingCosts":27528.503315988928,"currentSavings":210898.87293055654,"annualReturn":0.0779472156241536,"yearsHorizon":18},"expected":{"annualSalaryDelta":-72050.4344184883,"annualExpenseDelta":-77071.29800878465,"annualNetDelta":5020.863590296358,"movingCostRecoveryMonths":66,"breakEvenMonths":66,"wealthAtHorizonStay":3063978.832598038,"wealthAtHorizonMove":3141996.7670576004,"netWealthGain":78017.93445956241,"yearlyData":[{"year":0,"stay":210898.87293055654,"move":183370.3696145676},{"year":1,"stay":288616.99921865563,"move":263963.58930918144},{"year":2,"stay":372393.0370544384,"move":350838.82607717614},{"year":3,"stay":462699.18377554417,"move":444485.74565792514},{"year":4,"stay":560044.4431873064,"move":545432.1818717725},{"year":5,"stay":664977.4945244265,"move":654247.1117156706},{"year":6,"stay":778089.7850402215,"move":771543.8623592381},{"year":7,"stay":900018.863654593,"move":897983.5681172323},{"year":8,"stay":1031451.9744505733,"move":1034278.8968833995},{"year":9,"stay":1173129.9302739212,"move":1181198.067029468},{"year":10,"stay":1325851.2882690208,"move":1339569.1774102338},{"year":11,"stay":1490476.8508861782,"move":1510284.8748804857},{"year":12,"stay":1667934.5177299026,"move":1694307.385631879},{"year":13,"stay":1859224.515595254,"move":1892673.9387085096},{"year":14,"stay":2065425.03617096,"move":2106502.612270424},{"year":15,"stay":2287698.313185793,"move":2336998.635557096},{"year":16,"stay":2527297.1732515884,"move":2585461.182071404},{"year":17,"stay":2785572.097326234,"move":2853290.6922733895},{"year":18,"stay":3063978.832598038,"move":3141996.7670576004}]}}
{"id":"relocation-0022","inputs":{"currentSalary":52305.128902662545,"newSalary":141473.33923727274,"currentMonthlyExpenses":13615.417101886123,"newMonthlyExpenses":6778.556184843183,"movingCosts":12200.006074272096,"currentSavings":138914.6470464766,"annualReturn":0.09437664119061083,"yearsHorizon":18},"expected":{"annualSalaryDelta":89168.2103346102,"annualExpenseDelta":-82042.33100451529,"annualNetDelta":171210.54133912548,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":704288.6747038608,"wealthAtHorizonMove":3235535.6299253264,"netWealthGain":2531246.955221466,"yearlyData":[{"year":0,"stay":138914.6470464766,"move":126714.6409722045},{"year":1,"stay":152024.94484690228,"move":198804.20819598986},{"year":2,"stay":166372.54851874078,"move":277697.34663924086},{"year":3,"stay":182074.23083426146,"move":364036.1545017517},{"year":4,"stay":199257.78518776302,"move":458523.32905472786},{"year":5,"stay":218063.06568486433,"move":561927.8857776048},{"year":6,"stay":238643.12539192938,"move":675091.4172477908},{"year":7,"stay":261165.46200964946,"move":798934.9427234011},{"year":8,"stay":285813.38110911427,"move":934466.4041666033},{"year":9,"stay":312787.4880255245,"move":1082788.8697164697},{"year":10,"stay":342307.3205518219,"move":1245109.5113780426},{"year":11,"stay":374613.1357204606,"move":1422749.4299955396},{"year":12,"stay":409967.8652156401,"move":1617154.4074735292},{"year":13,"stay":448659.25533077726,"move":1829906.6737566278},{"year":14,"stay":491002.2088879767,"move":2062737.7843372158},{"year":15,"stay":537341.3481799946,"move":2317542.713099079},{"year":16,"stay":588053.819794057,"move":2596395.2751963004},{"year":17,"stay":643552.3641455289,"move":2901565.0054916535},{"year":18,"stay":704288.6747038608,"move":3235535.6299253264}]}}
{"id":"relocation-0023","inputs":{"currentSalary":182954.77311126888,"newSalary":67060.56008348241,"currentMonthlyExpenses":5217.318631242961,"newMonthlyExpenses":8858.961233403534,"movingCosts":5912.628234364092,"currentSavings":155552.52810008824,"annualReturn":0.0614705465780571,"yearsHorizon":20},"expected":{"annualSalaryDelta":-115894.21302778646,"annualExpenseDelta":43699.711225926876,"annualNetDelta":-159593.92425371334,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5010562.028758856,"wealthAtHorizonMove":493408.20634176885,"netWealthGain":-4517153.822417087,"yearlyData":[{"year":0,"stay":155552.52810008824,"move":149639.89986572415},{"year":1,"stay":285461.3765603526,"move":158838.34630035594},{"year":2,"stay":423355.7929407954,"move":168602.22626499354},{"year":3,"stay":569726.6544662062,"move":178966.29726777997},{"year":4,"stay":725095.0128526852,"move":189967.45337988145},{"year":5,"stay":890013.9491501165,"move":201644.85657118435},{"year":6,"stay":1065070.5426028227,"move":214040.076119269},{"year":7,"stay":1250887.9605371593,"move":227197.23658792945},{"year":8,"stay":1448127.6767156431,"move":241163.17490201365},{"year":9,"stay":1657491.826054519,"move":255987.60707774002},{"year":10,"stay":1879725.7040871058,"move":271723.30520201765},{"year":11,"stay":2115620.420070517,"move":288426.28529078193},{"year":12,"stay":2366015.713180304,"move":306156.006695085},{"year":13,"stay":2631802.9418181223,"move":324975.5837647872},{"year":14,"stay":2913928.256673774,"move":344952.0105233319},{"year":15,"stay":3213395.96883711,"move":366156.3991534008},{"year":16,"stay":3531272.124949606,"move":388664.2331424136},{"year":17,"stay":3868688.302122469,"move":412555.63598901924},{"year":18,"stay":4226845.636130426,"move":437915.65642712225},{"year":19,"stay":4607019.097220792,"move":464834.57118278614},{"year":20,"stay":5010562.028758856,"move":493408.20634176885}]}}
{"id":"relocation-0024","inputs":{"currentSalary":31483.94921561703,"newSalary":209339.91269906983,"currentMonthlyExpenses":14125.670704524964,"newMonthlyExpenses":11014.639616943896,"movingCosts":31782.93773671612,"currentSavings":309100.3046138212,"annualReturn":0.040554227964021264,"yearsHorizon":28},"expected":{"annualSalaryDelta":177855.9634834528,"annualExpenseDelta":-37332.37305097282,"annualNetDelta":215188.33653442562,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":940830.8336882436,"wealthAtHorizonMove":4732861.752763859,"netWealthGain":3792030.9190756152,"yearlyData":[{"year":0,"stay":309100.3046138212,"move":277317.3668771051},{"year":1,"stay":321635.62883087853,"move":365727.9958875644},{"year":2,"stay":334679.3134438373,"move":457724.0497013563},{"year":3,"stay":348251.97461608076,"move":553450.9324533031},{"year":4,"stay":362375.0645835818,"move":653059.9450306576},{"year":5,"stay":377070.9055611813,"move":756708.5242113451},{"year":6,"stay":392362.72502390936,"move":864560.4915002731},{"year":7,"stay":408274.69241911353,"move":976786.3120570044},{"year":8,"stay":424831.9573674189,"move":1093563.364124043},{"year":9,"stay":442060.68941289856,"move":1215076.2193815743},{"year":10,"stay":459988.11938528164,"move":1341516.9346717787},{"year":11,"stay":478642.5824395738,"move":1473085.355553796},{"year":12,"stay":498053.56284111604,"move":1609989.432169129},{"year":13,"stay":518251.74056686764,"move":1752445.5479167239},{"year":14,"stay":539269.0397965672,"move":1900678.8614572159},{"year":15,"stay":561138.679370416,"move":2054923.662586891},{"year":16,"stay":583895.2252930336,"move":2215423.7425438445},{"year":17,"stay":607574.6453666708,"move":2382432.7793316157},{"year":18,"stay":632214.3660400301,"move":2556214.73866933},{"year":19,"stay":657853.3315625467,"move":2737044.29120206},{"year":20,"stay":684532.065537625,"move":2925207.246630834},{"year":21,"stay":712292.7349721201,"move":3121001.005448451},{"year":22,"stay":741179.2169232956,"move":3324735.0289950897},{"year":23,"stay":771237.1678485976,"move":3536731.3285766663},{"year":24,"stay":802514.0957678558,"move":3757324.974419003},{"year":25,"stay":835059.4353519657,"move":3986864.625262244},{"year":26,"stay":868924.6260567361,"move":4225713.079432564},{"year":27,"stay":904163.1934253928,"move":4474247.848262161},{"year":28,"stay":940830.8336882436,"move":4732861.752763859}]}}
{"id":"relocation-0025","inputs":{"currentSalary":162493.30594204366,"newSalary":160111.42902541906,"currentMonthlyExpenses":10334.532499779016,"newMonthlyExpenses":7844.609961379319,"movingCosts":20348.955551162362,"currentSavings":67444.10982355475,"annualReturn":0.08209176059346646,"yearsHorizon":4},"expected":{"annualSalaryDelta":-2381.8769166246057,"annualExpenseDelta":-29879.070460796356,"annualNetDelta":27497.19354417175,"movingCostRecoveryMonths":9,"breakEvenMonths":9,"wealthAtHorizonStay":266396.9092495662,"wealthAtHorizonMove":362786.2416879627,"netWealthGain":96389.33243839652,"yearlyData":[{"year":0,"stay":67444.10982355475,"move":47095.15427239239},{"year":1,"stay":111459.63148532495,"move":116937.38789090123},{"year":2,"stay":159088.4648137497,"move":192513.09343093366},{"year":3,"stay":210627.23292511766,"move":274292.94169684075},{"year":4,"stay":266396.9092495662,"move":362786.2416879627}]}}
{"id":"relocation-0026","inputs":{"currentSalary":218828.85294500738,"newSalary":95621.72909500077,"currentMonthlyExpenses":14333.651561755687,"newMonthlyExpenses":9062.487501185387,"movingCosts":23944.055137690157,"currentSavings":384303.74627932906,"annualReturn":0.04108188921120018,"yearsHorizon":15},"expected":{"annualSalaryDelta":-123207.12385000661,"annualExpenseDelta":-63253.968726843596,"annualNetDelta":-59953.155123163015,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1648166.6789660647,"wealthAtHorizonMove":659188.4337816351,"netWealthGain":-988978.2451844296,"yearlyData":[{"year":0,"stay":384303.74627932906,"move":360359.6911416389},{"year":1,"stay":446916.70441136474,"move":375163.94804930204},{"year":2,"stay":512101.92115256627,"move":390576.3917990999},{"year":3,"stay":579965.069746138,"move":406622.00785550085},{"year":4,"stay":650616.1646917539,"move":423326.80813305627},{"year":5,"stay":724169.7400925757,"move":440717.8731649095},{"year":6,"stay":800745.0353291016,"move":458823.39600366604},{"year":7,"stay":880466.1883608494,"move":477672.72792579525},{"year":8,"stay":963462.4369692366,"move":497296.4260136545},{"year":9,"stay":1049868.3282678989,"move":517726.3026922732},{"year":10,"stay":1139823.9368200877,"move":538995.4773012014},{"year":11,"stay":1233475.0917167438,"move":561138.4297850273},{"year":12,"stay":1330973.612983365,"move":584191.0565896026},{"year":13,"stay":1432477.5576989176,"move":608190.7288545907},{"year":14,"stay":1538151.4762257743,"move":633176.352996674},{"year":15,"stay":1648166.6789660647,"move":659188.4337816351}]}}
{"id":"relocation-0027","inputs":{"currentSalary":140871.9418128021,"newSalary":222224.74084468558,"currentMonthlyExpenses":13019.18096281588,"newMonthlyExpenses":8026.607614941895,"movingCosts":30109.425343107432,"currentSavings":87301.16079095751,"annualReturn":0.04535144737921655,"yearsHorizon":7},"expected":{"annualSalaryDelta":81352.79903188348,"annualExpenseDelta":-59910.88017448783,"annualNetDelta":141263.6792063713,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":119084.78929003418,"wealthAtHorizonMove":1088747.3642980198,"netWealthGain":969662.5750079856,"yearlyData":[{"year":0,"stay":87301.16079095751,"move":57191.73544785008},{"year":1,"stay":91260.39479071314,"move":185690.91289392216},{"year":2,"stay":95399.18578287069,"move":320017.7140242124},{"year":3,"stay":99725.67693692264,"move":460436.4300075814},{"year":4,"stay":104248.38072688422,"move":607223.3379999273},{"year":5,"stay":108976.19567978804,"move":760667.2447260461},{"year":6,"stay":113918.42388374715,"move":921070.0547137158},{"year":7,"stay":119084.78929003418,"move":1088747.3642980198}]}}
{"id":"relocation-0028","inputs":{"currentSalary":264800.511659123,"newSalary":190236.96549469605,"currentMonthlyExpenses":4026.2107620947063,"newMonthlyExpenses":2920.657612849027,"movingCosts":35613.889526575804,"currentSavings":423278.1162718311,"annualReturn":0.0546186944283545,"yearsHorizon":4},"expected":{"annualSalaryDelta":-74563.54616442695,"annualExpenseDelta":-13266.637790948153,"annualNetDelta":-61296.9083734788,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1463117.2729418566,"wealthAtHorizonMove":1153044.8498950452,"netWealthGain":-310072.4230468115,"yearlyData":[{"year":0,"stay":423278.1162718311,"move":387664.2267452553},{"year":1,"stay":662882.9968766782,"move":564027.0148271665},{"year":2,"stay":915574.7832388239,"move":750022.5081398562},{"year":3,"stay":1182068.2650648386,"move":946176.8324668426},{"year":4,"stay":1463117.2729418566,"move":1153044.8498950452}]}}
{"id":"relocation-0029","inputs":{"currentSalary":239803.5741574131,"newSalary":291306.30186991766,"currentMonthlyExpenses":13797.985793557018,"newMonthlyExpenses":9173.38104173541,"movingCosts":27003.059023991227,"currentSavings":248444.15194820613,"annualReturn":0.07765933848451823,"yearsHorizon":16},"expected":{"annualSalaryDelta":51502.727712504566,"annualExpenseDelta":-55495.25702185929,"annualNetDelta":106997.98473436385,"movingCostRecoveryMonths":4,"breakEvenMonths":4,"wealthAtHorizonStay":3029137.9875630336,"wealthAtHorizonMove":6121167.682488648,"netWealthGain":3092029.6949256146,"yearlyData":[{"year":0,"stay":248444.15194820613,"move":221441.0929242149},{"year":1,"stay":341965.90507357987,"move":419863.79108309094},{"year":2,"stay":442750.49568058253,"move":633695.8647212985},{"year":3,"stay":551361.9509235581,"move":864133.9957450221},{"year":4,"stay":668408.0999325439,"move":1112467.7995856567},{"year":5,"stay":794543.975445728,"move":1380087.0423558992},{"year":6,"stay":930475.4796104316,"move":1668489.4184854066},{"year":7,"stay":1076963.3344677715,"move":1979288.9323624945},{"year":8,"stay":1234827.3392293486,"move":2314224.930888587},{"year":9,"stay":1404950.9581712265,"move":2675171.837494868},{"year":10,"stay":1588286.264820723,"move":3064149.6420962256},{"year":11,"stay":1785859.2701054758,"move":3483335.205688085},{"year":12,"stay":1998775.6642830407,"move":3935074.442850748},{"year":13,"stay":2228227.004784944,"move":4421895.450338964},{"year":14,"stay":2475497.3846046114,"move":4946522.655229082},{"year":15,"stay":2741970.61854789,"move":5511892.061801949},{"year":16,"stay":3029137.9875630336,"move":6121167.682488648}]}}
{"id":"relocation-0030","inputs":{"currentSalary":136148.08560814708,"newSalary":243511.5939262323,"currentMonthlyExpenses":5845.488042104989,"newMonthlyExpenses":14453.667663037777,"movingCosts":14256.012858822942,"currentSavings":294022.59667403996,"annualReturn":0.0679016636731103,"yearsHorizon":12},"expected":{"annualSalaryDelta":107363.50831808522,"annualExpenseDelta":103298.15545119345,"annualNetDelta":4065.3528668917716,"movingCostRecoveryMonths":43,"breakEvenMonths":43,"wealthAtHorizonStay":1812976.9635034248,"wealthAtHorizonMove":1853448.1728667775,"netWealthGain":40471.20936335274,"yearlyData":[{"year":0,"stay":294022.59667403996,"move":279766.583815217},{"year":1,"stay":379989.44924858236,"move":368830.78226619185},{"year":2,"stay":471793.5941336772,"move":463942.58796569996},{"year":3,"stay":569831.3931885572,"move":565512.6435071583},{"year":4,"stay":674526.1219021137,"move":673979.4747992518},{"year":5,"stay":786329.7968731256,"move":789811.384389429},{"year":6,"stay":905725.1273794369,"move":913508.4733472125},{"year":7,"stay":1033227.5994619275,"move":1045604.8004367503},{"year":8,"stay":1169387.7015212537,"move":1186670.687900775},{"year":9,"stay":1314793.3010363085,"move":1337315.183811131},{"year":10,"stay":1470072.1826658216,"move":1498188.691616997},{"year":11,"stay":1635894.7586912785,"move":1669985.7782438102},{"year":12,"stay":1812976.9635034248,"move":1853448.1728667775}]}}
{"id":"relocation-0031","inputs":{"currentSalary":280529.2561207898,"newSalary":38741.32372671738,"currentMonthlyExpenses":14454.95001738891,"newMonthlyExpenses":13050.217781215906,"movingCosts":5862.100562080741,"currentSavings":384514.63135425,"annualReturn":0.08784648462198674,"yearsHorizon":28},"expected":{"annualSalaryDelta":-241787.9323940724,"annualExpenseDelta":-16856.786834076047,"annualNetDelta":-224931.14555999637,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":15721420.460963152,"wealthAtHorizonMove":4000681.870711644,"netWealthGain":-11720738.59025151,"yearlyData":[{"year":0,"stay":384514.63135425,"move":378652.5307921693},{"year":1,"stay":525362.745916563,"move":411915.82451547997},{"year":2,"stay":678583.87220881,"move":448101.1816593321},{"year":3,"stay":845264.9358156524,"move":487465.2952230628},{"year":4,"stay":1026588.3449134097,"move":530287.4077836279},{"year":5,"stay":1223840.3780800793,"move":576871.2923967256},{"year":6,"stay":1438420.3089449804,"move":627547.4075131202},{"year":7,"stay":1671850.332406792,"move":682675.2411967892},{"year":8,"stay":1925786.3628349518,"move":742645.8612743941},{"year":9,"stay":2202029.7808550876,"move":807884.6895064174},{"year":10,"stay":2502540.212048254,"move":878854.5194594815},{"year":11,"stay":2829449.4282139777,"move":956058.7994881425},{"year":12,"stay":3185076.4698103894,"move":1040045.2041150928},{"year":13,"stay":3571944.096847563,"move":1131409.5191445604},{"year":14,"stay":3992796.684934002,"move":1230799.8680692627},{"year":15,"stay":4450619.6934279,"move":1338921.3097523525},{"year":16,"stay":4948660.843797049,"move":1456540.839999563},{"year":17,"stay":5490453.158423217,"move":1584492.8325018806},{"year":18,"stay":6079840.023284504,"move":1723684.9577459055},{"year":19,"stay":6721002.45230623,"move":1875104.6218796812},{"year":20,"stay":7418488.746789208,"move":2039825.971210251},{"year":21,"stay":8177246.760314532,"move":2219017.512021702},{"year":22,"stay":9002658.998006817,"move":2413950.3997674356},{"year":23,"stay":9900580.799144337,"move":2626007.4564388446},{"year":24,"stay":10877381.87397723,"move":2856692.980078122},{"year":25,"stay":11939991.489409173,"move":3107643.416022293},{"year":26,"stay":13095947.624082332,"move":3380638.9655785137},{"year":27,"stay":14353450.44156375,"move":3677616.2144806962},{"year":28,"stay":15721420.460963152,"move":4000681.870711644}]}}
{"id":"relocation-0032","inputs":{"currentSalary":85546.30132159218,"newSalary":214131.22270954773,"currentMonthlyExpenses":11231.66258726269,"newMonthlyExpenses":1422.970682848245,"movingCosts":21879.4024316594,"currentSavings":151179.26697712392,"annualReturn":0.048647333453409373,"yearsHorizon":3},"expected":{"annualSalaryDelta":128584.92138795555,"annualExpenseDelta":-117704.30285297334,"annualNetDelta":246289.2242409289,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":174333.40222792386,"wealthAtHorizonMove":769494.7728878179,"netWealthGain":595161.3706598941,"yearlyData":[{"year":0,"stay":151179.26697712392,"move":129299.86454546452},{"year":1,"stay":158533.73518900207,"move":332645.53268685716},{"year":2,"stay":166245.97866835597,"move":545883.4253526304},{"year":3,"stay":174333.40222792386,"move":769494.7728878179}]}}
{"id":"relocation-0033","inputs":{"currentSalary":137263.96802114323,"newSalary":292759.87814879045,"currentMonthlyExpenses":1156.4294071868062,"newMonthlyExpenses":10922.501883935183,"movingCosts":41051.350568886846,"currentSavings":422434.12125390023,"annualReturn":0.07197440851479768,"yearsHorizon":8},"expected":{"annualSalaryDelta":155495.91012764722,"annualExpenseDelta":117192.86972098053,"annualNetDelta":38303.040406666696,"movingCostRecoveryMonths":13,"breakEvenMonths":13,"wealthAtHorizonStay":2011565.1615669914,"wealthAtHorizonMove":2335770.128445423,"netWealthGain":324204.96687843185,"yearlyData":[{"year":0,"stay":422434.12125390023,"move":381382.7706850134},{"year":1,"stay":576225.3824025196,"move":570522.4255643702},{"year":2,"stay":741085.6786070557,"move":773275.2952303617},{"year":3,"stay":917811.6971184876,"move":990621.1827652409},{"year":4,"stay":1107257.466281455,"move":1223610.4119985667},{"year":5,"stay":1310338.4826255578,"move":1473368.90319628},{"year":6,"stay":1528036.1350016114,"move":1741103.6140694967},{"year":7,"stay":1761402.4471424916,"move":2028108.3723966938},{"year":8,"stay":2011565.1615669914,"move":2335770.128445423}]}}
{"id":"relocation-0034","inputs":{"currentSalary":162932.58533114567,"newSalary":246882.13407061994,"currentMonthlyExpenses":7148.990295827389,"newMonthlyExpenses":12291.55011055991,"movingCosts":7555.309415329248,"currentSavings":100174.50724262744,"annualReturn":0.09719717377331108,"yearsHorizon":21},"expected":{"annualSalaryDelta":83949.54873947427,"annualExpenseDelta":61710.71777679026,"annualNetDelta":22238.830962684005,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":5476073.587170143,"wealthAtHorizonMove":6799135.873977438,"netWealthGain":1323062.286807295,"yearlyData":[{"year":0,"stay":100174.50724262744,"move":92619.1978272982},{"year":1,"stay":187055.8880119619,"move":201005.05483716377},{"year":2,"stay":282381.8934455986,"move":319925.7108253865},{"year":3,"stay":386973.31719448406,"move":450405.1184789327},{"year":4,"stay":501730.731732688,"move":593566.7557920193},{"year":5,"stay":627642.2426335375,"move":750643.2996446977},{"year":6,"stay":765791.9965394771,"move":922987.239625936},{"year":7,"stay":917369.5160825525,"move":1112082.5234903079},{"year":8,"stay":1083679.9421327836,"move":1319557.3345201586},{"year":9,"stay":1266155.2715641325,"move":1547198.1108112626},{"year":10,"stay":1466366.6872995624,"move":1796964.9271934244},{"year":11,"stay":1686038.0868016295,"move":2071008.37223029},{"year":12,"stay":1927060.9254941253,"move":2371688.0656158407},{"year":13,"stay":2191510.5029223524,"move":2701592.9754094924},{"year":14,"stay":2481663.8318821494,"move":3063563.710049026},{"year":15,"stay":2800019.2443777565,"move":3460716.977084172},{"year":16,"stay":3149317.9032233735,"move":3896472.419229971},{"year":17,"stay":3532567.4045115924,"move":4374582.058808681},{"year":18,"stay":3953067.674175057,"move":4899162.604108218},{"year":19,"stay":4414439.381620726,"move":5474730.8958273325},{"year":20,"stay":4920655.11508908,"move":6106242.798815078},{"year":21,"stay":5476073.587170143,"move":6799135.873977438}]}}
{"id":"relocation-0035","inputs":{"currentSalary":69882.66746280715,"newSalary":293533.3496122621,"currentMonthlyExpenses":6899.726227391511,"newMonthlyExpenses":6355.556611903012,"movingCosts":38544.92496466264,"currentSavings":107398.01346790045,"annualReturn":0.10226249685976654,"yearsHorizon":17},"expected":{"annualSalaryDelta":223650.68214945495,"annualExpenseDelta":-6530.035385861993,"annualNetDelta":230180.71753531694,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":562136.4941935011,"wealthAtHorizonMove":9356236.230495207,"netWealthGain":8794099.736301705,"yearlyData":[{"year":0,"stay":107398.01346790045,"move":68853.08850323781},{"year":1,"stay":118380.80248290679,"move":293160.84751951136},{"year":2,"stay":130486.71892507168,"move":540406.8780378078},{"year":3,"stay":143830.61660938806,"move":812936.9049755713},{"year":4,"stay":158539.0945887439,"move":1113336.53293725},{"year":5,"stay":174751.69825127555,"move":1444455.776910035},{"year":6,"stay":192622.24324493547,"move":1809436.101529795},{"year":7,"stay":212320.27478989188,"move":2211740.22544986},{"year":8,"stay":234032.67622385797,"move":2655184.973578972},{"year":9,"stay":257965.442041283,"move":3143977.4888711167},{"year":10,"stay":284345.632247958,"move":3682755.147223402},{"year":11,"stay":313423.5265728031,"move":4276629.55417105},{"year":12,"stay":345474.9989747313,"move":4931235.040794278},{"year":13,"stay":380804.1349725126,"move":5652782.118937699},{"year":14,"stay":419746.11662932526,"move":6448116.402893936},{"year":15,"stay":462670.40256303083,"move":7324783.556565712},{"year":16,"stay":509984.2331522397,"move":8291100.882286909},{"year":17,"stay":562136.4941935011,"move":9356236.230495207}]}}
{"id":"relocation-0036","inputs":{"currentSalary":199088.15101487562,"newSalary":220803.4837176092,"currentMonthlyExpenses":11877.465169876814,"newMonthlyExpenses":5224.050628952682,"movingCosts":45591.766003053635,"currentSavings":154391.15301705897,"annualReturn":0.04226911224424839,"yearsHorizon":18},"expected":{"annualSalaryDelta":21715.332702733576,"annualExpenseDelta":-79840.97449108958,"annualNetDelta":101556.30719382316,"movingCostRecoveryMonths":6,"breakEvenMonths":6,"wealthAtHorizonStay":1806338.6432407862,"wealthAtHorizonMove":4369661.271601194,"netWealthGain":2563322.6283604074,"yearlyData":[{"year":0,"stay":154391.15301705897,"move":108799.38701400533},{"year":1,"stay":217475.69896980983,"move":271513.1166859828},{"year":2,"stay":283226.7726763149,"move":441104.6112611453},{"year":3,"stay":351757.08589750016,"move":617864.5877561753},{"year":4,"stay":423184.1146203652,"move":802096.0515379644},{"year":5,"stay":497630.30043759017,"move":994114.8157412681},{"year":6,"stay":575223.2604392796,"move":1194250.042641683},{"year":7,"stay":656096.0059766439,"move":1402844.8079119797},{"year":8,"stay":740387.1706726276,"move":1620256.6887290494},{"year":9,"stay":828241.2480703443,"move":1846858.3767396088},{"year":10,"stay":919808.8393267,"move":2083038.3169354228},{"year":11,"stay":1015246.911375806,"move":2329201.3735332135},{"year":12,"stay":1114719.0660047303,"move":2585769.5240007234},{"year":13,"stay":1218395.820302842,"move":2853182.582418644},{"year":14,"stay":1326454.8989654998,"move":3131898.953418409},{"year":15,"stay":1439081.5389531597,"move":3422396.417988273},{"year":16,"stay":1556468.8070281504,"move":3725172.95249471},{"year":17,"stay":1678817.9307134487,"move":4040747.5823231246},{"year":18,"stay":1806338.6432407862,"move":4369661.271601194}]}}
{"id":"relocation-0037","inputs":{"currentSalary":63528.85901229456,"newSalary":153948.09825578704,"currentMonthlyExpenses":13530.068018939346,"newMonthlyExpenses":7642.891565337777,"movingCosts":17824.17658250779,"currentSavings":355947.4253561348,"annualReturn":0.11564198357984423,"yearsHorizon":20},"expected":{"annualSalaryDelta":90419.23924349248,"annualExpenseDelta":-70646.11744321883,"annualNetDelta":161065.3566867113,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":3176017.1534088575,"wealthAtHorizonMove":7280631.405177472,"netWealthGain":4104614.2517686146,"yearlyData":[{"year":0,"stay":355947.4253561348,"move":338123.248773627},{"year":1,"stay":397109.89167445677,"move":439457.8914280041},{"year":2,"stay":443032.46724686807,"move":552511.0731642881},{"year":3,"stay":494265.6205495683,"move":678637.9490865686},{"year":4,"stay":551423.4773252431,"move":819350.3871232305},{"year":5,"stay":615191.1820356295,"move":976335.090608808},{"year":6,"stay":686333.1106070589,"move":1151473.8165971513},{"year":7,"stay":765702.0329141838,"move":1346865.9322604334},{"year":8,"stay":854249.3348314993,"move":1564853.57975488},{"year":9,"stay":953036.4223831764,"move":1808049.751201488},{"year":10,"stay":1063247.4446914052,"move":2079369.610313206},{"year":11,"stay":1186203.4882317202,"move":2382065.4361172067},{"year":12,"stay":1323378.4125401669,"move":2719765.607638521},{"year":13,"stay":1476416.5171930573,"move":3096518.096849814},{"year":14,"stay":1647152.2518313078,"move":3516838.9912321446},{"year":15,"stay":1837632.2054910874,"move":3985766.6275809025},{"year":16,"stay":2050139.6388242808,"move":4508921.985952439},{"year":17,"stay":2287221.8532735864,"move":5092576.067686483},{"year":18,"stay":2551720.7252733116,"move":5743725.065156725},{"year":19,"stay":2846806.7714857166,"move":6470174.224300453},{"year":20,"stay":3176017.1534088575,"move":7280631.405177472}]}}
{"id":"relocation-0038","inputs":{"currentSalary":294764.6883619018,"newSalary":275979.0958533995,"currentMonthlyExpenses":12239.568620920181,"newMonthlyExpenses":6638.854157179594,"movingCosts":24243.611795827746,"currentSavings":201996.34484015405,"annualReturn":0.11143191364128142,"yearsHorizon":16},"expected":{"annualSalaryDelta":-18785.592508502305,"annualExpenseDelta":-67208.57356488705,"annualNetDelta":48422.98105638474,"movingCostRecoveryMonths":7,"breakEvenMonths":7,"wealthAtHorizonStay":6963357.100091288,"wealthAtHorizonMove":8753325.325684147,"netWealthGain":1789968.225592859,"yearlyData":[{"year":0,"stay":201996.34484015405,"move":177752.7330443263},{"year":1,"stay":372395.0490050962,"move":393872.9062096678},{"year":2,"stay":561781.6068571324,"move":634075.7638473083},{"year":3,"stay":772271.8712685562,"move":901044.8855736154},{"year":4,"stay":1006217.4686462043,"move":1197762.887417017},{"year":5,"stay":1266232.0716275966,"move":1527544.7440176462},{"year":6,"stay":1555220.5993938835,"move":1894074.823983458},{"year":7,"stay":1876411.6718295442,"move":2301448.0521669523},{"year":8,"stay":2233393.680111206,"move":2754215.65873316},{"year":9,"stay":2630154.8767112014,"move":3257436.0261338223},{"year":10,"stay":3071127.9327069386,"move":3816731.2020572093},{"year":11,"stay":3561239.460196525,"move":4438349.709724077},{"year":12,"stay":4105965.053091927,"move":5129236.357255101},{"year":13,"stay":4711390.461213046,"move":5897109.826029717},{"year":14,"stay":5384279.581128154,"move":6750548.904864256},{"year":15,"stay":6132150.023343801,"move":7699088.333429581},{"year":16,"stay":6963357.100091288,"move":8753325.325684147}]}}
{"id":"relocation-0039","inputs":{"currentSalary":258667.34499111772,"newSalary":99419.57826493308,"currentMonthlyExpenses":6068.202327936888,"newMonthlyExpenses":2463.3506890386343,"movingCosts":44759.36781382188,"currentSavings":122652.72135846317,"annualReturn":0.07563004256691783,"yearsHorizon":27},"expected":{"annualSalaryDelta":-159247.76672618464,"annualExpenseDelta":-43258.21966677904,"annualNetDelta":-115989.5470594056,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":16014824.178480195,"wealthAtHorizonMove":6247467.684220971,"netWealthGain":-9767356.494259223,"yearlyData":[{"year":0,"stay":122652.72135846317,"move":77893.35354464129},{"year":1,"stay":317777.8689516271,"move":153643.80118537194},{"year":2,"stay":527660.3397631382,"move":235123.25840563414},{"year":3,"stay":753416.2307761738,"move":322765.0104437942},{"year":4,"stay":996246.0494362577,"move":417035.1119192395},{"year":5,"stay":1257441.0976181207,"move":518434.8651820604},{"year":6,"stay":1538390.3384122462,"move":627503.4861004234},{"year":7,"stay":1840587.7822467745,"move":744820.9714615572},{"year":8,"stay":2165640.4316221224,"move":871011.1832343973},{"year":9,"stay":2515276.826706217,"move":1006745.1660951457},{"year":10,"stay":2891356.2372334655,"move":1152744.71585743},{"year":11,"stay":3295878.549587431,"move":1309786.2177829864},{"year":12,"stay":3730994.9016439947,"move":1478704.7751839454},{"year":13,"stay":4199019.121928159,"move":1660398.6502714814},{"year":14,"stay":4702440.033914763,"move":1855834.040866036},{"year":15,"stay":5243934.69090399,"move":2066050.218370339},{"year":16,"stay":5826382.611851071,"move":2292165.054327547},{"year":17,"stay":6452881.093852392,"move":2535380.9649532107},{"year":18,"stay":7126761.682715584,"move":2796991.305252445},{"year":19,"stay":7851607.889199518,"move":3078387.246724456},{"year":20,"stay":8631274.2451343,"move":3381065.1752281534},{"year":21,"stay":9469906.800756423,"move":3706634.648348652},{"year":22,"stay":10371965.17225825,"move":4056826.9545797426},{"year":23,"stay":11342246.256794607,"move":4433504.319837698},{"year":24,"stay":12385909.741056323,"move":4838669.810264107},{"year":25,"stay":13508505.53905829,"move":5274477.983978111},{"year":26,"stay":14716003.30504859,"move":5743246.348421116},{"year":27,"stay":16014824.178480195,"move":6247467.684220971}]}}
{"id":"relocation-0040","inputs":{"currentSalary":96724.792602472,"newSalary":273202.92798802257,"currentMonthlyExpenses":3693.6093983240426,"newMonthlyExpenses":7944.474625401199,"movingCosts":9107.423177920282,"currentSavings":499291.5040347725,"annualReturn":0.07767961288802325,"yearsHorizon":16},"expected":{"annualSalaryDelta":176478.13538555056,"annualExpenseDelta":51010.382724925876,"annualNetDelta":125467.75266062468,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":3211005.3458812237,"wealthAtHorizonMove":6912042.899478259,"netWealthGain":3701037.553597035,"yearlyData":[{"year":0,"stay":499291.5040347725,"move":490184.08085685223},{"year":1,"stay":590477.754609056,"move":706130.6229848922},{"year":2,"stay":688747.3178286602,"move":938851.8089099455},{"year":3,"stay":794650.4226778384,"move":1189650.6864684988},{"year":4,"stay":908780.0397153404,"move":1459931.523748551},{"year":5,"stay":1031775.2012233739,"move":1751207.6718395685},{"year":6,"stay":1164324.5792644513,"move":2065110.0383578108},{"year":7,"stay":1307170.3416803079,"move":2403396.2191918246},{"year":8,"stay":1461112.3076233228,"move":2767960.3395983926},{"year":9,"stay":1627012.4258880124,"move":3160843.6597510055},{"year":10,"stay":1805799.6011175804,"move":3584246.0041232347},{"year":11,"stay":1998474.8949083243,"move":4040538.07870218},{"year":12,"stay":2206117.1309338193,"move":4532274.744998291},{"year":13,"stay":2429888.9354729783,"move":5062209.325175131},{"year":14,"stay":2671043.247163994,"move":5633309.018396084},{"year":15,"stay":2930930.332433445,"move":6248771.514706911},{"year":16,"stay":3211005.3458812237,"move":6912042.899478259}]}}
{"id":"relocation-0041","inputs":{"currentSalary":71235.52536824718,"newSalary":285842.4761448987,"currentMonthlyExpenses":14801.38647230342,"newMonthlyExpenses":10459.648469928652,"movingCosts":33574.68955218792,"currentSavings":274740.8215655014,"annualReturn":0.08301232127007097,"yearsHorizon":5},"expected":{"annualSalaryDelta":214606.9507766515,"annualExpenseDelta":-52100.85602849722,"annualNetDelta":266707.8068051487,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":409345.6507130573,"wealthAtHorizonMove":1305560.3339693947,"netWealthGain":896214.6832563374,"yearlyData":[{"year":0,"stay":274740.8215655014,"move":241166.13201331347},{"year":1,"stay":297547.6949113001,"move":421512.5869492179},{"year":2,"stay":322247.81975444604,"move":616830.01974218},{"year":3,"stay":348998.35929648206,"move":828361.206015797},{"year":4,"stay":377969.5232211293,"move":1057452.0870829988},{"year":5,"stay":409345.6507130573,"move":1305560.3339693947}]}}
{"id":"relocation-0042","inputs":{"currentSalary":238683.03739931434,"newSalary":98845.73268005624,"currentMonthlyExpenses":2682.854921557009,"newMonthlyExpenses":4218.478176742792,"movingCosts":7775.148213841021,"currentSavings":498156.3660549,"annualReturn":0.11456947720609605,"yearsHorizon":15},"expected":{"annualSalaryDelta":-139837.3047192581,"annualExpenseDelta":18427.479062229395,"annualNetDelta":-158264.7837814875,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":9904048.844816059,"wealthAtHorizonMove":4216401.046536451,"netWealthGain":-5687647.798279608,"yearlyData":[{"year":0,"stay":498156.3660549,"move":490381.21784105897},{"year":1,"stay":761718.6588213288,"move":594787.9321599406},{"year":2,"stay":1055477.1456812473,"move":711156.4691551427},{"year":3,"stay":1382891.3888055605,"move":840857.2885971233},{"year":4,"stay":1747817.310594456,"move":985417.863115774},{"year":5,"stay":2154552.604461658,"move":1146540.6670816394},{"year":6,"stay":2607887.348308493,"move":1326123.2264638543},{"year":7,"stay":3113160.4167572195,"move":1526280.4657898222},{"year":8,"stay":3676322.3565044366,"move":1749369.6153843817},{"year":9,"stay":4304005.465270864,"move":1998017.9722183426},{"year":10,"stay":5003601.8996597575,"move":2275153.8413029253},{"year":11,"stay":5783350.731791835,"move":2584041.0220235856},{"year":12,"stay":6652434.97997335,"move":2928317.2455550767},{"year":13,"stay":7621089.756117073,"move":3312037.01603106},{"year":14,"stay":8700722.80355677,"move":3739719.3600041196},{"year":15,"stay":9904048.844816059,"move":4216401.046536451}]}}
{"id":"relocation-0043","inputs":{"currentSalary":77518.02769023925,"newSalary":249990.54037733003,"currentMonthlyExpenses":8463.66917854175,"newMonthlyExpenses":11432.686740998179,"movingCosts":14757.962268777192,"currentSavings":464687.43903096765,"annualReturn":0.08537366737611592,"yearsHorizon":11},"expected":{"annualSalaryDelta":172472.51268709078,"annualExpenseDelta":35628.21074947715,"annualNetDelta":136844.30193761364,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":1144281.8832412348,"wealthAtHorizonMove":3040209.369599488,"netWealthGain":1895927.4863582533,"yearlyData":[{"year":0,"stay":464687.43903096765,"move":449929.47676219046},{"year":1,"stay":504359.5098846566,"move":601139.9057393475},{"year":2,"stay":547418.5309195301,"move":765259.7235838},{"year":3,"stay":594153.658493776,"move":943391.0521667337},{"year":4,"stay":644878.7353043259,"move":1136730.1055453722},{"year":5,"stay":699934.3979501277,"move":1346575.2229579717},{"year":6,"stay":759690.3644258238,"move":1574335.5876250565},{"year":7,"stay":824547.9169071543,"move":1821540.689906692},{"year":8,"stay":894942.5965008548,"move":2089850.5983641983},{"year":9,"stay":971347.1280552363,"move":2381067.1077000718},{"year":10,"stay":1054274.5946725695,"move":2697145.8384384196},{"year":11,"stay":1144281.8832412348,"move":3040209.369599488}]}}
{"id":"relocation-0044","inputs":{"currentSalary":180432.4179282412,"newSalary":244503.60549381003,"currentMonthlyExpenses":9948.677286040038,"newMonthlyExpenses":13234.4208965078,"movingCosts":17645.683174487203,"currentSavings":387670.5289585516,"annualReturn":0.07284015759825706,"yearsHorizon":16},"expected":{"annualSalaryDelta":64071.187565568835,"annualExpenseDelta":39428.92332561314,"annualNetDelta":24642.264239955693,"movingCostRecoveryMonths":9,"breakEvenMonths":9,"wealthAtHorizonStay":2937384.146252749,"wealthAtHorizonMove":3586733.8618256543,"netWealthGain":649349.7155729053,"yearlyData":[{"year":0,"stay":387670.5289585516,"move":370024.8457840644},{"year":1,"stay":476956.80187985295,"move":482668.0686019629},{"year":2,"stay":572746.700992103,"move":603516.2415222926},{"year":3,"stay":675513.9514520103,"move":733167.0144036006},{"year":4,"stay":785766.784631357,"move":872261.5700143189},{"year":5,"stay":904050.4515551415,"move":1021487.7949767816},{"year":6,"stay":1030949.9194189543,"move":1181583.6816833029},{"year":7,"stay":1167092.7645211022,"move":1353340.97800836},{"year":8,"stay":1313152.2759163657,"move":1537609.1028663847},{"year":9,"stay":1469850.7851403845,"move":1735299.3469794034},{"year":10,"stay":1637963.2384716927,"move":1947389.3796292522},{"year":11,"stay":1818321.0293978832,"move":2174928.083682336},{"year":12,"stay":2011816.110239211,"move":2419040.742798349},{"year":13,"stay":2219405.4032635083,"move":2680934.606476102},{"year":14,"stay":2442115.5331074065,"move":2961904.8604581594},{"year":15,"stay":2681047.9039078625,"move":3263341.032020692},{"year":16,"stay":2937384.146252749,"move":3586733.8618256543}]}}
{"id":"relocation-0045","inputs":{"currentSalary":189776.54070127755,"newSalary":203686.59456493333,"currentMonthlyExpenses":2508.2302489317954,"newMonthlyExpenses":9675.775036681443,"movingCosts":38727.0015780814,"currentSavings":381264.53291624784,"annualReturn":0.05496031688991934,"yearsHorizon":23},"expected":{"annualSalaryDelta":13910.053863655776,"annualExpenseDelta":86010.53745299578,"annualNetDelta":-72100.48358934,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":8345299.846335829,"wealthAtHorizonMove":5033834.962824957,"netWealthGain":-3311464.883510872,"yearlyData":[{"year":0,"stay":381264.53291624784,"move":342537.53133816645},{"year":1,"stay":561896.730178308,"move":448940.79673195875},{"year":2,"stay":752456.5302424133,"move":561192.0193099161},{"year":3,"stay":953489.5573045214,"move":679612.6046520388},{"year":4,"stay":1165571.4232393028,"move":804541.6228908543},{"year":5,"stay":1389309.3757324652,"move":936336.7795608216},{"year":6,"stay":1625344.0369949534,"move":1075375.4398059268},{"year":7,"stay":1874351.2380374328,"move":1222055.708878053},{"year":8,"stay":2137043.9537570784,"move":1376797.5720198816},{"year":9,"stay":2414174.3443773496,"move":1540044.0969961218},{"year":10,"stay":2706535.909085938,"move":1712262.7027162344},{"year":11,"stay":3014965.7580373427,"move":1893946.4975810642},{"year":12,"stay":3340347.0092254267,"move":2085615.6913854284},{"year":13,"stay":3683611.3170888466,"move":2287819.084819316},{"year":14,"stay":4045741.5400894387,"move":2501135.6408325466},{"year":15,"stay":4427774.554901561,"move":2726176.142362131},{"year":16,"stay":4830804.225270168,"move":2963584.9411688475},{"year":17,"stay":5255984.534038274,"move":3214041.8027904364},{"year":18,"stay":5704532.887311628,"move":3478263.8528940026},{"year":19,"stay":6177733.600221338,"move":3757007.6306005646},{"year":20,"stay":6676941.574265101,"move":4051071.2546609724},{"year":21,"stay":7203586.176756283,"move":4361296.708685539},{"year":22,"stay":7759175.333488747,"move":4688572.251970614},{"year":23,"stay":8345299.846335829,"move":5033834.962824957}]}}
{"id":"relocation-0046","inputs":{"currentSalary":106373.50416043773,"newSalary":89039.18037191033,"currentMonthlyExpenses":6349.255198147148,"newMonthlyExpenses":8374.989517498761,"movingCosts":3843.448939733207,"currentSavings":200951.22104976326,"annualReturn":0.029971470478922128,"yearsHorizon":21},"expected":{"annualSalaryDelta":-17334.3237885274,"annualExpenseDelta":24308.811832219362,"annualNetDelta":-41643.13562074676,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1238871.9350074248,"wealthAtHorizonMove":366465.2917269613,"netWealthGain":-872406.6432804635,"yearlyData":[{"year":0,"stay":200951.22104976326,"move":197107.77211003006},{"year":1,"stay":237156.46642183157,"move":203015.38188299196},{"year":2,"stay":274446.83623675094,"move":209100.0514078652},{"year":3,"stay":312854.85326972627,"move":215367.08742577714},{"year":4,"stay":352414.01505135937,"move":221821.9557286903},{"year":5,"stay":393158.8230825016,"move":228470.2859263895},{"year":6,"stay":435124.81292471854,"move":235317.87635634321},{"year":7,"stay":478348.5851926103,"move":242370.69914072004},{"year":8,"stay":522867.8374750168,"move":249634.90539497187},{"year":9,"stay":568721.3972129491,"move":257116.8305925258},{"year":10,"stay":615949.2555629204,"move":264823.0000902637},{"year":11,"stay":664592.6022752105,"move":272760.1348196087},{"year":12,"stay":714693.8616174841,"move":280935.15714818146},{"year":13,"stay":766296.7293750915,"move":289355.1969171396},{"year":14,"stay":819446.2109603237,"move":298027.59765946434},{"year":15,"stay":874188.6606638577,"move":306959.9230046191},{"year":16,"stay":930571.822082625,"move":316159.96327516425},{"year":17,"stay":988644.8697593632,"move":325635.74228108296},{"year":18,"stay":1048458.4520701659,"move":335395.5243177424},{"year":19,"stay":1110064.7353974353,"move":345447.8213735942},{"year":20,"stay":1173517.449626764,"move":355801.4005539009},{"year":21,"stay":1238871.9350074248,"move":366465.2917269613}]}}
{"id":"relocation-0047","inputs":{"currentSalary":287461.3716965541,"newSalary":149742.59602138773,"currentMonthlyExpenses":1268.0558525025845,"newMonthlyExpenses":10930.13945221901,"movingCosts":31192.37133068964,"currentSavings":104506.24919030815,"annualReturn":0.10541112393140792,"yearsHorizon":4},"expected":{"annualSalaryDelta":-137718.7756751664,"annualExpenseDelta":115945.0031965971,"annualNetDelta":-253663.7788717635,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1429624.182798827,"wealthAtHorizonMove":196389.68845194054,"netWealthGain":-1233234.4943468864,"yearlyData":[{"year":0,"stay":104506.24919030815,"move":73313.87785961851},{"year":1,"stay":387767.07184183743,"move":99622.89871933048},{"year":2,"stay":700886.7361747996,"move":128705.18303739953},{"year":3,"stay":1047012.6962501246,"move":160853.06363192902},{"year":4,"stay":1429624.182798827,"move":196389.68845194054}]}}
{"id":"relocation-0048","inputs":{"currentSalary":196267.95848133042,"newSalary":91357.77100687847,"currentMonthlyExpenses":4414.683549199253,"newMonthlyExpenses":11451.388027984649,"movingCosts":28679.376235231757,"currentSavings":18894.652253948152,"annualReturn":0.10653122151736169,"yearsHorizon":9},"expected":{"annualSalaryDelta":-104910.18747445196,"annualExpenseDelta":84440.45374542475,"annualNetDelta":-189350.6412198767,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2047086.0230747596,"wealthAtHorizonMove":-24334.45533981239,"netWealthGain":-2071420.478414572,"yearlyData":[{"year":0,"stay":18894.652253948152,"move":-9784.723981283605},{"year":1,"stay":164199.2785296464,"move":-10827.10257921997},{"year":2,"stay":324983.3841346185,"move":-11980.527042478052},{"year":3,"stay":502896.0169102648,"move":-13256.827222735024},{"year":4,"stay":699761.8997788705,"move":-14669.0932202176},{"year":5,"stay":917600.1456245626,"move":-16231.809639519432},{"year":6,"stay":1158644.9658933957,"move":-17961.004147854725},{"year":7,"stay":1425368.5853059005,"move":-19874.41185940409},{"year":8,"stay":1720506.5977019514,"move":-21991.657231725545},{"year":9,"stay":2047086.0230747596,"move":-24334.45533981239}]}}
{"id":"relocation-0049","inputs":{"currentSalary":142090.95910191536,"newSalary":254550.30498560518,"currentMonthlyExpenses":13321.480671875179,"newMonthlyExpenses":4269.787814468145,"movingCosts":32470.473810099065,"currentSavings":32976.68835148215,"annualReturn":0.08024046558886766,"yearsHorizon":9},"expected":{"annualSalaryDelta":112459.34588368982,"annualExpenseDelta":-108620.3142888844,"annualNetDelta":221079.66017257422,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":66052.76718039483,"wealthAtHorizonMove":2542445.2248254037,"netWealthGain":2476392.457645009,"yearlyData":[{"year":0,"stay":32976.68835148215,"move":506.21454138308764},{"year":1,"stay":35622.753178384075,"move":203859.68464385896},{"year":2,"stay":38481.13947897493,"move":423530.33186646935},{"year":3,"stay":41568.88402715804,"move":660827.45409843},{"year":4,"stay":44904.390635506854,"move":917165.4079011816},{"year":5,"stay":48507.53984708432,"move":1194072.0384651637},{"year":6,"stay":52399.807428984925,"move":1493197.7859902442},{"year":7,"stay":56604.39237385369,"move":1816325.5227663554},{"year":8,"stay":61146.35517230667,"move":2165381.179586059},{"year":9,"stay":66052.76718039483,"move":2542445.2248254037}]}}
{"id":"relocation-0050","inputs":{"currentSalary":239474.63213000447,"newSalary":68616.6242393665,"currentMonthlyExpenses":11385.401157662272,"newMonthlyExpenses":3562.99314647913,"movingCosts":25710.829359013587,"currentSavings":259462.26029191166,"annualReturn":0.09785147323738784,"yearsHorizon":3},"expected":{"annualSalaryDelta":-170858.00789063796,"annualExpenseDelta":-93868.89613419771,"annualNetDelta":-76989.11175644025,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":683050.8839718528,"wealthAtHorizonMove":394724.9081840119,"netWealthGain":-288325.97578784096,"yearlyData":[{"year":0,"stay":259462.26029191166,"move":233751.43093289807},{"year":1,"stay":387700.842949035,"move":282485.0593026466},{"year":2,"stay":528487.7598450324,"move":335987.3450045784},{"year":3,"stay":683050.8839718528,"move":394724.9081840119}]}}
{"id":"relocation-0051","inputs":{"currentSalary":147721.3942632079,"newSalary":172905.51215177402,"currentMonthlyExpenses":1942.487359046936,"newMonthlyExpenses":7901.0099694132805,"movingCosts":21452.533325646073,"currentSavings":62581.3688384369,"annualReturn":0.08312451120465994,"yearsHorizon":29},"expected":{"annualSalaryDelta":25184.117888566107,"annualExpenseDelta":71502.27132439613,"annualNetDelta":-46318.15343583003,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":14301037.008182203,"wealthAtHorizonMove":8995497.94735252,"netWealthGain":-5305539.060829684,"yearlyData":[{"year":0,"stay":62581.3688384369,"move":41128.83551279083},{"year":1,"stay":192194.96048829518,"move":122641.04238002308},{"year":2,"stay":332582.6185895283,"move":210928.91160030712},{"year":3,"stay":484639.93214959337,"move":306555.66679482826},{"year":4,"stay":649336.9355744325,"move":410131.3492729816},{"year":5,"stay":827724.2969058336,"move":522316.7097298205},{"year":6,"stay":1020940.0204529966,"move":643827.4234389527},{"year":7,"stay":1230216.7065770722,"move":775438.6558312859},{"year":8,"stay":1456889.4149417426,"move":917990.0075852746},{"year":9,"stay":1702404.1813926625,"move":1072390.8707753774},{"year":10,"stay":1968327.2427983414,"move":1239626.2302477348},{"year":11,"stay":2256355.0287014144,"move":1420762.9472323677},{"year":12,"stay":2568324.9835210405,"move":1616956.565277565},{"year":13,"stay":2906227.288345588,"move":1829458.681924243},{"year":14,"stay":3272217.557093604,"move":2059624.9331471317},{"year":15,"stay":3668630.588036961,"move":2308923.641498732},{"year":16,"stay":4097995.258412642,"move":2578945.183126012},{"year":17,"stay":4563050.657141851,"move":2871412.1334157884},{"year":18,"stay":5066763.558573514,"move":3188190.2559919204},{"year":19,"stay":5612347.348724166,"move":3531300.405167523},{"year":20,"stay":6203282.524752276,"move":3902931.4177827053},{"year":21,"stay":6843338.898441362,"move":4305454.076670018},{"year":22,"stay":7536599.645336781,"move":4741436.234826138},{"year":23,"stay":8287487.352955258,"move":5213659.196772939},{"year":24,"stay":9100792.23423911,"move":5725135.461611183},{"year":25,"stay":9981702.686240045,"move":6279127.940956892},{"year":26,"stay":10935838.388978634,"move":6879170.774359272},{"year":27,"stay":11969286.155630283,"move":7529091.874990083},{"year":28,"stay":13088638.762740398,"move":8233037.349432425},{"year":29,"stay":14301037.008182203,"move":8995497.94735252}]}}
{"id":"relocation-0052","inputs":{"currentSalary":121962.99564326182,"newSalary":283779.72952555865,"currentMonthlyExpenses":7156.520439777523,"newMonthlyExpenses":8126.373251434416,"movingCosts":41198.8164531067,"currentSavings":76575.24954993278,"annualReturn":0.06744791041593998,"yearsHorizon":16},"expected":{"annualSalaryDelta":161816.73388229683,"annualExpenseDelta":11638.233739882708,"annualNetDelta":150178.50014241412,"movingCostRecoveryMonths":4,"breakEvenMonths":4,"wealthAtHorizonStay":1202791.908909461,"wealthAtHorizonMove":5185973.051178417,"netWealthGain":3983181.142268956,"yearlyData":[{"year":0,"stay":76575.24954993278,"move":35376.43309682608},{"year":1,"stay":117824.84048758644,"move":224025.75009552197},{"year":2,"stay":161856.6301394971,"move":425399.06932717416},{"year":3,"stay":208858.2719953034,"move":640354.5981545233},{"year":4,"stay":259030.0763804022,"move":869808.4282336305},{"year":5,"stay":312585.8641330732,"move":1114738.4396885077},{"year":6,"stay":369753.87786034145,"move":1376188.4686141685},{"year":7,"stay":430777.7546561437,"move":1655272.7556690522},{"year":8,"stay":495917.5644273026,"move":1953180.6947157104},{"year":9,"stay":565450.918252418,"move":2271181.901747385},{"year":10,"stay":639674.1514972497,"move":2610631.6257030927},{"year":11,"stay":718903.5867287602,"move":2972976.52423088},{"year":12,"stay":803476.8818100711,"move":3359760.829014243},{"year":13,"stay":893754.4689216071,"move":3772632.926936926},{"year":14,"stay":990121.0906412093,"move":4213352.385133538},{"year":15,"stay":1092987.4396296418,"move":4683797.449865158},{"year":16,"stay":1202791.908909461,"move":5185973.051178417}]}}
{"id":"relocation-0053","inputs":{"currentSalary":189939.5157652907,"newSalary":298934.53360302374,"currentMonthlyExpenses":1837.345965206623,"newMonthlyExpenses":13060.539308469743,"movingCosts":40918.18061424419,"currentSavings":102295.77345307916,"annualReturn":0.0625201699603349,"yearsHorizon":30},"expected":{"annualSalaryDelta":108995.01783773303,"annualExpenseDelta":134678.32011915743,"annualNetDelta":-25683.302281424403,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":14507939.621007992,"wealthAtHorizonMove":12132725.749326063,"netWealthGain":-2375213.8716819286,"yearlyData":[{"year":0,"stay":102295.77345307916,"move":61377.59283883497},{"year":1,"stay":276582.6867784008,"move":207422.992276262},{"year":2,"stay":461766.0475466837,"move":362599.17490844196},{"year":3,"stay":658527.1035040256,"move":527476.9988525817},{"year":4,"stay":867589.6941213955,"move":702663.0123723993},{"year":5,"stay":1089722.9134365113,"move":888801.6852321494},{"year":6,"stay":1325743.9393770446,"move":1086577.779555282},{"year":7,"stay":1576521.0399735924,"move":1296718.8689095883},{"year":8,"stay":1842976.7675215965,"move":1519998.0148859757},{"year":9,"stay":2126091.3524428066,"move":1757236.6110174053},{"year":10,"stay":2426906.30933154,"move":2009307.404500123},{"year":11,"stay":2746528.268451568,"move":2277137.706833417},{"year":12,"stay":3086133.046778836,"move":2561712.8051891164},{"year":13,"stay":3446969.973566466,"move":2864079.587060493},{"year":14,"stay":3830366.4863448236,"move":3185350.3915248276},{"year":15,"stay":4237733.014264284,"move":3526707.1012875657},{"year":16,"stay":4670568.16674542,"move":3889405.4905617707},{"year":17,"stay":5130464.246524484,"move":4274779.844777739},{"year":18,"stay":5619113.107375427,"move":4684247.869117644},{"year":19,"stay":6138312.378057695,"move":5119315.903932602},{"year":20,"stay":6689972.075386301,"move":5581584.4662285},{"year":21,"stay":7276121.630752157,"move":6072754.137606458},{"year":22,"stay":7898917.355941663,"move":6594631.820318327},{"year":23,"stay":8560650.375720585,"move":7149137.384451848},{"year":24,"stay":9263755.05636445,"move":7738310.730698949},{"year":25,"stay":10010817.961142078,"move":8364319.294689517},{"year":26,"stay":10804587.365697464,"move":9029466.0204974},{"year":27,"stay":11647983.368334968,"move":9736197.832651353},{"year":28,"stay":12544108.632401234,"move":10487114.637817545},{"year":29,"stay":13496259.800282674,"move":11284978.8892688},{"year":30,"stay":14507939.621007992,"move":12132725.749326063}]}}
{"id":"relocation-0054","inputs":{"currentSalary":210641.56633336097,"newSalary":106706.43932651728,"currentMonthlyExpenses":14107.778737787157,"newMonthlyExpenses":12453.409733716398,"movingCosts":7948.53208353743,"currentSavings":83356.70072119683,"annualReturn":0.025558134755119682,"yearsHorizon":29},"expected":{"annualSalaryDelta":-103935.12700684369,"annualExpenseDelta":-19852.428048849106,"annualNetDelta":-84082.69895799458,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1918865.2544316398,"wealthAtHorizonMove":156771.32321748638,"netWealthGain":-1762093.9312141533,"yearlyData":[{"year":0,"stay":83356.70072119683,"move":75408.1686376594},{"year":1,"stay":126835.36399088644,"move":77335.46077333749},{"year":2,"stay":171425.26079539524,"move":79312.01090113173},{"year":3,"stay":217154.79219115057,"move":81339.07796344237},{"year":4,"stay":264053.0851126071,"move":83417.95307888922},{"year":5,"stay":312150.0109243353,"move":85549.96036467572},{"year":6,"stay":361476.2044472666,"move":87736.45777997124},{"year":7,"stay":412063.0834712141,"move":89978.83799084862},{"year":8,"stay":463942.8687660966,"move":92278.52925732781},{"year":9,"stay":517148.6046046124,"move":94636.99634309085},{"year":10,"stay":571714.1798094342,"move":97055.74144844734},{"year":11,"stay":627674.3493383316,"move":99536.30516714482},{"year":12,"stay":685064.7564209679,"move":102080.26746763343},{"year":13,"stay":743921.9552614733,"move":104689.24869940986},{"year":14,"stay":804283.4343212532,"move":107364.91062508161},{"year":15,"stay":866187.6401968613,"move":110108.95747880884},{"year":16,"stay":929674.0021081469,"move":112923.13705179798},{"year":17,"stay":994782.9570122735,"move":115809.24180553868},{"year":18,"stay":1061555.9753596047,"move":118769.11001349289},{"year":19,"stay":1130035.587507863,"move":121804.62693196337},{"year":20,"stay":1200265.410811385,"move":124917.72600088757},{"year":21,"stay":1272290.1774027264,"move":128110.39007532138},{"year":22,"stay":1346155.7626843154,"move":131384.6526883974},{"year":23,"stay":1421909.2145482972,"move":134742.59934656206},{"year":24,"stay":1499598.783343184,"move":138186.3688579166},{"year":25,"stay":1579273.9526063977,"move":141718.1546945079},{"year":26,"stay":1660985.4705822775,"move":145340.20638943702},{"year":27,"stay":1744785.3825456304,"move":149054.83096967515},{"year":28,"stay":1830727.06395141,"move":152864.3944254997},{"year":29,"stay":1918865.2544316398,"move":156771.32321748638}]}}
{"id":"relocation-0055","inputs":{"currentSalary":220870.59107841924,"newSalary":175785.80029075965,"currentMonthlyExpenses":7722.874783910811,"newMonthlyExpenses":13419.918785337359,"movingCosts":19818.799383938313,"currentSavings":59278.1025916338,"annualReturn":0.11347534638363868,"yearsHorizon":20},"expected":{"annualSalaryDelta":-45084.790787659585,"annualExpenseDelta":68364.52801711857,"annualNetDelta":-113449.31880477816,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":9074864.784251781,"wealthAtHorizonMove":1324043.3339185691,"netWealthGain":-7750821.450333212,"yearlyData":[{"year":0,"stay":59278.1025916338,"move":39459.303207695484},{"year":1,"stay":194200.79948767382,"move":58683.7361739571},{"year":2,"stay":344433.8961490067,"move":80089.6683300943},{"year":3,"stay":511714.7454922709,"move":103924.64605231382},{"year":4,"stay":697977.8471581114,"move":130464.30612760852},{"year":5,"stay":905377.218803974,"move":160015.56332285132},{"year":6,"stay":1136311.3059871,"move":192920.15966439628},{"year":7,"stay":1393450.7187051203,"move":229558.61647341188},{"year":8,"stay":1679769.1153502036,"move":270354.63485979254},{"year":9,"stay":1998577.5912305957,"move":315779.995563641},{"year":10,"stay":2353562.969341555,"move":366360.0148079604},{"year":11,"stay":2748830.4361947826,"move":422679.61925612006},{"year":12,"stay":3188951.015763364,"move":485390.11032722413},{"year":13,"stay":3679014.430549057,"move":555216.6960945098},{"year":14,"stay":4224687.961077506,"move":632966.8778685251},{"year":15,"stay":4832281.984495053,"move":719539.7884507376},{"year":16,"stay":5508822.950180535,"move":815936.5900487065},{"year":17,"stay":6262134.636289899,"move":923272.0520982798},{"year":18,"stay":7100928.626915366,"move":1042787.4428831764},{"year":19,"stay":8034905.056171573,"move":1175864.884035565},{"year":20,"stay":9074864.784251781,"move":1324043.3339185691}]}}
{"id":"relocation-0056","inputs":{"currentSalary":286271.9371402636,"newSalary":101680.68750528619,"currentMonthlyExpenses":9704.091473016888,"newMonthlyExpenses":5517.137110698968,"movingCosts":26285.06902838126,"currentSavings":285694.4719096646,"annualReturn":0.09499727758113295,"yearsHorizon":5},"expected":{"annualSalaryDelta":-184591.24963497743,"annualExpenseDelta":-50243.45234781504,"annualNetDelta":-134347.7972871624,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1476254.3965202786,"wealthAtHorizonMove":622799.1826365339,"netWealthGain":-853455.2138837448,"yearlyData":[{"year":0,"stay":285694.4719096646,"move":259409.4028812833},{"year":1,"stay":482657.5084251231,"move":319527.6321108511},{"year":2,"stay":698331.4971936635,"move":385356.92945022637},{"year":3,"stay":934493.9277402791,"move":457439.8308219212},{"year":4,"stay":1193091.1462557665,"move":536370.4115840762},{"year":5,"stay":1476254.3965202786,"move":622799.1826365339}]}}
{"id":"relocation-0057","inputs":{"currentSalary":113225.24606483057,"newSalary":286911.9118549861,"currentMonthlyExpenses":13841.634354554117,"newMonthlyExpenses":3855.143876746297,"movingCosts":16765.933425631374,"currentSavings":242829.62118741125,"annualReturn":0.05450967594981193,"yearsHorizon":21},"expected":{"annualSalaryDelta":173686.66579015553,"annualExpenseDelta":-119837.88573369384,"annualNetDelta":293524.55152384937,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":740224.7690220871,"wealthAtHorizonMove":9732115.662510257,"netWealthGain":8991890.89348817,"yearlyData":[{"year":0,"stay":242829.62118741125,"move":226063.68776177987},{"year":1,"stay":256066.18514935265,"move":479036.53145972453},{"year":2,"stay":270024.26992354845,"move":745798.8428917467},{"year":3,"stay":284743.2053756656,"move":1027102.2814755511},{"year":4,"stay":300264.4652296039,"move":1323739.4793401265},{"year":5,"stay":316631.78392851324,"move":1636546.2747349602},{"year":6,"stay":333891.2798658674,"move":1966404.0671816655},{"year":7,"stay":352091.5853338238,"move":2314242.301004161},{"year":8,"stay":371283.9835550261,"move":2681041.084235276},{"year":9,"stay":391522.5531839659,"move":3067833.950279104},{"year":10,"stay":412864.3206850669,"move":3475710.7701106803},{"year":11,"stay":435369.4210168492,"move":3905820.823218716},{"year":12,"stay":459101.26707493496,"move":4359376.035944426},{"year":13,"stay":484126.72837133775,"move":4837654.396341164},{"year":14,"stay":510516.3194535021,"move":5342003.555176934},{"year":15,"stay":538344.3985940032,"move":5873844.623226403},{"year":16,"stay":567689.3773107587,"move":6434676.175552051},{"year":17,"stay":598633.9413081188,"move":7026078.4740574},{"year":18,"stay":631265.2834613831,"move":7649717.920210249},{"year":19,"stay":665675.3495012294,"move":8307351.75048241},{"year":20,"stay":701961.0970903193,"move":9000832.98773634},{"year":21,"stay":740224.7690220871,"move":9732115.662510257}]}}
{"id":"relocation-0058","inputs":{"currentSalary":114057.06921592355,"newSalary":112469.71285901964,"currentMonthlyExpenses":1217.5847413018346,"newMonthlyExpenses":14002.672766335309,"movingCosts":40088.73235434294,"currentSavings":309260.3022232652,"annualReturn":0.025445765936747192,"yearsHorizon":15},"expected":{"annualSalaryDelta":-1587.3563569039106,"annualExpenseDelta":153421.0563004017,"annualNetDelta":-155008.4126573056,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2239887.806250947,"wealthAtHorizonMove":392391.5358383372,"netWealthGain":-1847496.27041261,"yearlyData":[{"year":0,"stay":309260.3022232652,"move":269171.56986892223},{"year":1,"stay":416575.71980746766,"move":276020.84663263365},{"year":2,"stay":526621.860388922,"move":283044.4084897105},{"year":3,"stay":639468.2093058545,"move":290246.69025784475},{"year":4,"stay":755186.0200041437,"move":297632.23960206145},{"year":5,"stay":873848.3590281744,"move":305205.7199062054},{"year":6,"stay":995530.1521565176,"move":312971.9132174952},{"year":7,"stay":1120308.2317115683,"move":320935.7232660036},{"year":8,"stay":1248261.3850730136,"move":329102.17856097105},{"year":9,"stay":1379470.404425763,"move":337476.43556590716},{"year":10,"stay":1514018.1377737527,"move":346063.781954485},{"year":11,"stay":1651989.5412518352,"move":354869.6399492844},{"year":12,"stay":1793471.7327687854,"move":363899.56974549167},{"year":13,"stay":1938554.0470152942,"move":373159.2730217185},{"year":14,"stay":2087328.0918716812,"move":382654.59654015594},{"year":15,"stay":2239887.806250947,"move":392391.5358383372}]}}
{"id":"relocation-0059","inputs":{"currentSalary":91930.65451690927,"newSalary":51448.292245622724,"currentMonthlyExpenses":7248.8091751001775,"newMonthlyExpenses":3317.386345937848,"movingCosts":31170.9305155091,"currentSavings":247638.4382462129,"annualReturn":0.10504247968085109,"yearsHorizon":7},"expected":{"annualSalaryDelta":-40482.36227128655,"annualExpenseDelta":-47177.07394994795,"annualNetDelta":6694.711678661406,"movingCostRecoveryMonths":56,"breakEvenMonths":56,"wealthAtHorizonStay":545923.0213941437,"wealthAtHorizonMove":547709.0309337708,"netWealthGain":1786.0095396271208,"yearlyData":[{"year":0,"stay":247638.4382462129,"move":216467.5077307038},{"year":1,"stay":278595.9382795956,"move":250845.44760743927},{"year":2,"stay":312805.29088120477,"move":288834.5315351463},{"year":3,"stay":350608.0787083636,"move":330814.08303942357},{"year":4,"stay":392381.7651077362,"move":377203.27072960016},{"year":5,"stay":438543.4631119092,"move":428465.2937251333},{"year":6,"stay":489554.10034071916,"move":485112.00672957406},{"year":7,"stay":545923.0213941437,"move":547709.0309337708}]}}
{"id":"relocation-0060","inputs":{"currentSalary":263643.267005682,"newSalary":142990.97672570497,"currentMonthlyExpenses":3204.878043849021,"newMonthlyExpenses":1077.6153425686061,"movingCosts":5382.265488151461,"currentSavings":252335.21696645766,"annualReturn":0.07828351080417632,"yearsHorizon":29},"expected":{"annualSalaryDelta":-120652.29027997702,"annualExpenseDelta":-25527.15241536498,"annualNetDelta":-95125.13786461204,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":24961762.634079084,"wealthAtHorizonMove":15317635.853558987,"netWealthGain":-9644126.780520096,"yearlyData":[{"year":0,"stay":252335.21696645766,"move":246952.9514783062},{"year":1,"stay":497273.6341296193,"move":396344.88813836314},{"year":2,"stay":761386.6905191311,"move":557431.7500860044},{"year":3,"stay":1046175.4442120354,"move":731129.0571313348},{"year":4,"stay":1353258.461381566,"move":918423.9991894047},{"year":5,"stay":1684381.0152434667,"move":1120381.0468676449},{"year":6,"stay":2041425.005128122,"move":1338148.0012697843},{"year":7,"stay":2426419.652052479,"move":1572962.5173996561},{"year":8,"stay":2841553.0315788887,"move":1826159.1382399583},{"year":9,"stay":3289184.5095066284,"move":2099176.8794833934},{"year":10,"stay":3771858.151073014,"move":2393567.4080231907},{"year":11,"stay":4292317.179873852,"move":2711003.86068458},{"year":12,"stay":4853519.568678953,"move":3053290.353317527},{"year":13,"stay":5458654.8507514065,"move":3422372.234294629},{"year":14,"stay":6111162.247215968,"move":3820347.1406888277},{"year":15,"stay":6814750.213501467,"move":4249476.9199675275},{"year":16,"stay":7573417.515947367,"move":4712200.484958786},{"year":17,"stay":8391475.958361065,"move":5211147.675149384},{"year":18,"stay":9273574.887689903,"move":5749154.203093981},{"year":19,"stay":10224727.618083209,"move":6329277.770881647},{"year":20,"stay":11250339.923522681,"move":6954815.448255976},{"year":21,"stay":12356240.76095592,"move":7629322.411155457},{"year":22,"stay":13548715.398544712,"move":8356632.147172572},{"year":23,"stay":14834541.137308892,"move":9140878.242767166},{"year":24,"stay":16221025.829185905,"move":9986517.876059372},{"year":25,"stay":17716049.410419296,"move":10898357.148720847},{"year":26,"stay":19328108.68632667,"move":11881578.400935391},{"year":27,"stay":21066365.621976513,"move":12941769.664670568},{"year":28,"stay":22940699.413228735,"move":14084956.42265485},{"year":29,"stay":24961762.634079084,"move":15317635.853558987}]}}
{"id":"relocation-0061","inputs":{"currentSalary":291352.31719817966,"newSalary":83792.6813447848,"currentMonthlyExpenses":2901.3183317147195,"newMonthlyExpenses":6605.053274426609,"movingCosts":23887.9413343966,"currentSavings":256921.50159738958,"annualReturn":0.02464919616933912,"yearsHorizon":24},"expected":{"annualSalaryDelta":-207559.63585339487,"annualExpenseDelta":44444.81931254268,"annualNetDelta":-252004.45516593754,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":8723698.668533098,"wealthAtHorizonMove":564018.1397898464,"netWealthGain":-8159680.528743251,"yearlyData":[{"year":0,"stay":256921.50159738958,"move":233033.56026299298},{"year":1,"stay":519790.90730798786,"move":243309.6922556205},{"year":2,"stay":789139.8325668642,"move":253839.1226415963},{"year":3,"stay":1065127.9923224472,"move":264628.0950227074},{"year":4,"stay":1347919.0383682607,"move":275683.00690050615},{"year":5,"stay":1637680.65638299,"move":287010.4134698155},{"year":6,"stay":1934584.6653625094,"move":298617.0315057416},{"year":7,"stay":2238807.1195028285,"move":310509.7433464978},{"year":8,"stay":2550528.4125943696,"move":322695.6009744023},{"year":9,"stay":2869933.384989484,"move":335181.8301974686},{"year":10,"stay":3197211.4332066285,"move":347975.8349340696},{"year":11,"stay":3532556.6222361955,"move":361085.20160321455},{"year":12,"stay":3876167.8006145963,"move":374517.703623043},{"year":13,"stay":4228248.718334824,"move":388281.30602020334},{"year":14,"stay":4589008.147663419,"move":402384.170152848},{"year":15,"stay":4958660.0069354735,"move":416834.6585500478},{"year":16,"stay":5337423.487401086,"move":431641.33987049287},{"year":17,"stay":5725523.183198476,"move":446812.9939834225},{"year":18,"stay":6123189.2245308375,"move":462358.61717479513},{"year":19,"stay":6530657.414125885,"move":478287.4274817865},{"year":20,"stay":6948169.367059026,"move":494608.87015877914},{"year":21,"stay":7375972.65402306,"move":511332.62327808357},{"year":22,"stay":7814320.948129358,"move":528468.6034687134},{"year":23,"stay":8263474.175327578,"move":546026.9717966159},{"year":24,"stay":8723698.668533098,"move":564018.1397898464}]}}
{"id":"relocation-0062","inputs":{"currentSalary":262998.0472102761,"newSalary":274041.20868304744,"currentMonthlyExpenses":2409.7367413342,"newMonthlyExpenses":7709.176215808839,"movingCosts":18191.10340438783,"currentSavings":230990.71171600372,"annualReturn":0.09851499633397907,"yearsHorizon":2},"expected":{"annualSalaryDelta":11043.161472771317,"annualExpenseDelta":63593.273693695664,"annualNetDelta":-52550.11222092435,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":769967.5438576334,"wealthAtHorizonMove":637738.5005495447,"netWealthGain":-132229.04330808867,"yearlyData":[{"year":0,"stay":230990.71171600372,"move":212799.60831161588},{"year":1,"stay":487827.96714815474,"move":415294.6550376483},{"year":2,"stay":769967.5438576334,"move":637738.5005495447}]}}
{"id":"relocation-0063","inputs":{"currentSalary":66573.35611525923,"newSalary":51137.94773351401,"currentMonthlyExpenses":7799.752032384276,"newMonthlyExpenses":1586.71236038208,"movingCosts":11835.701449308544,"currentSavings":27567.98709742725,"annualReturn":0.08314987116493285,"yearsHorizon":16},"expected":{"annualSalaryDelta":-15435.40838174522,"annualExpenseDelta":-74556.47606402636,"annualNetDelta":59121.06768228114,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":98951.38906226262,"wealthAtHorizonMove":1056009.4393327457,"netWealthGain":957058.0502704831,"yearlyData":[{"year":0,"stay":27567.98709742725,"move":15732.285648118705},{"year":1,"stay":29860.261672854853,"move":49137.82258181875},{"year":2,"stay":32343.138583903914,"move":85321.02560775136},{"year":3,"stay":35032.46639022509,"move":124512.85730362487},{"year":4,"stay":37945.41145716215,"move":166963.484755728},{"year":5,"stay":41100.56753112554,"move":212943.87641134404},{"year":6,"stay":44518.074426144245,"move":262747.5317092377},{"year":7,"stay":48219.74657918903,"move":316692.354528694},{"year":8,"stay":52229.212294854304,"move":375122.6824156032},{"year":9,"stay":56572.06456821736,"move":438411.48453843367},{"year":10,"stay":61276.024448598895,"move":506962.7424039604},{"year":11,"stay":66371.11798699916,"move":581214.0285291998},{"year":12,"stay":71889.86789669069,"move":661639.2995295833},{"year":13,"stay":77867.50115036455,"move":748751.9214520536},{"year":14,"stay":84342.17383895261,"move":843107.9466642168},{"year":15,"stay":91355.21472743188,"move":945309.6632164065},{"year":16,"stay":98951.38906226262,"move":1056009.4393327457}]}}
{"id":"relocation-0064","inputs":{"currentSalary":297743.7044028193,"newSalary":195869.83928689733,"currentMonthlyExpenses":3521.45069045946,"newMonthlyExpenses":14549.363287631422,"movingCosts":12947.968405205756,"currentSavings":45517.192338593304,"annualReturn":0.11556804415769875,"yearsHorizon":28},"expected":{"annualSalaryDelta":-101873.86511592194,"annualExpenseDelta":132334.95116606355,"annualNetDelta":-234208.8162819855,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":46014136.563644394,"wealthAtHorizonMove":4447278.208141933,"netWealthGain":-41566858.355502464,"yearlyData":[{"year":0,"stay":45517.192338593304,"move":32569.223933387548},{"year":1,"stay":306263.82135002007,"move":57610.66527842352},{"year":2,"stay":597144.4282970105,"move":85546.09702259503},{"year":3,"stay":921641.538072269,"move":116709.97197614133},{"year":4,"stay":1283640.14415908,"move":151475.39500644407},{"year":5,"stay":1687474.221139157,"move":190258.58998067392},{"year":6,"stay":2137978.612560051,"move":233523.8829442622},{"year":7,"stay":2640546.915381912,"move":281789.2611955622},{"year":8,"stay":3201196.05401655,"move":335632.5748118965},{"year":9,"stay":3826638.3170618913,"move":395698.45487384015},{"year":10,"stay":4524361.719180948,"move":462706.0312151535},{"year":11,"stay":5302719.650245959,"move":537457.5420979802},{"year":12,"stay":6171030.885058787,"move":620847.938891368},{"year":13,"stay":7139691.150999089,"move":713875.6007437021},{"year":14,"stay":8220297.589327388,"move":817654.2875288742},{"year":15,"stay":9425787.600237506,"move":933426.4741710632},{"year":16,"stay":10770593.733960148,"move":1062578.22599135},{"year":17,"stay":12270816.482328393,"move":1206655.7931690477},{"year":18,"stay":13944417.039526444,"move":1367384.1229924713},{"year":19,"stay":15811432.339821108,"move":1546687.5115343216},{"year":20,"stay":17894214.946783327,"move":1746712.6420008014},{"year":21,"stay":20217700.66603784,"move":1969854.285577681},{"year":22,"stay":22809707.08549494,"move":2218783.9724728744},{"year":23,"stay":25701266.617292896,"move":2496481.9764153343},{"year":24,"stay":28926998.028746296,"move":2806272.995539921},{"year":25,"stay":32525520.91039942,"move":3151865.9568423564},{"year":26,"stay":36539918.04334192,"move":3537398.4207571815},{"year":27,"stay":41018251.20141086,"move":3967486.1174859414},{"year":28,"stay":46014136.563644394,"move":4447278.208141933}]}}
{"id":"relocation-0065","inputs":{"currentSalary":265184.5363690518,"newSalary":51666.79412825033,"currentMonthlyExpenses":8592.461746186018,"newMonthlyExpenses":4833.957212977111,"movingCosts":15727.044630330056,"currentSavings":94108.97293128073,"annualReturn":0.05874866391997784,"yearsHorizon":3},"expected":{"annualSalaryDelta":-213517.74224080145,"annualExpenseDelta":-45102.05439850688,"annualNetDelta":-168415.68784229457,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":627038.2500157282,"wealthAtHorizonMove":93023.90559657842,"netWealthGain":-534014.3444191498,"yearlyData":[{"year":0,"stay":94108.97293128073,"move":78381.92830095068},{"year":1,"stay":261712.7447686944,"move":82986.76186410303},{"year":2,"stay":439163.0142695049,"move":87862.12324666446},{"year":3,"stay":627038.2500157282,"move":93023.90559657842}]}}
{"id":"relocation-0066","inputs":{"currentSalary":273578.77682195976,"newSalary":69608.29803720117,"currentMonthlyExpenses":10385.001251008362,"newMonthlyExpenses":10149.208655580878,"movingCosts":32683.08090046048,"currentSavings":111396.18058223277,"annualReturn":0.039233085541054605,"yearsHorizon":27},"expected":{"annualSalaryDelta":-203970.4787847586,"annualExpenseDelta":-2829.5111451298,"annualNetDelta":-201140.9676396288,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":7249677.406344602,"wealthAtHorizonMove":222483.1177904994,"netWealthGain":-7027194.288554102,"yearlyData":[{"year":0,"stay":111396.18058223277,"move":78713.09968177229},{"year":1,"stay":264725.3582738217,"move":81801.25745478882},{"year":2,"stay":424070.1127097243,"move":85010.57318587837},{"year":3,"stay":589666.453526929,"move":88345.80027557402},{"year":4,"stay":761759.6497487007,"move":91811.87861497853},{"year":5,"stay":940604.5930588746,"move":95413.9419023649},{"year":6,"stay":1126466.1753285215,"move":99157.32524682958},{"year":7,"stay":1319619.6809541495,"move":103047.57307026061},{"year":8,"stay":1520351.1945885422,"move":107090.44731932422},{"year":9,"stay":1728958.0248681384,"move":111291.93599963306},{"year":10,"stay":1945749.144764542,"move":115658.26204473623},{"year":11,"stay":2171045.6492123827,"move":120195.89253306706},{"year":12,"stay":2405181.230691326,"move":124911.54826650028},{"year":13,"stay":2648502.673466637,"move":129812.21372470545},{"year":14,"stay":2901370.3672203245,"move":134905.14741004046},{"year":15,"stay":3164158.8408336197,"move":140197.89259830714},{"year":16,"stay":3437257.3171113883,"move":145698.2885112921},{"year":17,"stay":3721070.2892700946,"move":151414.48192764088},{"year":18,"stay":4016018.120043164,"move":157354.93924926248},{"year":19,"stay":4322537.664291102,"move":163528.45904113623},{"year":20,"stay":4641082.916038524,"move":169944.18506309396},{"year":21,"stay":4972125.68089645,"move":176611.61981287913},{"year":22,"stay":5316156.274865794,"move":183540.638600542},{"year":23,"stay":5673684.250557077,"move":190741.50417501686},{"year":24,"stay":6045239.151901976,"move":198224.8819245447},{"year":25,"stay":6431371.298474538,"move":206001.85567345578},{"year":26,"stay":6832652.600583732,"move":214083.94409870845},{"year":27,"stay":7249677.406344602,"move":222483.1177904994}]}}
{"id":"relocation-0067","inputs":{"currentSalary":52879.97811567038,"newSalary":183686.02379690856,"currentMonthlyExpenses":6342.74045471102,"newMonthlyExpenses":13742.99917044118,"movingCosts":14313.716010656208,"currentSavings":15980.347176082432,"annualReturn":0.11659805144183337,"yearsHorizon":22},"expected":{"annualSalaryDelta":130806.04568123817,"annualExpenseDelta":88803.10458876193,"annualNetDelta":42002.94109247625,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":180849.47575408852,"wealthAtHorizonMove":1679697.800657999,"netWealthGain":1498848.3249039105,"yearlyData":[{"year":0,"stay":15980.347176082432,"move":1666.6311654262245},{"year":1,"stay":17843.62451817765,"move":20630.990863401545},{"year":2,"stay":19924.156367656888,"move":41806.557949002825},{"year":3,"stay":22247.27417674808,"move":65451.15489496104},{"year":4,"stay":24841.262995649126,"move":91852.66577194551},{"year":5,"stay":27737.705856295936,"move":121332.54137230673},{"year":6,"stay":30971.868310606773,"move":154249.71302441772},{"year":7,"stay":34583.127805136595,"move":191004.96275014122},{"year":8,"stay":38615.453119979415,"move":232045.80297414205},{"year":9,"stay":43117.93970931248,"move":277871.925197797},{"year":10,"stay":48145.407461604766,"move":329041.2839778654},{"year":11,"stay":53759.06815750099,"move":386176.8902852179},{"year":12,"stay":60027.270751994314,"move":449974.3969559554},{"year":13,"stay":67026.33355504822,"move":521210.5685913483},{"year":14,"stay":74841.47344285721,"move":600752.739031604},{"year":15,"stay":83567.84341333009,"move":689569.3715526477},{"year":16,"stay":93311.69111852064,"move":788741.8503612705},{"year":17,"stay":104191.65247968238,"move":899477.6469556352},{"year":18,"stay":116340.19613531802,"move":1023125.021657762},{"year":19,"stay":129905.23630905683,"move":1161189.439316055},{"year":20,"stay":145051.93373478376,"move":1315351.8990467566},{"year":21,"stay":161964.7065661295,"move":1487489.401187538},{"year":22,"stay":180849.47575408852,"move":1679697.800657999}]}}
{"id":"relocation-0068","inputs":{"currentSalary":247021.0926560685,"newSalary":239533.87875342742,"currentMonthlyExpenses":1460.4317476041615,"newMonthlyExpenses":7489.824416581541,"movingCosts":1043.1411326862872,"currentSavings":54272.74794783443,"annualReturn":0.031302869976498185,"yearsHorizon":2},"expected":{"annualSalaryDelta":-7487.213902641088,"annualExpenseDelta":72352.71202772856,"annualNetDelta":-79839.92593036965,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":523899.41776519065,"wealthAtHorizonMove":360610.87718659005,"netWealthGain":-163288.5405786006,"yearlyData":[{"year":0,"stay":54272.74794783443,"move":53229.606815148145},{"year":1,"stay":285467.55240493134,"move":204551.83203063178},{"year":2,"stay":523899.41776519065,"move":360610.87718659005}]}}
{"id":"relocation-0069","inputs":{"currentSalary":106782.87429967895,"newSalary":123075.39424393326,"currentMonthlyExpenses":9387.926801573485,"newMonthlyExpenses":6587.093686684966,"movingCosts":1180.3780682384968,"currentSavings":179758.36410187185,"annualReturn":0.06398728862870484,"yearsHorizon":20},"expected":{"annualSalaryDelta":16292.519944254309,"annualExpenseDelta":-33609.99737866223,"annualNetDelta":49902.51732291654,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":621466.7492965317,"wealthAtHorizonMove":2308232.3846791554,"netWealthGain":1686765.6353826239,"yearlyData":[{"year":0,"stay":179758.36410187185,"move":178577.98603363335},{"year":1,"stay":191260.61442908217,"move":234034.97717241396},{"year":2,"stay":203498.8625678593,"move":293040.51080967125},{"year":3,"stay":216520.20302260207,"move":355821.64855846646},{"year":4,"stay":230374.7437473551,"move":422619.9810888323},{"year":5,"stay":245115.79896828104,"move":493692.5578027349},{"year":6,"stay":260800.09434432007,"move":569312.8759964157},{"year":7,"stay":277487.9852555236,"move":649771.9333165502},{"year":8,"stay":295243.6890590666,"move":735379.3475602216},{"year":9,"stay":314135.5322066927,"move":826464.5481278598},{"year":10,"stay":334236.21317453415,"move":923378.0437140231},{"year":11,"stay":355623.08221709845,"move":1026492.7711142749},{"year":12,"stay":378378.4390219536,"move":1136205.5303385567},{"year":13,"stay":402589.8494105302,"move":1252938.5115535744},{"year":14,"stay":428350.48230374866,"move":1377140.9197300866},{"year":15,"stay":455759.4682491636,"move":1509290.7032469695},{"year":16,"stay":484922.28088928794,"move":1649896.3931039681},{"year":17,"stay":515951.1428390407,"move":1799499.0598206846},{"year":18,"stay":548965.4575341926,"move":1958674.3955522275},{"year":19,"stay":584092.268712622,"move":2128034.9294337956},{"year":20,"stay":621466.7492965317,"move":2308232.3846791554}]}}
{"id":"relocation-0070","inputs":{"currentSalary":161440.2961009182,"newSalary":235197.24409561604,"currentMonthlyExpenses":12839.454090688378,"newMonthlyExpenses":14648.914059158415,"movingCosts":49474.81451090425,"currentSavings":410593.1721860543,"annualReturn":0.11563956023193896,"yearsHorizon":12},"expected":{"annualSalaryDelta":73756.94799469784,"annualExpenseDelta":21713.519621640444,"annualNetDelta":52043.428373057395,"movingCostRecoveryMonths":12,"breakEvenMonths":12,"wealthAtHorizonStay":1699644.8598641208,"wealthAtHorizonMove":2738852.5283593605,"netWealthGain":1039207.6684952397,"yearlyData":[{"year":0,"stay":410593.1721860543,"move":361118.35767515004},{"year":1,"stay":465440.833064544,"move":462288.20113409945},{"year":2,"stay":526631.0533267728,"move":575157.2807993758},{"year":3,"stay":594897.2837506211,"move":701078.4912009286},{"year":4,"stay":671057.7910393756,"move":841561.1749971902},{"year":5,"stay":756025.465898043,"move":998289.2145678542},{"year":6,"stay":850818.765311297,"move":1173141.2157104835},{"year":7,"stay":956573.9201816343,"move":1368213.025370921},{"year":8,"stay":1074558.5546534378,"move":1585842.85331414},{"year":9,"stay":1206186.880369687,"move":1828639.2988540656},{"year":10,"stay":1353036.6477858296,"move":2099512.618582106},{"year":11,"stay":1516868.0577261373,"move":2401709.6098820623},{"year":12,"stay":1699644.8598641208,"move":2738852.5283593605}]}}
{"id":"relocation-0071","inputs":{"currentSalary":142549.2681353353,"newSalary":81049.41305704415,"currentMonthlyExpenses":1638.3963208645582,"newMonthlyExpenses":7884.536775760353,"movingCosts":26322.23345572129,"currentSavings":100438.51076625288,"annualReturn":0.03374949763994664,"yearsHorizon":18},"expected":{"annualSalaryDelta":-61499.85507829115,"annualExpenseDelta":74953.68545874953,"annualNetDelta":-136453.54053704068,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3159242.7507505477,"wealthAtHorizonMove":134706.70239585193,"netWealthGain":-3024536.048354696,"yearlyData":[{"year":0,"stay":100438.51076625288,"move":74116.27731053159},{"year":1,"stay":226716.77233327887,"move":76617.664436705},{"year":2,"stay":357256.8617910378,"move":79203.4721217898},{"year":3,"stay":492202.61368986976,"move":81876.54951723972},{"year":4,"stay":631702.7169239322,"move":84639.84193193878},{"year":5,"stay":775910.878562865,"move":87496.3940774662},{"year":6,"stay":924985.9932126919,"move":90449.35342288749},{"year":7,"stay":1079092.3180925678,"move":93501.97366276794},{"year":8,"stay":1238399.654020278,"move":96657.61830222988},{"year":9,"stay":1403083.5325059067,"move":99919.76436300385},{"year":10,"stay":1573325.4091598233,"move":103292.00621455707},{"year":11,"stay":1749312.8636280915,"move":106778.05953452061},{"year":12,"stay":1931239.8062755966,"move":110381.765402779},{"year":13,"stay":2119306.6918446263,"move":114107.09453373322},{"year":14,"stay":2313720.7403243203,"move":117958.15165140062},{"year":15,"stay":2514696.165274352,"move":121939.18001217203},{"year":16,"stay":2722454.409854422,"move":126054.56608020986},{"year":17,"stay":2937224.3908196264,"move":130308.8443606384},{"year":18,"stay":3159242.7507505477,"move":134706.70239585193}]}}
{"id":"relocation-0072","inputs":{"currentSalary":291469.0899127163,"newSalary":233588.28380238265,"currentMonthlyExpenses":9310.023904312402,"newMonthlyExpenses":3709.4478607177734,"movingCosts":24395.600566640496,"currentSavings":412512.4291749671,"annualReturn":0.03265699323266744,"yearsHorizon":27},"expected":{"annualSalaryDelta":-57880.80611033365,"annualExpenseDelta":-67206.91252313554,"annualNetDelta":9326.106412801892,"movingCostRecoveryMonths":32,"breakEvenMonths":32,"wealthAtHorizonStay":8585201.08629503,"wealthAtHorizonMove":8921576.682824649,"netWealthGain":336375.59652961977,"yearlyData":[{"year":0,"stay":412512.4291749671,"move":388116.8286083266},{"year":1,"stay":605732.6478438927,"move":589866.4667274425},{"year":2,"stay":805262.8578863039,"move":798204.6414133074},{"year":3,"stay":1011309.1246477829,"move":1013346.5144599949},{"year":4,"stay":1224084.242948508,"move":1235514.2741988315},{"year":5,"stay":1443807.9568476598,"move":1464937.3649639762},{"year":6,"stay":1670707.1865846727,"move":1701852.7240516557},{"year":7,"stay":1905016.2629317048,"move":1946505.0264177767},{"year":8,"stay":2146977.1691993545,"move":2199146.9373666244},{"year":9,"stay":2396839.7911455566,"move":2460039.373491617},{"year":10,"stay":2654862.1750457524,"move":2729451.7721375977},{"year":11,"stay":2921310.794190854,"move":3007662.369662957},{"year":12,"stay":3196460.8240882303,"move":3294958.4887889577},{"year":13,"stay":3480596.4266499337,"move":3591636.8353330283},{"year":14,"stay":3774011.0436616545,"move":3898003.8046324677},{"year":15,"stay":4077007.6998354928,"move":4214375.797975032},{"year":16,"stay":4389899.315759521,"move":4541079.549363189},{"year":17,"stay":4713009.031067339,"move":4878452.462949517},{"year":18,"stay":5046670.538161373,"move":5226842.961491719},{"year":19,"stay":5391228.426834579,"move":5586610.846187139},{"year":20,"stay":5747038.540146448,"move":5958127.6682583885},{"year":21,"stay":6114468.341920856,"move":6341777.1126738405},{"year":22,"stay":6493897.296245293,"move":6737955.394399285},{"year":23,"stay":6885717.25936338,"move":7147071.667589967},{"year":24,"stay":7290332.884365439,"move":7569548.448145611},{"year":25,"stay":7708162.039095022,"move":8005822.05006482},{"year":26,"stay":8139636.23770302,"move":8456343.036049496},{"year":27,"stay":8585201.08629503,"move":8921576.682824649}]}}
{"id":"relocation-0073","inputs":{"currentSalary":212941.41901424155,"newSalary":221944.28326562047,"currentMonthlyExpenses":11171.855960506946,"newMonthlyExpenses":14152.208504732698,"movingCosts":27161.08486056328,"currentSavings":132773.39609339833,"annualReturn":0.10813195822294801,"yearsHorizon":4},"expected":{"annualSalaryDelta":9002.864251378924,"annualExpenseDelta":35764.23053070903,"annualNetDelta":-26761.366279330105,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":570687.5954861412,"wealthAtHorizonMove":404038.5346582574,"netWealthGain":-166649.06082788378,"yearlyData":[{"year":0,"stay":132773.39609339833,"move":105612.31123283505},{"year":1,"stay":226009.59090104682,"move":169150.15846772108},{"year":2,"stay":329327.59803050256,"move":239558.47754538583},{"year":3,"stay":443817.5835905589,"move":317580.1860401046},{"year":4,"stay":570687.5954861412,"move":404038.5346582574}]}}
{"id":"relocation-0074","inputs":{"currentSalary":265198.3260246925,"newSalary":126163.97869074717,"currentMonthlyExpenses":14458.45537353307,"newMonthlyExpenses":8028.330896049738,"movingCosts":49024.20057915151,"currentSavings":283619.0371308476,"annualReturn":0.08238756603561341,"yearsHorizon":10},"expected":{"annualSalaryDelta":-139034.34733394533,"annualExpenseDelta":-77161.49372979999,"annualNetDelta":-61872.85360414535,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1969512.6887647703,"wealthAtHorizonMove":954758.1971963898,"netWealthGain":-1014754.4915683805,"yearlyData":[{"year":0,"stay":283619.0371308476,"move":234594.83655169606},{"year":1,"stay":398682.58082371805,"move":283746.5420778632},{"year":2,"stay":523225.92982087657,"move":336947.73698883044},{"year":3,"stay":658030.102207835,"move":394532.0488586986},{"year":4,"stay":803940.4622492001,"move":456860.5920253608},{"year":5,"stay":961872.0217137533,"move":524324.23215807},{"year":6,"stay":1132815.1779628,"move":597346.0373972156},{"year":7,"stay":1317841.924785651,"move":676383.931437541},{"year":8,"stay":1518112.5749307245,"move":761933.5651924296},{"year":9,"stay":1734883.0364896203,"move":854531.4250476216},{"year":10,"stay":1969512.6887647703,"move":954758.1971963898}]}}
{"id":"relocation-0075","inputs":{"currentSalary":264263.19046877325,"newSalary":211925.3485975787,"currentMonthlyExpenses":14130.918263923377,"newMonthlyExpenses":7082.669548224658,"movingCosts":26820.64746040851,"currentSavings":298892.6301477477,"annualReturn":0.07276196158956735,"yearsHorizon":11},"expected":{"annualSalaryDelta":-52337.84187119454,"annualExpenseDelta":-84578.98458838463,"annualNetDelta":32241.142717190087,"movingCostRecoveryMonths":10,"breakEvenMonths":10,"wealthAtHorizonStay":2163860.877351799,"wealthAtHorizonMove":2622174.9706054926,"netWealthGain":458314.09325369354,"yearlyData":[{"year":0,"stay":298892.6301477477,"move":272071.9826873392},{"year":1,"stay":415332.8155236556,"move":418801.78786011564},{"year":2,"stay":540245.4171953674,"move":576207.9414809183},{"year":3,"stay":674246.9047919692,"move":745067.2756054394},{"year":4,"stay":817998.6034820199,"move":926213.1461135688},{"year":5,"stay":972209.9577505911,"move":1120539.5454937196},{"year":6,"stay":1137642.0326551273,"move":1329005.5148814078},{"year":7,"stay":1315111.26983955,"move":1552639.8771264148},{"year":8,"stay":1505493.5168433152,"move":1792546.3142472005},{"year":9,"stay":1709728.3495909038,"move":2049908.8143308586},{"year":10,"stay":1928823.7093941243,"move":2325997.514760199},{"year":11,"stay":2163860.877351799,"move":2622174.9706054926}]}}
{"id":"relocation-0076","inputs":{"currentSalary":212531.15362487733,"newSalary":108428.69279673323,"currentMonthlyExpenses":4180.370900314301,"newMonthlyExpenses":12679.269121494144,"movingCosts":34513.14981793985,"currentSavings":305968.8153443858,"annualReturn":0.11599095964804292,"yearsHorizon":16},"expected":{"annualSalaryDelta":-104102.4608281441,"annualExpenseDelta":101986.77865415812,"annualNetDelta":-206089.23948230222,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":8474257.195474476,"wealthAtHorizonMove":1571338.4381169996,"netWealthGain":-6902918.757357476,"yearlyData":[{"year":0,"stay":305968.8153443858,"move":271455.66552644596},{"year":1,"stay":503825.13467966166,"move":302942.06867275655},{"year":2,"stay":724630.9983670658,"move":338080.6099358729},{"year":3,"stay":971048.3460794869,"move":377294.9043207304},{"year":4,"stay":1246047.8784269972,"move":421057.7023432084},{"year":5,"stay":1552944.8704342581,"move":469896.5893051971},{"year":6,"stay":1895439.139057539,"move":524400.3456340492},{"year":7,"stay":2277659.6465723887,"move":585226.0449639079},{"year":8,"stay":2704214.277551048,"move":653106.9755303003},{"year":9,"stay":3180245.389519239,"move":728861.4803748906},{"year":10,"stay":3711491.8069869447,"move":813402.8229340673},{"year":11,"stay":4304358.006226314,"move":907750.1969466169},{"year":12,"stay":4965991.324858347,"move":1013041.0134111549},{"year":13,"stay":5704368.127053628,"move":1130544.6127195405},{"year":14,"stay":6528389.963117393,"move":1261677.567273805},{"year":15,"stay":7447990.882717136,"move":1408020.7590683016},{"year":16,"stay":8474257.195474476,"move":1571338.4381169996}]}}
{"id":"relocation-0077","inputs":{"currentSalary":229150.21028369665,"newSalary":37904.37764022499,"currentMonthlyExpenses":5608.241417445242,"newMonthlyExpenses":7882.523912470788,"movingCosts":27722.910488955677,"currentSavings":252972.80179802328,"annualReturn":0.030808078083209692,"yearsHorizon":21},"expected":{"annualSalaryDelta":-191245.83264347166,"annualExpenseDelta":27291.389940306544,"annualNetDelta":-218537.2225837782,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5160291.418912485,"wealthAtHorizonMove":425989.2792990953,"netWealthGain":-4734302.13961339,"yearlyData":[{"year":0,"stay":252972.80179802328,"move":225249.8913090676},{"year":1,"stay":422617.7209030988,"move":232189.40754875186},{"year":2,"stay":597489.0739223834,"move":239342.71694660798},{"year":3,"stay":777747.8772400025,"move":246716.40605894662},{"year":4,"stay":963560.1078454168,"move":254317.2643612195},{"year":5,"stay":1155096.856160138,"move":262152.2904995682},{"year":6,"stay":1352534.4835727434,"move":270228.69873497117},{"year":7,"stay":1556054.7848272398,"move":278553.9255859223},{"year":8,"stay":1765845.155414303,"move":287135.636675758},{"year":9,"stay":1982098.764119518,"move":295981.7337909369},{"year":10,"stay":2205014.730887499,"move":305100.3621567718},{"year":11,"stay":2434798.3101656623,"move":314499.9179373132},{"year":12,"stay":2671661.079896467,"move":324189.05596628896},{"year":13,"stay":2915821.136332143,"move":334176.6977162204},{"year":14,"stay":3167503.2948512905,"move":344472.03951305087},{"year":15,"stay":3426939.2969622468,"move":355084.5610038514},{"year":16,"stay":3694368.023683833,"move":366024.0338854003},{"year":17,"stay":3970035.715499951,"move":377300.5309016731},{"year":18,"stay":4254196.199090558,"move":388924.43511852826},{"year":19,"stay":4547111.121047787,"move":400906.4494841281},{"year":20,"stay":4849050.188792412,"move":413257.60668389744},{"year":21,"stay":5160291.418912485,"move":425989.2792990953}]}}
{"id":"relocation-0078","inputs":{"currentSalary":72850.9740717709,"newSalary":77616.63030367345,"currentMonthlyExpenses":12336.116172373295,"newMonthlyExpenses":12282.05533605069,"movingCosts":40453.357284422964,"currentSavings":143867.37800668925,"annualReturn":0.08489842364098876,"yearsHorizon":11},"expected":{"annualSalaryDelta":4765.65623190254,"annualExpenseDelta":-648.7300358712673,"annualNetDelta":5414.386267773807,"movingCostRecoveryMonths":90,"breakEvenMonths":90,"wealthAtHorizonStay":352567.42883959564,"wealthAtHorizonMove":253430.73528676404,"netWealthGain":-99136.6935528316,"yearlyData":[{"year":0,"stay":143867.37800668925,"move":103414.02072226629},{"year":1,"stay":156081.49161281943,"move":112193.70806396325},{"year":2,"stay":169332.56421028203,"move":121718.77702103103},{"year":3,"stay":183708.6319828215,"move":132052.50931762558},{"year":4,"stay":199305.2052474056,"move":143263.55919652898},{"year":5,"stay":216225.90299635407,"move":155426.4095375118},{"year":6,"stay":234583.1413110939,"move":168621.8666994253},{"year":7,"stay":254498.8802211571,"move":182937.59737360745},{"year":8,"stay":276105.43397033017,"move":198468.71101529663},{"year":9,"stay":299546.35007312236,"move":215318.39172255428},{"year":10,"stay":324977.3630017423,"move":233598.5837607121},{"year":11,"stay":352567.42883959564,"move":253430.73528676404}]}}
{"id":"relocation-0079","inputs":{"currentSalary":37504.2756437324,"newSalary":64983.60657831654,"currentMonthlyExpenses":14470.849751029164,"newMonthlyExpenses":5123.548837844282,"movingCosts":20512.148388661444,"currentSavings":70129.65006288141,"annualReturn":0.02954853710718453,"yearsHorizon":12},"expected":{"annualSalaryDelta":27479.33093458414,"annualExpenseDelta":-112167.61095821857,"annualNetDelta":139646.94189280272,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":99463.46439199333,"wealthAtHorizonMove":119930.84201406456,"netWealthGain":20467.37762207123,"yearlyData":[{"year":0,"stay":70129.65006288141,"move":49617.501674219966},{"year":1,"stay":72201.87863007834,"move":54584.6467877916},{"year":2,"stay":74335.33851998765,"move":59698.56377306838},{"year":3,"stay":76531.83902862064,"move":64963.58952414767},{"year":4,"stay":78793.24291403891,"move":70384.18908400301},{"year":5,"stay":81121.4679760798,"move":75964.95943109592},{"year":6,"stay":83518.48868276029,"move":81710.63337787658},{"year":7,"stay":85986.33784473881,"move":87626.08358447948},{"year":8,"stay":88527.10833925499,"move":93716.32669101788},{"year":9,"stay":91142.95488500923,"move":99986.52757198161},{"year":10,"stay":93836.09586948737,"move":106442.00371634601},{"year":11,"stay":96608.81523028025,"move":113088.2297371067},{"year":12,"stay":99463.46439199333,"move":119930.84201406456}]}}
{"id":"relocation-0080","inputs":{"currentSalary":281535.2601441555,"newSalary":240963.11203669757,"currentMonthlyExpenses":7022.642583586276,"newMonthlyExpenses":14332.029417157173,"movingCosts":21382.863144390285,"currentSavings":448726.1874601245,"annualReturn":0.08755089375656099,"yearsHorizon":9},"expected":{"annualSalaryDelta":-40572.148107457906,"annualExpenseDelta":87712.64200285077,"annualNetDelta":-128284.79011030868,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3497408.8188515194,"wealthAtHorizonMove":1798549.1560268481,"netWealthGain":-1698859.6628246712,"yearlyData":[{"year":0,"stay":448726.1874601245,"move":427343.3243157342},{"year":1,"stay":685276.1153653527,"move":533736.3733312881},{"year":2,"stay":942536.2008767338,"move":649444.2288776394},{"year":3,"stay":1222319.6368025255,"move":775282.4105917288},{"year":4,"stay":1526598.3626019019,"move":912137.8375835872},{"year":5,"stay":1857516.9627961211,"move":1060975.0795240186},{"year":6,"stay":2217407.7821980147,"move":1222843.1550205962},{"year":7,"stay":2608807.364493325,"move":1398882.9251975538},{"year":8,"stay":3034474.330034534,"move":1590335.1345902036},{"year":9,"stay":3497408.8188515194,"move":1798549.1560268481}]}}
{"id":"relocation-0081","inputs":{"currentSalary":115623.28230589628,"newSalary":158249.86279243603,"currentMonthlyExpenses":13999.59230935201,"newMonthlyExpenses":3836.12355357036,"movingCosts":31353.467737790197,"currentSavings":251877.89392657578,"annualReturn":0.0492644802480936,"yearsHorizon":3},"expected":{"annualSalaryDelta":42626.58048653975,"annualExpenseDelta":-121961.6250693798,"annualNetDelta":164588.20555591956,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":290967.8247790402,"wealthAtHorizonMove":608254.8211434695,"netWealthGain":317286.99636442936,"yearlyData":[{"year":0,"stay":251877.89392657578,"move":220524.42618878558},{"year":1,"stay":264286.527456853,"move":343604.82757657696},{"year":2,"stay":277306.4658685884,"move":472748.7209674646},{"year":3,"stay":290967.8247790402,"move":608254.8211434695}]}}
{"id":"relocation-0082","inputs":{"currentSalary":190763.0033022724,"newSalary":50761.20679266751,"currentMonthlyExpenses":3489.4357551820576,"newMonthlyExpenses":6133.434678893536,"movingCosts":25491.004972718656,"currentSavings":114149.04671255499,"annualReturn":0.03479064596351236,"yearsHorizon":26},"expected":{"annualSalaryDelta":-140001.7965096049,"annualExpenseDelta":31727.987084537745,"annualNetDelta":-171729.78359414265,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":6410939.916324065,"wealthAtHorizonMove":215716.3109543824,"netWealthGain":-6195223.605369682,"yearlyData":[{"year":0,"stay":114149.04671255499,"move":88658.04173983634},{"year":1,"stay":267010.14002389164,"move":91742.51228182529},{"year":2,"stay":425189.3695142184,"move":94934.29354642546},{"year":3,"stay":588871.7565765243,"move":98237.1189429953},{"year":4,"stay":758248.7596175775,"move":101654.8517686165},{"year":5,"stay":933518.4980057927,"move":105191.48972697176},{"year":6,"stay":1114885.9838103899,"move":108851.16960443728},{"year":7,"stay":1302563.361602907,"move":112638.1721088595},{"year":8,"stay":1496770.156601564,"move":116556.92687667599},{"year":9,"stay":1697733.5314487277,"move":120612.01765423742},{"year":10,"stay":1905688.5519218317,"move":124808.1876593909},{"year":11,"stay":2120878.4618885503,"move":129150.34512959638},{"year":12,"stay":2343554.967827841,"move":133643.5690630656},{"year":13,"stay":2573978.533249658,"move":138293.11515963892},{"year":14,"stay":2812418.6833577156,"move":143104.42196834917},{"year":15,"stay":3059154.3203116693,"move":148083.11724886307},{"year":16,"stay":3314474.0494574695,"move":153235.02455424157},{"year":17,"stay":3578676.516907481,"move":158566.1700427183},{"year":18,"stay":3852070.7588652326,"move":164082.7895264646},{"year":19,"stay":4134976.563103399,"move":169791.33576558533},{"year":20,"stay":4427724.843017838,"move":175698.48601587766},{"year":21,"stay":4730658.024695207,"move":181811.1498391812},{"year":22,"stay":5044130.447446914,"move":188136.47718545524},{"year":23,"stay":5368508.778277901,"move":194681.86675603682},{"year":24,"stay":5704172.440775063,"move":201454.97465786178},{"year":25,"stay":6051514.0589169795,"move":208463.7233587718},{"year":26,"stay":6410939.916324065,"move":215716.3109543824}]}}
{"id":"relocation-0083","inputs":{"currentSalary":130394.31595942006,"newSalary":147012.09465041757,"currentMonthlyExpenses":1924.047657288611,"newMonthlyExpenses":5769.4090800359845,"movingCosts":27554.87208487466,"currentSavings":409838.99508137256,"annualReturn":0.026589802028611303,"yearsHorizon":24},"expected":{"annualSalaryDelta":16617.77869099751,"annualExpenseDelta":46144.33707296848,"annualNetDelta":-29526.558381970972,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":4309686.439026984,"wealthAtHorizonMove":3283797.120018063,"netWealthGain":-1025889.3190089213,"yearlyData":[{"year":0,"stay":409838.99508137256,"move":382284.1229964979},{"year":1,"stay":528042.276896148,"move":470228.1678356418},{"year":2,"stay":649388.5605735105,"move":560510.6274166539},{"year":3,"stay":773961.4179107617,"move":653193.6797245812},{"year":4,"stay":901846.6428627488,"move":748341.1560447837},{"year":5,"stay":1033132.3106285938,"move":846018.5849238622},{"year":6,"stay":1167908.8383095264,"move":946293.2372994993},{"year":7,"stay":1306269.0471795988,"move":1049234.1728302925},{"year":8,"stay":1448308.2266121637,"move":1154912.2874574894},{"year":9,"stay":1594124.199706147,"move":1263400.3622313803},{"year":10,"stay":1743817.3906573085,"move":1374773.1134359743},{"year":11,"stay":1897490.8939208926,"move":1489107.2440464802},{"year":12,"stay":2055250.5452132984,"move":1606481.4965550327},{"year":13,"stay":2217204.994401672,"move":1726976.7072010438},{"year":14,"stay":2383465.780331617,"move":1850675.8616435283},{"year":15,"stay":2554147.407644561,"move":1977664.152113745},{"year":16,"stay":2729367.4256376773,"move":2108029.0360875167},{"year":17,"stay":2909246.50922068,"move":2241860.296517634},{"year":18,"stay":3093908.5420252434,"move":2379250.1036678273},{"year":19,"stay":3283480.7017242806,"move":2520293.0785908937},{"year":20,"stay":3478093.547619852,"move":2665086.3582946905},{"year":21,"stay":3677881.1105600107,"move":2813729.6626408845},{"year":22,"stay":3882980.985246527,"move":2966325.3630225225},{"year":23,"stay":4093534.424997051,"move":3122978.5528677255},{"year":24,"stay":4309686.439026984,"move":3283797.120018063}]}}
{"id":"relocation-0084","inputs":{"currentSalary":223426.84877570719,"newSalary":279104.65800901875,"currentMonthlyExpenses":5822.478923946619,"newMonthlyExpenses":1669.2354655824602,"movingCosts":21411.946858279407,"currentSavings":327798.779704608,"annualReturn":0.09578500360250473,"yearsHorizon":21},"expected":{"annualSalaryDelta":55677.809233311564,"annualExpenseDelta":-49838.92150036991,"annualNetDelta":105516.73073368147,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":11579475.117424397,"wealthAtHorizonMove":17852359.654551238,"netWealthGain":6272884.537126841,"yearlyData":[{"year":0,"stay":327798.779704608,"move":306386.8328463286},{"year":1,"stay":512754.0886878583,"move":594807.9291563034},{"year":2,"stay":715425.3426083716,"move":910855.4412153675},{"year":3,"stay":937509.4633157855,"move":1257175.565355572},{"year":4,"stay":1180865.912325218,"move":1636667.9638341656},{"year":5,"stay":1447532.259679712,"move":2052510.0430681545},{"year":6,"stay":1739741.2440762226,"move":2508183.557359644},{"year":7,"stay":2059939.4670958375,"move":3007503.76085911},{"year":8,"stay":2410807.8780609015,"move":3554651.3518495755},{"year":9,"stay":2795284.2210342595,"move":4154207.476814165},{"year":10,"stay":3216587.6319043986,"move":4811192.0873683905},{"year":11,"stay":3678245.591502481,"move":5531105.971211343},{"year":12,"stay":4184123.4604237913,"move":6319976.809011687},{"year":13,"stay":4738456.842842157,"move":7184409.642852646},{"year":14,"stay":5345887.050292454,"move":8131642.178797186},{"year":15,"stay":6011499.962351647,"move":9169605.386609584},{"year":16,"stay":6740868.609590305,"move":10306989.90402156},{"year":17,"stay":7540099.835332272,"move":11553318.801531274},{"year":18,"stay":8415885.426911168,"move":12919027.316978863},{"year":19,"stay":9375558.144534469,"move":14415550.227498569},{"year":20,"stay":10427153.116872543,"move":16055417.590393636},{"year":21,"stay":11579475.117424397,"move":17852359.654551238}]}}
{"id":"relocation-0085","inputs":{"currentSalary":203703.08788726106,"newSalary":153592.80390199274,"currentMonthlyExpenses":6654.583330731839,"newMonthlyExpenses":5203.582173213363,"movingCosts":31854.054075665772,"currentSavings":403501.00223440677,"annualReturn":0.11838956810999661,"yearsHorizon":8},"expected":{"annualSalaryDelta":-50110.283985268325,"annualExpenseDelta":-17412.013890221715,"annualNetDelta":-32698.27009504661,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2501988.7877354897,"wealthAtHorizonMove":2024199.3739422364,"netWealthGain":-477789.41379325325,"yearlyData":[{"year":0,"stay":403501.00223440677,"move":371646.948158741},{"year":1,"stay":575119.399539368,"move":506795.8876640851},{"year":2,"stay":767055.6247809934,"move":657945.0517479909},{"year":3,"stay":981715.0968336379,"move":826988.7000879773},{"year":4,"stay":1221788.0110733148,"move":1016045.3529466729},{"year":5,"stay":1490283.0539447353,"move":1227484.341285631},{"year":6,"stay":1790565.1089813784,"move":1463955.5001356532},{"year":7,"stay":2126397.4268249916,"move":1728422.3773523998},{"year":8,"stay":2501988.7877354897,"move":2024199.3739422364}]}}
{"id":"relocation-0086","inputs":{"currentSalary":249650.08274652064,"newSalary":292231.4162948169,"currentMonthlyExpenses":3789.920170325786,"newMonthlyExpenses":8442.534350324422,"movingCosts":48009.776417165995,"currentSavings":96504.11421898752,"annualReturn":0.04574201957322657,"yearsHorizon":11},"expected":{"annualSalaryDelta":42581.33354829624,"annualExpenseDelta":55831.370159983635,"annualNetDelta":-13250.036611687392,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2994744.6741089216,"wealthAtHorizonMove":2732115.226897853,"netWealthGain":-262629.4472110686,"yearlyData":[{"year":0,"stay":96504.11421898752,"move":48494.33780182153},{"year":1,"stay":305089.4480031006,"move":241633.57084166692},{"year":2,"stay":523215.8962078545,"move":443607.3824595789},{"year":3,"stay":751319.8886758287,"move":654819.8841217966},{"year":4,"stay":989857.8184320041,"move":875693.6721691575},{"year":5,"stay":1239306.9548400433,"move":1106670.6733525936},{"year":6,"stay":1500166.3985281836,"move":1348213.0290451276},{"year":7,"stay":1772958.0799953677,"move":1600804.0198995126},{"year":8,"stay":2058227.8038956372,"move":1864949.0328015797},{"year":9,"stay":2356546.341090202,"move":2141176.5720539833},{"year":10,"stay":2668510.5706521766,"move":2430039.3168135346},{"year":11,"stay":2994744.6741089216,"move":2732115.226897853}]}}
{"id":"relocation-0087","inputs":{"currentSalary":72749.42595278844,"newSalary":287733.9763962664,"currentMonthlyExpenses":4575.1063278876245,"newMonthlyExpenses":2940.09847054258,"movingCosts":3121.5777853503823,"currentSavings":233794.72258966416,"annualReturn":0.034402080373838545,"yearsHorizon":16},"expected":{"annualSalaryDelta":214984.55044347793,"annualExpenseDelta":-19620.094288140535,"annualNetDelta":234604.64473161846,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":774185.9104302848,"wealthAtHorizonMove":5665405.798455451,"netWealthGain":4891219.888025166,"yearlyData":[{"year":0,"stay":233794.72258966416,"move":230673.14480431378},{"year":1,"stay":259685.89744531002,"move":491061.5756217133},{"year":2,"stay":286467.7825793129,"move":760407.9101645106},{"year":3,"stay":314171.02027825866,"move":1039020.3189566481},{"year":4,"stay":342827.3069871391,"move":1327217.5742292015},{"year":5,"stay":372469.42957459425,"move":1625329.414641161},{"year":6,"stay":403131.3028457542,"move":1933696.9225473655},{"year":7,"stay":434848.00834560103,"move":2252672.9142452395},{"year":8,"stay":467655.83449724695,"move":2582622.3436468286},{"year":9,"stay":501592.3181210527,"move":2923922.7198379934},{"year":10,"stay":536696.28738209,"move":3276964.539002508},{"year":11,"stay":573007.9062150863,"move":3642151.7312052464},{"year":12,"stay":610568.7202776796,"move":4019902.12254564},{"year":13,"stay":649421.704484561,"move":4410647.913210174},{"year":14,"stay":689611.312176891,"move":4814836.171970889},{"year":15,"stay":731183.5259832456,"move":5232929.347695651},{"year":16,"stay":774185.9104302848,"move":5665405.798455451}]}}
{"id":"relocation-0088","inputs":{"currentSalary":127601.94319300354,"newSalary":154699.24510689452,"currentMonthlyExpenses":9445.21032879129,"newMonthlyExpenses":9593.967928551137,"movingCosts":3145.142598077655,"currentSavings":466934.2398410663,"annualReturn":0.035892044873908166,"yearsHorizon":13},"expected":{"annualSalaryDelta":27097.301913890988,"annualExpenseDelta":1785.091197118163,"annualNetDelta":25312.210716772825,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":969539.1756520033,"wealthAtHorizonMove":1374706.698458258,"netWealthGain":405167.5228062548,"yearlyData":[{"year":0,"stay":466934.2398410663,"move":463789.09724298865},{"year":1,"stay":497952.8837781141,"move":520007.0662975442},{"year":2,"stay":530084.8502752782,"move":578242.8132201259},{"year":3,"stay":563370.0987558455,"move":638568.7601845184},{"year":4,"stay":597850.0228685164,"move":701059.928744418},{"year":5,"stay":633567.5019646883,"move":765794.0331304923},{"year":6,"stay":670566.9544233629,"move":832851.576896064},{"year":7,"stay":708894.3928899942,"move":902315.9530316036},{"year":8,"stay":748597.4814979718,"move":974273.547672538},{"year":9,"stay":789725.5951438997,"move":1048813.8475293433},{"year":10,"stay":832329.8808903864,"move":1126029.5511735238},{"year":11,"stay":876463.3215727069,"move":1206016.6843178715},{"year":12,"stay":922180.8016884372,"move":1288874.7192343713},{"year":13,"stay":969539.1756520033,"move":1374706.698458258}]}}
{"id":"relocation-0089","inputs":{"currentSalary":240213.21524167433,"newSalary":161472.3284658976,"currentMonthlyExpenses":4294.315711129457,"newMonthlyExpenses":14888.848886825144,"movingCosts":42765.21248975769,"currentSavings":110121.71348556876,"annualReturn":0.10039718007203191,"yearsHorizon":16},"expected":{"annualSalaryDelta":-78740.88677577674,"annualExpenseDelta":127134.39810834825,"annualNetDelta":-205875.284884125,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":7315173.89567865,"wealthAtHorizonMove":311294.1927889633,"netWealthGain":-7003879.702889686,"yearlyData":[{"year":0,"stay":110121.71348556876,"move":67356.50099581107},{"year":1,"stay":309859.049692341,"move":74118.90375530953},{"year":2,"stay":529649.4512093726,"move":81560.23268237295},{"year":3,"stay":771506.1892456138,"move":89748.65004970199},{"year":4,"stay":1037644.6617621137,"move":98759.1614299637},{"year":5,"stay":1330502.6864279483,"move":108674.30274381065},{"year":6,"stay":1652762.8309316982,"move":119584.89628558353},{"year":7,"stay":2007376.9851932302,"move":131590.88265186254},{"year":8,"stay":2397593.4005562486,"move":144802.23619329924},{"year":9,"stay":2826986.443639531,"move":159339.9723752308},{"year":10,"stay":3299489.337390923,"move":175337.25627445945},{"year":11,"stay":3819430.18925083,"move":192940.6223659824},{"year":12,"stay":4391571.636441722,"move":212311.31677286985},{"year":13,"stay":5021154.47153291,"move":233626.7742742459},{"year":14,"stay":5713945.64788901,"move":257082.24360070535},{"year":15,"stay":6476291.104730047,"move":282892.57590480737},{"year":16,"stay":7315173.89567865,"move":311294.1927889633}]}}
{"id":"relocation-0090","inputs":{"currentSalary":43678.79518540576,"newSalary":107680.60793867335,"currentMonthlyExpenses":14626.424193382263,"newMonthlyExpenses":7688.2799989543855,"movingCosts":14053.31816058606,"currentSavings":211045.9809191525,"annualReturn":0.06675588768441229,"yearsHorizon":25},"expected":{"annualSalaryDelta":64001.812753267586,"annualExpenseDelta":-83257.73033313453,"annualNetDelta":147259.54308640212,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":1061703.6218426956,"wealthAtHorizonMove":1922130.2647098354,"netWealthGain":860426.6428671398,"yearlyData":[{"year":0,"stay":211045.9809191525,"move":196992.66275856644},{"year":1,"stay":225134.54271763808,"move":225564.33077955132},{"year":2,"stay":240163.59896517824,"move":256043.3258619014},{"year":3,"stay":256195.93320358192,"move":288556.9733167026},{"year":4,"stay":273298.5201457234,"move":323241.09816920705},{"year":5,"stay":291542.80546088744,"move":360240.59256479744},{"year":6,"stay":311005.0042374329,"move":399710.02105263993},{"year":7,"stay":331766.41936959716,"move":441814.26627558476},{"year":8,"stay":353913.7811984936,"move":486729.21776366944},{"year":9,"stay":377539.6098261459,"move":534642.5067086435},{"year":10,"stay":402742.601616117,"move":585754.2897890192},{"year":11,"stay":429628.0414953305,"move":640278.0853200584},{"year":12,"stay":458308.24277946685,"move":698441.6652216956},{"year":13,"stay":488903.0163592933,"move":760488.0065305697},{"year":14,"stay":521540.1712079447,"move":826676.3064310878},{"year":15,"stay":556356.0483000114,"move":897283.065045787},{"year":16,"stay":593496.0901728704,"move":972603.2405083296},{"year":17,"stay":633115.4485095884,"move":1052951.4811444199},{"year":18,"stay":675379.6322815608,"move":1138663.439908053},{"year":19,"stay":720465.1991584883,"move":1230097.1765641223},{"year":20,"stay":768560.4930740402,"move":1327634.6534749703},{"year":21,"stay":819866.4310283674,"move":1431683.3312394999},{"year":22,"stay":874597.3424143171,"move":1542677.8708505898},{"year":23,"stay":932981.8643736127,"move":1661081.9494815408},{"year":24,"stay":995263.8969233312,"move":1787390.197486956},{"year":25,"stay":1061703.6218426956,"move":1922130.2647098354}]}}
{"id":"relocation-0091","inputs":{"currentSalary":122378.89782059938,"newSalary":89615.06772553548,"currentMonthlyExpenses":4273.804045747966,"newMonthlyExpenses":7425.421266350895,"movingCosts":23503.84583696723,"currentSavings":392897.3717847839,"annualReturn":0.1129487643064931,"yearsHorizon":13},"expected":{"annualSalaryDelta":-32763.830095063895,"annualExpenseDelta":37819.406647235155,"annualNetDelta":-70583.23674229905,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3479861.609993701,"wealthAtHorizonMove":1498429.614822443,"netWealthGain":-1981431.9951712578,"yearlyData":[{"year":0,"stay":392897.3717847839,"move":369393.52594781667},{"year":1,"stay":508367.8936987678,"move":411626.08077576576},{"year":2,"stay":636880.6683767621,"move":458628.7504850379},{"year":3,"stay":779908.8021522345,"move":510940.3136570786},{"year":4,"stay":939091.7868987103,"move":569160.4032483423},{"year":5,"stay":1116254.2930709198,"move":633956.3800167526},{"year":6,"stay":1313427.085396722,"move":706070.9822931871},{"year":7,"stay":1532870.3009705842,"move":786330.839785199},{"year":8,"stay":1777099.3565789575,"move":875655.949004349},{"year":9,"stay":2048913.7822260384,"move":975070.2189313443},{"year":10,"stay":2351429.3113706363,"move":1085713.207801026},{"year":11,"stay":2688113.5957156415,"move":1208853.1855427155},{"year":12,"stay":3062825.9539388306,"move":1345901.6716070578},{"year":13,"stay":3479861.609993701,"move":1498429.614822443}]}}
{"id":"relocation-0092","inputs":{"currentSalary":225739.3114012666,"newSalary":160480.4350831546,"currentMonthlyExpenses":4627.182627096772,"newMonthlyExpenses":4489.659817889333,"movingCosts":49687.36243899912,"currentSavings":336730.64049798995,"annualReturn":0.0485007419064641,"yearsHorizon":6},"expected":{"annualSalaryDelta":-65258.876318112016,"annualExpenseDelta":-1650.273710489273,"annualNetDelta":-63608.60260762274,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1600814.6512436278,"wealthAtHorizonMove":1103766.1292244815,"netWealthGain":-497048.52201914624,"yearlyData":[{"year":0,"stay":336730.64049798995,"move":287043.27805899084},{"year":1,"stay":523275.4462608866,"move":407569.60727259796},{"year":2,"stay":718867.813502081,"move":533941.5528723277},{"year":3,"stay":923946.5556657149,"move":666442.6315898077},{"year":4,"stay":1138971.7689735293,"move":805370.1109284923},{"year":5,"stay":1364425.8646553685,"move":951035.676086298},{"year":6,"stay":1600814.6512436278,"move":1103766.1292244815}]}}
{"id":"relocation-0093","inputs":{"currentSalary":165136.6965402849,"newSalary":133160.42711259797,"currentMonthlyExpenses":6143.782260362059,"newMonthlyExpenses":9771.368449088186,"movingCosts":9684.354776982218,"currentSavings":382173.27860184014,"annualReturn":0.03194612851832062,"yearsHorizon":30},"expected":{"annualSalaryDelta":-31976.26942768693,"annualExpenseDelta":43531.034264713526,"annualNetDelta":-75507.30369240046,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5470349.007660158,"wealthAtHorizonMove":1737757.8086906378,"netWealthGain":-3732591.19896952,"yearlyData":[{"year":0,"stay":382173.27860184014,"move":372488.9238248579},{"year":1,"stay":485793.5446922627,"move":400292.50858055754},{"year":2,"stay":592724.0771203125,"move":428984.31022813276},{"year":3,"stay":703070.6260798412,"move":458592.70385856356},{"year":4,"stay":816942.3200739841,"move":489146.97103713313},{"year":5,"stay":934451.7738390629,"move":520677.3287617724},{"year":6,"stay":1055715.1997162385,"move":553214.9593465116},{"year":7,"stay":1180852.5225810583,"move":586792.0412595926},{"year":8,"stay":1309987.4984445563,"move":621441.780946739},{"year":9,"stay":1443247.8368431996,"move":657198.4456710573},{"year":10,"stay":1580765.327138721,"move":694097.3974020452},{"year":11,"stay":1722675.96885274,"move":732175.1277872226},{"year":12,"stay":1869120.1061650724,"move":771469.2942409709},{"year":13,"stay":2020242.5667087391,"move":812018.7571862708},{"year":14,"stay":2176192.804798939,"move":853863.6184861702},{"year":15,"stay":2337125.049237631,"move":897045.2611029875},{"year":16,"stay":2503198.455839903,"move":941606.3900244738},{"year":17,"stay":2674577.2648329665,"move":987591.0744974073},{"year":18,"stay":2851430.963283439,"move":1035044.7916103876},{"year":19,"stay":3033934.452713551,"move":1084014.4712689312},{"year":20,"stay":3222268.2220720393,"move":1134548.5426073477},{"year":21,"stay":3416618.5262307934,"move":1186696.981883295},{"year":22,"stay":3617177.570183778,"move":1240511.3619023818},{"year":23,"stay":3824143.6991303964,"move":1296044.903021692},{"year":24,"stay":4037721.5946312826,"move":1353352.5257826773},{"year":25,"stay":4258122.477030512,"move":1412490.9052254644},{"year":26,"stay":4485564.314344419,"move":1473518.526938296},{"year":27,"stay":4720272.037823599,"move":1536495.744897533},{"year":28,"stay":4962477.764401287,"move":1601484.8411554222},{"year":29,"stay":5212421.026248099,"move":1668550.0874346553},{"year":30,"stay":5470349.007660158,"move":1737757.8086906378}]}}
{"id":"relocation-0094","inputs":{"currentSalary":71576.34742325172,"newSalary":73034.90689024329,"currentMonthlyExpenses":11731.496821623296,"newMonthlyExpenses":1154.616926331073,"movingCosts":21006.33430527523,"currentSavings":219042.7837194875,"annualReturn":0.030945852333679795,"yearsHorizon":10},"expected":{"annualSalaryDelta":1458.5594669915736,"annualExpenseDelta":-126922.55874350667,"annualNetDelta":128381.11821049824,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":297089.639909709,"wealthAtHorizonMove":949987.9041161031,"netWealthGain":652898.2642063941,"yearlyData":[{"year":0,"stay":219042.7837194875,"move":198036.44941421226},{"year":1,"stay":225821.2493592289,"move":263344.35990874114},{"year":2,"stay":232809.4803957067,"move":330673.2793576549},{"year":3,"stay":240013.96819791297,"move":400085.749605621},{"year":4,"stay":247441.40501578612,"move":471646.2479079965},{"year":5,"stay":255098.6901966429,"move":545421.246823762},{"year":6,"stay":262992.9365939834,"move":621479.2759618921},{"year":7,"stay":271131.4771746216,"move":699890.9856385215},{"year":8,"stay":279521.87183027994,"move":780729.2125040352},{"year":9,"stay":288171.9143999736,"move":864069.0472010457},{"year":10,"stay":297089.639909709,"move":949987.9041161031}]}}
{"id":"relocation-0095","inputs":{"currentSalary":55250.761185307056,"newSalary":159632.9116425477,"currentMonthlyExpenses":11625.851802062243,"newMonthlyExpenses":1660.6546747498214,"movingCosts":30754.872667603195,"currentSavings":265443.4038558975,"annualReturn":0.10387561661656945,"yearsHorizon":21},"expected":{"annualSalaryDelta":104382.15045724064,"annualExpenseDelta":-119582.36552774906,"annualNetDelta":223964.5159849897,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":2114924.584071524,"wealthAtHorizonMove":11240680.699110806,"netWealthGain":9125756.115039282,"yearlyData":[{"year":0,"stay":265443.4038558975,"move":234688.5311882943},{"year":1,"stay":293016.5011082299,"move":398772.0026238652},{"year":2,"stay":323453.770839677,"move":579899.7458313934},{"year":3,"stay":357052.73073260306,"move":779842.2450509712},{"year":4,"stay":394141.8033020822,"move":1000553.8946648405},{"year":5,"stay":435083.52615445264,"move":1244192.102976811},{"year":6,"stay":480278.0957134578,"move":1513138.3804085434},{"year":7,"stay":530167.2790531251,"move":1810021.618245228},{"year":8,"stay":585238.7320746973,"move":2137743.785475322},{"year":9,"stay":646030.7662368558,"move":2499508.2949053603},{"year":10,"stay":713137.6104329841,"move":2898851.3158224346},{"year":11,"stay":787215.2194491773,"move":3339676.339278794},{"year":12,"stay":868987.6857794087,"move":3826292.333866696},{"year":13,"stay":959254.3174719505,"move":4363455.864947902},{"year":14,"stay":1058897.451191456,"move":4956417.589044102},{"year":15,"stay":1168891.0768676824,"move":5610973.577860818},{"year":16,"stay":1290310.358234919,"move":6333521.97362594},{"year":17,"stay":1424342.142323318,"move":7131125.529536477},{"year":18,"stay":1572296.5606301182,"move":8011580.64663279},{"year":19,"stay":1735619.8353696833,"move":8983493.581920695},{"year":20,"stay":1915908.415980658,"move":10056364.572659252},{"year":21,"stay":2114924.584071524,"move":11240680.699110806}]}}
{"id":"relocation-0096","inputs":{"currentSalary":255891.39457326382,"newSalary":170167.3178281635,"currentMonthlyExpenses":1954.8405641689897,"newMonthlyExpenses":10799.31017383933,"movingCosts":37924.95622765273,"currentSavings":100538.0506394431,"annualReturn":0.06886182984337211,"yearsHorizon":2},"expected":{"annualSalaryDelta":-85724.07674510032,"annualExpenseDelta":106133.63531604409,"annualNetDelta":-191857.7120611444,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":595733.6639806622,"wealthAtHorizonMove":155478.6084362763,"netWealthGain":-440255.0555443859,"yearlyData":[{"year":0,"stay":100538.0506394431,"move":62613.09441179037},{"year":1,"stay":339894.59257859667,"move":107500.3424072336},{"year":2,"stay":595733.6639806622,"move":155478.6084362763}]}}
{"id":"relocation-0097","inputs":{"currentSalary":53773.818004410714,"newSalary":160152.32915058732,"currentMonthlyExpenses":14551.076923497021,"newMonthlyExpenses":14944.284008815885,"movingCosts":38488.85063780472,"currentSavings":78396.70090470463,"annualReturn":0.10127037365920842,"yearsHorizon":13},"expected":{"annualSalaryDelta":106378.5111461766,"annualExpenseDelta":4718.485023826361,"annualNetDelta":101660.02612235025,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":274738.30536646966,"wealthAtHorizonMove":139855.5682397207,"netWealthGain":-134882.73712674895,"yearlyData":[{"year":0,"stay":78396.70090470463,"move":39907.85026689991},{"year":1,"stay":86335.96409897327,"move":43949.333175364605},{"year":2,"stay":95079.2394435043,"move":48400.09856810683},{"year":3,"stay":104707.94954918133,"move":53301.59463524153},{"year":4,"stay":115311.76272511647,"move":58699.467040584095},{"year":5,"stay":126989.428023591,"move":64643.984001380435},{"year":6,"stay":139849.6948503092,"move":71190.50441602012},{"year":7,"stay":154012.3257039263,"move":78399.993399218},{"year":8,"stay":169609.21147608664,"move":86339.59002563628},{"year":9,"stay":186785.59969831363,"move":95083.23256911534},{"year":10,"stay":205701.4471739212,"move":104712.34706011506},{"year":11,"stay":226532.90959146412,"move":115316.60557362562},{"year":12,"stay":249473.98199189937,"move":126994.76130917826},{"year":13,"stay":274738.30536646966,"move":139855.5682397207}]}}
{"id":"relocation-0098","inputs":{"currentSalary":175455.24755492806,"newSalary":66296.86791216955,"currentMonthlyExpenses":12741.030345670879,"newMonthlyExpenses":11340.481162071228,"movingCosts":12303.840625099838,"currentSavings":420405.37123102695,"annualReturn":0.053106546313501896,"yearsHorizon":13},"expected":{"annualSalaryDelta":-109158.37964275852,"annualExpenseDelta":-16806.59020319581,"annualNetDelta":-92351.78943956271,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1231418.292891275,"wealthAtHorizonMove":799665.363063978,"netWealthGain":-431752.9298272969,"yearlyData":[{"year":0,"stay":420405.37123102695,"move":408101.5306059271},{"year":1,"stay":465294.53195562994,"move":429774.3934416618},{"year":2,"stay":512567.6009732283,"move":452598.22717132856},{"year":3,"stay":562351.1794199911,"move":476634.15588401153},{"year":4,"stay":614778.5917811887,"move":501946.54975806264},{"year":5,"stay":669990.2429450434,"move":528603.1974496917},{"year":6,"stay":728133.9942184762,"move":556675.4876365189},{"year":7,"stay":789365.5593117523,"move":586238.6002022789},{"year":8,"stay":853848.9213525028,"move":617371.7075746837},{"year":9,"stay":921756.7720459206,"move":650158.1867556444},{"year":10,"stay":993270.9741572388,"move":684685.8426116854},{"year":11,"stay":1068583.048555055,"move":721047.1430225419},{"year":12,"stay":1147894.6871198446,"move":759339.4665176867},{"year":13,"stay":1231418.292891275,"move":799665.363063978}]}}
{"id":"relocation-0099","inputs":{"currentSalary":289349.33790704235,"newSalary":291797.72824281827,"currentMonthlyExpenses":4275.140278507024,"newMonthlyExpenses":12971.85778291896,"movingCosts":44415.937759913504,"currentSavings":353709.64696630836,"annualReturn":0.030956423147581517,"yearsHorizon":2},"expected":{"annualSalaryDelta":2448.390335775912,"annualExpenseDelta":104360.61005294323,"annualNetDelta":-101912.21971716732,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":859412.1910280857,"wealthAtHorizonMove":605224.4951096673,"netWealthGain":-254187.69591841835,"yearlyData":[{"year":0,"stay":353709.64696630836,"move":309293.70920639485},{"year":1,"stay":602706.8870341372,"move":455003.7709932638},{"year":2,"stay":859412.1910280857,"move":605224.4951096673}]}}
{"id":"relocation-0100","inputs":{"currentSalary":186649.36041925102,"newSalary":219026.01052075624,"currentMonthlyExpenses":5305.854262318462,"newMonthlyExpenses":11784.218449145555,"movingCosts":35756.540519651026,"currentSavings":410801.43896397203,"annualReturn":0.10025441952049732,"yearsHorizon":15},"expected":{"annualSalaryDelta":32376.65010150522,"annualExpenseDelta":77740.37024192512,"annualNetDelta":-45363.7201404199,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5637224.517116006,"wealthAtHorizonMove":4043113.0376780885,"netWealthGain":-1594111.479437918,"yearlyData":[{"year":0,"stay":410801.43896397203,"move":375044.898444321},{"year":1,"stay":574965.2080369196,"move":490260.1961629898},{"year":2,"stay":755587.1204845724,"move":617026.336674325},{"year":3,"stay":954317.1779173467,"move":756501.343017478},{"year":4,"stay":1172970.8018993188,"move":909959.3351591815},{"year":5,"stay":1413545.4180296566,"move":1078802.1692238324},{"year":6,"stay":1678238.702651508,"move":1264572.2436078307},{"year":7,"stay":1969468.6588740968,"move":1468966.5889634762},{"year":8,"stay":2289895.705304761,"move":1693852.370766024},{"year":9,"stay":2642446.979273999,"move":1941283.9460815997},{"year":10,"stay":3030343.0765662347,"move":2213521.6303514806},{"year":11,"stay":3457127.4719267697,"move":2513052.3456294425},{"year":12,"stay":3926698.889104582,"move":2842612.338896156},{"year":13,"stay":4443346.916134973,"move":3205212.1779850028},{"year":14,"stay":5011791.191211706,"move":3604164.2534599276},{"year":15,"stay":5637224.517116006,"move":4043113.0376780885}]}}
{"id":"relocation-0101","inputs":{"currentSalary":78845.77993070707,"newSalary":253946.3476021774,"currentMonthlyExpenses":7536.683937069029,"newMonthlyExpenses":10149.663963820785,"movingCosts":45378.41739365831,"currentSavings":276061.7471067235,"annualReturn":0.06143594221677631,"yearsHorizon":12},"expected":{"annualSalaryDelta":175100.56767147034,"annualExpenseDelta":31355.76032102108,"annualNetDelta":143744.80735044926,"movingCostRecoveryMonths":4,"breakEvenMonths":4,"wealthAtHorizonStay":564588.0829215653,"wealthAtHorizonMove":2719931.5015175794,"netWealthGain":2155343.4185960144,"yearlyData":[{"year":0,"stay":276061.7471067235,"move":230683.32971306518},{"year":1,"stay":293021.86065023445,"move":377005.9574640186},{"year":2,"stay":311023.93474939454,"move":532318.0537184865},{"year":3,"stay":330131.98323269276,"move":697171.8949440102},{"year":4,"stay":350413.95267848624,"move":872153.6872332788},{"year":5,"stay":371941.9640271939,"move":1057885.6508026188},{"year":6,"stay":394792.5690371629,"move":1255028.2325536134},{"year":7,"stay":419047.02249614266,"move":1464282.454565528},{"year":8,"stay":444791.57115632785,"move":1686392.4068695833},{"year":9,"stay":472117.76042039716,"move":1922147.8933691613},{"year":10,"stay":501122.7598690985,"move":2172387.2403146154},{"year":11,"stay":531909.7087879279,"move":2438000.277319374},{"year":12,"stay":564588.0829215653,"move":2719931.5015175794}]}}
{"id":"relocation-0102","inputs":{"currentSalary":144197.8219198063,"newSalary":157746.91798724234,"currentMonthlyExpenses":2498.7481641583145,"newMonthlyExpenses":10876.42877176404,"movingCosts":3720.770205836743,"currentSavings":19414.16028421372,"annualReturn":0.026020240602083505,"yearsHorizon":21},"expected":{"annualSalaryDelta":13549.09606743604,"annualExpenseDelta":100532.1672912687,"annualNetDelta":-86983.07122383267,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3171885.837822732,"wealthAtHorizonMove":775193.9216161553,"netWealthGain":-2396691.916206577,"yearlyData":[{"year":0,"stay":19414.16028421372,"move":15693.390078376979},{"year":1,"stay":134132.16535580292,"move":43331.50859015256},{"year":2,"stay":251835.1605207459,"move":71688.77759539345},{"year":3,"stay":372600.8159394666,"move":100783.9095629687},{"year":4,"stay":496508.82276865066,"move":130636.10386468963},{"year":5,"stay":623640.9457480547,"move":161265.0594446415},{"year":6,"stay":754081.0771556365,"move":192690.98781817424},{"year":7,"stay":887915.2921666111,"move":224934.62640913014},{"year":8,"stay":1025231.905652962,"move":258017.25223410933},{"year":9,"stay":1166121.5304608913,"move":291960.69594280317},{"year":10,"stay":1310677.13720466,"move":326787.3562236605},{"year":11,"stay":1458994.115616282,"move":362520.2145843928},{"year":12,"stay":1611170.3374915482,"move":399182.8505170715},{"year":13,"stay":1767306.221273925,"move":436799.4570578251},{"year":14,"stay":1927504.7983189381,"move":475394.856751403},{"year":15,"stay":2091871.780882774,"move":514994.51803114143},{"year":16,"stay":2260515.6318799593,"move":555624.5720251396},{"year":17,"stay":2433547.6364561534,"move":597311.8297997373},{"year":18,"stay":2611081.9754232806,"move":640083.8000516711},{"year":19,"stay":2793235.8006054643,"move":683968.7072605854},{"year":20,"stay":2980129.3121454786,"move":728995.5103138757},{"year":21,"stay":3171885.837822732,"move":775193.9216161553}]}}
{"id":"relocation-0103","inputs":{"currentSalary":196785.62798537314,"newSalary":270463.3079026826,"currentMonthlyExpenses":6455.9938395395875,"newMonthlyExpenses":7411.926988977939,"movingCosts":3141.4390658028424,"currentSavings":423683.0684822053,"annualReturn":0.03140535820741206,"yearsHorizon":8},"expected":{"annualSalaryDelta":73677.67991730943,"annualExpenseDelta":11471.197793260217,"annualNetDelta":62206.48212404922,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":1608878.9178420685,"wealthAtHorizonMove":2160783.067777481,"netWealthGain":551904.1499354125,"yearlyData":[{"year":0,"stay":423683.0684822053,"move":420541.62941640243},{"year":1,"stay":556302.6889252025,"move":615269.0739643006},{"year":2,"stay":693087.2760535431,"move":816112.0036610394},{"year":3,"stay":834167.6321379022,"move":1023262.4775083305},{"year":4,"stay":979678.6673411198,"move":1236918.586189631},{"year":5,"stay":1129759.528728026,"move":1457284.6414972693},{"year":6,"stay":1284553.7333268647,"move":1684571.3717085985},{"year":7,"stay":1444209.3053695615,"move":1918996.1230980058},{"year":8,"stay":1608878.9178420685,"move":2160783.067777481}]}}
{"id":"relocation-0104","inputs":{"currentSalary":137152.39613084123,"newSalary":288659.30242231116,"currentMonthlyExpenses":3601.675323676318,"newMonthlyExpenses":13247.279239818454,"movingCosts":10884.993837680668,"currentSavings":310297.7031376213,"annualReturn":0.047282907743938264,"yearsHorizon":27},"expected":{"annualSalaryDelta":151506.90629146993,"annualExpenseDelta":115747.24699370563,"annualNetDelta":35759.6592977643,"movingCostRecoveryMonths":4,"breakEvenMonths":4,"wealthAtHorizonStay":6009353.6729856925,"wealthAtHorizonMove":7847967.902453084,"netWealthGain":1838614.229467391,"yearlyData":[{"year":0,"stay":310297.7031376213,"move":299412.7092999406},{"year":1,"stay":418901.7730549588,"move":443261.76435562206},{"year":2,"stay":532640.959190814,"move":593912.421010554},{"year":3,"stay":651758.0647716016,"move":751686.2787656647},{"year":4,"stay":776507.3734662904,"move":916920.1432814156},{"year":5,"stay":907155.1922151103,"move":1089966.7453692392},{"year":6,"stay":1043980.4197247773,"move":1271195.4939789833},{"year":7,"stay":1187275.1418438274,"move":1460993.2647897913},{"year":8,"stay":1337345.2550890257,"move":1659765.226087852},{"year":9,"stay":1494511.1196539192,"move":1867935.7036940504},{"year":10,"stay":1659108.2432935308,"move":2085949.0867879144},{"year":11,"stay":1831487.9975451117,"move":2314270.7765615494},{"year":12,"stay":2012018.367813893,"move":2553388.1797286915},{"year":13,"stay":2201084.738925072,"move":2803811.7490097554},{"year":14,"stay":2399090.717818982,"move":3066076.0728140436},{"year":15,"stay":2606458.995145681,"move":3340741.0164452964},{"year":16,"stay":2823632.2475982374,"move":3628392.9172667596},{"year":17,"stay":3051074.082910959,"move":3929645.8363771327},{"year":18,"stay":3289270.0295398845,"move":4245142.869469393},{"year":19,"stay":3538728.5731382454,"move":4575557.519670841},{"year":20,"stay":3799982.242039505,"move":4921595.13529501},{"year":21,"stay":4073588.744065188,"move":5283994.415574669},{"year":22,"stay":4360132.157084293,"move":5663528.987590261},{"year":23,"stay":4660224.175865813,"move":6061009.057760101},{"year":24,"stay":4974505.417886073,"move":6477283.141417836},{"year":25,"stay":5303646.790878426,"move":6913239.8741693515},{"year":26,"stay":5648350.92504469,"move":7369809.908895906},{"year":27,"stay":6009353.6729856925,"move":7847967.902453084}]}}
{"id":"relocation-0105","inputs":{"currentSalary":297578.17906094715,"newSalary":232497.41747276857,"currentMonthlyExpenses":1454.8257137648761,"newMonthlyExpenses":2011.2114734947681,"movingCosts":38533.6248902604,"currentSavings":479050.20776670426,"annualReturn":0.03721579863224178,"yearsHorizon":11},"expected":{"annualSalaryDelta":-65080.761588178575,"annualExpenseDelta":6676.629116758704,"annualNetDelta":-71757.39070493728,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":4439776.925672261,"wealthAtHorizonMove":3428285.469288544,"netWealthGain":-1011491.4563837172,"yearlyData":[{"year":0,"stay":479050.20776670426,"move":440516.58287644386},{"year":1,"stay":776998.7143294523,"move":665273.6391097682},{"year":2,"stay":1086035.6125152167,"move":898395.2086890475},{"year":3,"stay":1406573.565673795,"move":1140192.5836586214},{"year":4,"stay":1739040.594751114,"move":1390988.6410448677},{"year":5,"stay":2083880.6498344343,"move":1651118.2740005606},{"year":6,"stay":2441554.2029680666,"move":1920928.8389946118},{"year":7,"stay":2812538.8630311987,"move":2200780.6196443327},{"year":8,"stay":3197330.013498891,"move":2491047.307809588},{"year":9,"stay":3596441.473937858,"move":2792116.5025912495},{"year":10,"stay":4010406.186120341,"move":3104390.2279002764},{"year":11,"stay":4439776.925672261,"move":3428285.469288544}]}}
{"id":"relocation-0106","inputs":{"currentSalary":111613.42915613204,"newSalary":115830.74006717652,"currentMonthlyExpenses":10610.95820600167,"newMonthlyExpenses":13480.292489752173,"movingCosts":6236.915907356888,"currentSavings":354120.14788016677,"annualReturn":0.020663775810971858,"yearsHorizon":30},"expected":{"annualSalaryDelta":4217.310911044478,"annualExpenseDelta":34432.01140500605,"annualNetDelta":-30214.700493961573,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":654081.2267124304,"wealthAtHorizonMove":642561.2676476705,"netWealthGain":-11519.959064759896,"yearlyData":[{"year":0,"stay":354120.14788016677,"move":347883.2319728099},{"year":1,"stay":361437.6072261107,"move":355071.8130866923},{"year":2,"stay":368906.2729114851,"move":362408.937429111},{"year":3,"stay":376529.2694301892,"move":369897.67446403863},{"year":4,"stay":384309.78583996365,"move":377541.1570821633},{"year":5,"stay":392251.07709652325,"move":385342.58291152405},{"year":6,"stay":400356.465415258,"move":393305.2156552286},{"year":7,"stay":408629.341661072,"move":401432.3864568141},{"year":8,"stay":417073.1667669414,"move":409727.49529382115},{"year":9,"stay":425691.4731817855,"move":418194.0124001637},{"year":10,"stay":434487.86634825624,"move":426835.47971789143},{"year":11,"stay":443466.0262110641,"move":435655.51237895055},{"year":12,"stay":452629.70875647204,"move":444657.8002175632},{"year":13,"stay":461982.7475836012,"move":453846.10931385885},{"year":14,"stay":471529.0555082055,"move":463224.28356940224},{"year":15,"stay":481272.6261995863,"move":472796.2463152784},{"year":16,"stay":491217.5358513322,"move":482566.0019534063},{"year":17,"stay":501367.9448865821,"move":492537.6376317685},{"year":18,"stay":511728.0996985261,"move":502715.324954257},{"year":19,"stay":522302.33442687104,"move":513103.32172585157},{"year":20,"stay":533095.0727710151,"move":523705.9737338595},{"year":21,"stay":544110.8298406891,"move":534527.7165659626},{"year":22,"stay":555354.2140448389,"move":545573.0774658323},{"year":23,"stay":566829.9290195398,"move":556846.6772270883},{"year":24,"stay":578542.7755957487,"move":568353.2321263934},{"year":25,"stay":590497.6538077166,"move":580097.5558964943},{"year":26,"stay":602699.564942904,"move":592084.5617400322},{"year":27,"stay":615153.6136342544,"move":604319.2643849656},{"year":28,"stay":627865.0099957018,"move":616806.782182468},{"year":29,"stay":640839.0718018066,"move":629552.3392481734},{"year":30,"stay":654081.2267124304,"move":642561.2676476705}]}}
{"id":"relocation-0107","inputs":{"currentSalary":143161.632232368,"newSalary":68648.20662187412,"currentMonthlyExpenses":4816.200667526573,"newMonthlyExpenses":2156.266493257135,"movingCosts":1929.8032857477665,"currentSavings":343819.6169445291,"annualReturn":0.1020890742354095,"yearsHorizon":26},"expected":{"annualSalaryDelta":-74513.42561049387,"annualExpenseDelta":-31919.210091233253,"annualNetDelta":-42594.215519260615,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":13938697.509219233,"wealthAtHorizonMove":9107732.91111952,"netWealthGain":-4830964.598099712,"yearlyData":[{"year":0,"stay":343819.6169445291,"move":341889.81365878135},{"year":1,"stay":464287.0675644183,"move":419566.0369285115},{"year":2,"stay":597052.9286935918,"move":505172.15392195137},{"year":3,"stay":743372.7336755097,"move":599517.7201481396},{"year":4,"stay":904630.1920903372,"move":703494.937888575},{"year":5,"stay":1082350.2751482893,"move":818087.0935297051},{"year":6,"stay":1278213.636958668,"move":944377.856254878},{"year":7,"stay":1494072.5080529032,"move":1083561.5260311477},{"year":8,"stay":1731968.2114626495,"move":1236954.3278035636},{"year":9,"stay":1994150.4669980784,"move":1406006.858703301},{"year":10,"stay":2283098.666282071,"move":1592317.8059797457},{"year":11,"stay":2601545.3197329547,"move":1797649.0653835647},{"year":12,"stay":2952501.8972280035,"move":2023942.4029715103},{"year":13,"stay":3339287.3068163497,"move":2273337.81789945},{"year":14,"stay":3765559.280797334,"move":2548193.7798559396},{"year":15,"stay":4235348.965974538,"move":2851109.53251665},{"year":16,"stay":4753099.045196826,"move":3184949.6739378143},{"year":17,"stay":5323705.750692227,"move":3552871.2463392834},{"year":18,"stay":5952565.166504171,"move":3958353.5914584547},{"year":19,"stay":6645624.257900577,"move":4405231.253809645},{"year":20,"stay":7409437.110328076,"move":4897730.243006752},{"year":21,"stay":8251226.909749006,"move":5440507.998072866},{"year":22,"stay":9178954.250493629,"move":6038697.431669255},{"year":23,"stay":10201392.41659775,"move":6697955.470758902},{"year":24,"stay":11328210.34854239,"move":7424516.552741463},{"year":25,"stay":12570064.079991117,"move":8225251.582959102},{"year":26,"stay":13938697.509219233,"move":9107732.91111952}]}}
{"id":"relocation-0108","inputs":{"currentSalary":181940.8263755031,"newSalary":86489.68467023224,"currentMonthlyExpenses":3779.2062554508448,"newMonthlyExpenses":7883.531815838069,"movingCosts":42515.52353380248,"currentSavings":335504.05548885465,"annualReturn":0.050177395348437126,"yearsHorizon":14},"expected":{"annualSalaryDelta":-95451.14170527086,"annualExpenseDelta":49251.90672464669,"annualNetDelta":-144703.04842991754,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3346129.9529870544,"wealthAtHorizonMove":581470.8478739492,"netWealthGain":-2764659.105113105,"yearlyData":[{"year":0,"stay":335504.05548885465,"move":292988.53195505217},{"year":1,"stay":488929.1264322159,"move":307689.9333555191},{"year":2,"stay":650052.6678166642,"move":323129.0127862333},{"year":3,"stay":819260.9688371003,"move":339342.7850093583},{"year":4,"stay":996959.7016740761,"move":356370.1220914126},{"year":5,"stay":1183574.8940815292,"move":374251.84659796424},{"year":6,"stay":1379553.950776436,"move":393030.829464593},{"year":7,"stay":1585366.7260791366,"move":412752.09277876205},{"year":8,"stay":1801506.65037596,"move":433462.91771901684},{"year":9,"stay":2028491.9131048063,"move":455212.9579102911},{"year":10,"stay":2266866.7050998667,"move":478054.35846708727},{"year":11,"stay":2517202.523273965,"move":502041.88100993383},{"year":12,"stay":2780099.5407664594,"move":527233.0349548424},{"year":13,"stay":3056188.0458416,"move":553688.215390528},{"year":14,"stay":3346129.9529870544,"move":581470.8478739492}]}}
{"id":"relocation-0109","inputs":{"currentSalary":102336.17599122226,"newSalary":77126.27406930551,"currentMonthlyExpenses":10539.405307266861,"newMonthlyExpenses":3186.0215007327497,"movingCosts":44286.460953298956,"currentSavings":378607.77566675097,"annualReturn":0.027345015485771,"yearsHorizon":18},"expected":{"annualSalaryDelta":-25209.901921916753,"annualExpenseDelta":-88240.60567840934,"annualNetDelta":63030.703756492585,"movingCostRecoveryMonths":9,"breakEvenMonths":9,"wealthAtHorizonStay":615294.8153714017,"wealthAtHorizonMove":1432502.3794317013,"netWealthGain":817207.5640602995,"yearlyData":[{"year":0,"stay":378607.77566675097,"move":334321.314713452},{"year":1,"stay":388960.8111553916,"move":382357.3523020272},{"year":2,"stay":399596.95055979386,"move":431706.9360823371},{"year":3,"stay":410523.9353609183,"move":482405.9849953359},{"year":4,"stay":421749.7187306423,"move":534491.4001859745},{"year":5,"stay":433282.4713204513,"move":588001.091861584},{"year":6,"stay":445130.5872084222,"move":642974.0068847018},{"year":7,"stay":457302.69000882684,"move":699450.1571204248},{"year":8,"stay":469807.63914880296,"move":757470.6485589204},{"year":9,"stay":482654.5363166605,"move":817077.7112342936},{"year":10,"stay":495852.73208651727,"move":878314.7299615863},{"year":11,"stay":509411.83272408496,"move":941226.2759142793},{"year":12,"stay":523341.7071785601,"move":1005858.1390652824},{"year":13,"stay":537652.4942657077,"move":1072257.361515024},{"year":14,"stay":552354.6100473669,"move":1140472.2717308968},{"year":15,"stay":567458.7554127492,"move":1210552.5197229832},{"year":16,"stay":582975.9238670473,"move":1282549.11318166},{"year":17,"stay":598917.4095330234,"move":1356514.4546033868},{"year":18,"stay":615294.8153714017,"move":1432502.3794317013}]}}
{"id":"relocation-0110","inputs":{"currentSalary":106511.14121312276,"newSalary":163035.9846772626,"currentMonthlyExpenses":12419.560628011823,"newMonthlyExpenses":9793.836664408445,"movingCosts":13038.428768049926,"currentSavings":170881.801052019,"annualReturn":0.0889057720825076,"yearsHorizon":2},"expected":{"annualSalaryDelta":56524.84346413985,"annualExpenseDelta":-31508.687563240528,"annualNetDelta":88033.53102738038,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":202617.24810330043,"wealthAtHorizonMove":282223.3635405256,"netWealthGain":79606.11543722518,"yearlyData":[{"year":0,"stay":170881.801052019,"move":157843.37228396907},{"year":1,"stay":186074.17950939824,"move":217386.50386934332},{"year":2,"stay":202617.24810330043,"move":282223.3635405256}]}}
{"id":"relocation-0111","inputs":{"currentSalary":76754.8865871504,"newSalary":107454.05515423045,"currentMonthlyExpenses":11863.32811973989,"newMonthlyExpenses":7530.388087499887,"movingCosts":13750.123616773635,"currentSavings":106340.1693245396,"annualReturn":0.024320288938470186,"yearsHorizon":21},"expected":{"annualSalaryDelta":30699.16856708005,"annualExpenseDelta":-51995.28038688004,"annualNetDelta":82694.44895396009,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":176136.19971871443,"wealthAtHorizonMove":614563.4709846842,"netWealthGain":438427.2712659697,"yearlyData":[{"year":0,"stay":106340.1693245396,"move":92590.04570776597},{"year":1,"stay":108926.39296827825,"move":111931.2604764368},{"year":2,"stay":111575.51431829212,"move":131742.8591767027},{"year":3,"stay":114289.0630649714,"move":152036.2816816921},{"year":4,"stay":117068.60610121854,"move":172823.2460855533},{"year":5,"stay":119915.74842722413,"move":194115.7554698701},{"year":6,"stay":122832.13407724712,"move":215926.10483463857},{"year":7,"stay":125819.44706893468,"move":238266.8881978072},{"year":8,"stay":128879.41237572972,"move":261151.00586747983},{"year":9,"stay":132013.79692292772,"move":284591.67189098086},{"year":10,"stay":135224.41060795783,"move":308602.4216850836},{"year":11,"stay":138513.1073454777,"move":333197.11985180824},{"year":12,"stay":141881.78613788506,"move":358389.9681843021},{"year":13,"stay":145332.39217186466,"move":384195.51386742527},{"year":14,"stay":148866.91794160346,"move":410628.6578777769},{"year":15,"stay":152487.40439932278,"move":437704.66358801245},{"year":16,"stay":156195.94213379166,"move":465439.1655804206},{"year":17,"stay":159994.67257750203,"move":493848.1786748487},{"year":18,"stay":163885.7892432028,"move":522948.10717619007},{"year":19,"stay":167871.53899050673,"move":552755.7543467729},{"year":20,"stay":171954.2233233015,"move":583288.3321091202},{"year":21,"stay":176136.19971871443,"move":614563.4709846842}]}}
{"id":"relocation-0112","inputs":{"currentSalary":39411.76938358694,"newSalary":298859.0717688203,"currentMonthlyExpenses":9513.76267382875,"newMonthlyExpenses":10080.847934354097,"movingCosts":45820.585801266134,"currentSavings":30561.13049387932,"annualReturn":0.07818414853420108,"yearsHorizon":20},"expected":{"annualSalaryDelta":259447.30238523334,"annualExpenseDelta":6805.02312630415,"annualNetDelta":252642.2792589292,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":137729.91076618523,"wealthAtHorizonMove":7909872.624344228,"netWealthGain":7772142.713578043,"yearlyData":[{"year":0,"stay":30561.13049387932,"move":-15259.455307386816},{"year":1,"stay":32950.526459785884,"move":161436.39372888056},{"year":2,"stay":35526.73531479791,"move":351947.05727157625},{"year":3,"stay":38304.36286558532,"move":557352.6348300433},{"year":4,"stay":41299.15686137618,"move":778817.672574095},{"year":5,"stay":44528.09627576329,"move":1017597.76572426},{"year":6,"stay":48009.487568932775,"move":1275046.6771442879},{"year":7,"stay":51763.0684760731,"move":1552624.0124947478},{"year":8,"stay":55810.11991039243,"move":1851903.4954619757},{"year":9,"stay":60173.58661517813,"move":2174581.8899787525},{"year":10,"stay":64878.207248934836,"move":2522488.6200212063},{"year":11,"stay":69950.65464111825,"move":2897596.1415213477},{"year":12,"stay":75419.68701364406,"move":3302031.125198752},{"year":13,"stay":81316.31102552176,"move":3738086.513712418},{"year":14,"stay":87673.95756499446,"move":4208234.521490775},{"year":15,"stay":94528.67128583723,"move":4715140.650942334},{"year":16,"stay":101919.3149623898,"move":5261678.80451183},{"year":17,"stay":109887.78982191332,"move":5850947.578259612},{"year":18,"stay":118479.27310344487,"move":6486287.829340658},{"year":19,"stay":127742.47418998879,"move":7171301.61698198},{"year":20,"stay":137729.91076618523,"move":7909872.624344228}]}}
{"id":"relocation-0113","inputs":{"currentSalary":276413.4378824383,"newSalary":156174.4485818781,"currentMonthlyExpenses":12316.004069056362,"newMonthlyExpenses":10968.6753959395,"movingCosts":47994.81866648421,"currentSavings":463809.02256350964,"annualReturn":0.08460500038228928,"yearsHorizon":26},"expected":{"annualSalaryDelta":-120238.9893005602,"annualExpenseDelta":-16167.944077402353,"annualNetDelta":-104071.04522315785,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":14871212.239358969,"wealthAtHorizonMove":5542399.329930857,"netWealthGain":-9328812.909428112,"yearlyData":[{"year":0,"stay":463809.02256350964,"move":415814.20389702544},{"year":1,"stay":631670.9741485666,"move":475544.5086072987},{"year":2,"stay":813734.8862116492,"move":540328.295770419},{"year":3,"stay":1011202.3156244298,"move":610593.115271241},{"year":4,"stay":1225376.4769781686,"move":686802.6898527917},{"year":5,"stay":1457670.843335117,"move":769459.9755209486},{"year":6,"stay":1709618.4746464984,"move":859110.4808746589},{"year":7,"stay":1982882.1354012964,"move":956345.8672680923},{"year":8,"stay":2279265.26827872,"move":1061807.8535645143},{"year":9,"stay":2600723.8962265416,"move":1176192.451251862},{"year":10,"stay":2949379.531514779,"move":1300254.5578702758},{"year":11,"stay":3327533.1769598653,"move":1434812.9390665682},{"year":12,"stay":3737680.511722397,"move":1580755.632155413},{"year":13,"stay":4182528.361899308,"move":1739045.806848832},{"year":14,"stay":4665012.564610497,"move":1910728.1218327002},{"year":15,"stay":5188317.343476514,"move":2096935.619141411},{"year":16,"stay":5755896.323358545,"move":2298897.2018311103},{"year":17,"stay":6371495.323050475,"move":2517945.7443014793},{"year":18,"stay":7039177.076346677,"move":2755526.888791294},{"year":19,"stay":7763348.044635752,"move":3013208.586101494},{"year":20,"stay":8548787.497973768,"move":3292691.443511132},{"year":21,"stay":9400679.05656171,"move":3595819.9481787565},{"year":22,"stay":10324644.900789656,"move":3924594.640099668},{"year":23,"stay":11326782.875621729,"move":4281185.314956235},{"year":24,"stay":12413706.734197576,"move":4667945.3439953625},{"year":25,"stay":13592589.786243752,"move":5087427.2054392},{"year":26,"stay":14871212.239358969,"move":5542399.329930857}]}}
{"id":"relocation-0114","inputs":{"currentSalary":144146.15402463824,"newSalary":230970.04268551245,"currentMonthlyExpenses":4315.1595294475555,"newMonthlyExpenses":10042.231934145093,"movingCosts":43288.321141153574,"currentSavings":207625.77280402184,"annualReturn":0.11947002874687314,"yearsHorizon":27},"expected":{"annualSalaryDelta":86823.88866087422,"annualExpenseDelta":68724.86885637045,"annualNetDelta":18099.01980450377,"movingCostRecoveryMonths":29,"breakEvenMonths":29,"wealthAtHorizonStay":19875529.04516499,"wealthAtHorizonMove":22002212.968442053,"netWealthGain":2126683.9232770614,"yearlyData":[{"year":0,"stay":207625.77280402184,"move":164337.45166286826},{"year":1,"stay":324795.0695207776,"move":294434.11121299036},{"year":2,"stay":455962.58548453514,"move":440073.4224194377},{"year":3,"stay":602800.6883511387,"move":603112.266322394},{"year":4,"stay":767181.5435883517,"move":785629.3655932936},{"year":5,"stay":951200.9843261901,"move":989951.7879608833},{"year":6,"stay":1157205.2329389616,"move":1218684.61600236},{"year":7,"stay":1387820.8150554788,"move":1474744.1615853051},{"year":8,"stay":1645988.0473969332,"move":1761395.1484399561},{"year":9,"stay":1934998.526407722,"move":2082292.3369344517},{"year":10,"stay":2258537.095654077,"move":2441527.1217631754},{"year":11,"stay":2620728.827069016,"move":2843679.6966622635},{"year":12,"stay":3026191.6150479782,"move":3293877.4512451747},{"year":13,"stay":3480095.053962574,"move":3797860.3445098842},{"year":14,"stay":3988226.349772601,"move":4362054.08852086},{"year":15,"stay":4557064.106100238,"move":4993652.075347634},{"year":16,"stay":5193860.925528645,"move":5700707.09181707},{"year":17,"stay":5906735.87928008,"move":6492233.991429729},{"year":18,"stay":6704778.024249125,"move":7378324.632493037},{"year":19,"stay":7598162.287218839,"move":8370276.547916513},{"year":20,"stay":8598279.193767548,"move":9480736.987191148},{"year":21,"stay":9717880.095891865,"move":10723864.167068189},{"year":22,"stay":10971239.749977998,"move":12115507.786861159},{"year":23,"stay":12374338.317967974,"move":13673411.109916197},{"year":24,"stay":13945065.112210408,"move":15417437.18776147},{"year":25,"stay":15703446.68171447,"move":17369822.111262213},{"year":26,"stay":17671902.147875153,"move":19555458.517698552},{"year":27,"stay":19875529.04516499,"move":22002212.968442053}]}}
{"id":"relocation-0115","inputs":{"currentSalary":106935.18777145073,"newSalary":202278.8306255825,"currentMonthlyExpenses":14261.086838319898,"newMonthlyExpenses":13216.773089021444,"movingCosts":386.0465716570616,"currentSavings":420127.5425730273,"annualReturn":0.03686635795049369,"yearsHorizon":20},"expected":{"annualSalaryDelta":95343.64285413176,"annualExpenseDelta":-12531.76499158144,"annualNetDelta":107875.4078457132,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":866636.2013059055,"wealthAtHorizonMove":2124987.9273915645,"netWealthGain":1258351.7260856591,"yearlyData":[{"year":0,"stay":420127.5425730273,"move":419741.49600137025},{"year":1,"stay":435616.1149423858,"move":478893.38979695766},{"year":2,"stay":451675.69456485525,"move":540225.9984826627},{"year":3,"stay":468327.3323982211,"move":603819.7170742126},{"year":4,"stay":485592.85547241376,"move":669757.9044587616},{"year":5,"stay":503494.89550046215,"move":738126.992662036},{"year":6,"stay":522056.91854422865,"move":809016.6001437613},{"year":7,"stay":541303.255773812,"move":882519.6492698778},{"year":8,"stay":561259.135360937,"move":958732.4881155305},{"year":9,"stay":581950.7155481379,"move":1037755.0167584902},{"year":10,"stay":603405.1189370815,"move":1119690.8182285544},{"year":11,"stay":625650.4680409762,"move":1204647.2942845747},{"year":12,"stay":648715.9221476688,"move":1292735.8061970887},{"year":13,"stay":672631.7155417494,"move":1384071.820721096},{"year":14,"stay":697429.1971357662,"move":1478775.0614503166},{"year":15,"stay":723140.8715624987,"move":1576969.6657513324},{"year":16,"stay":749800.4417821538,"move":1678784.3474833167},{"year":17,"stay":777442.8532603331,"move":1784352.5657166478},{"year":18,"stay":806104.3397746817,"move":1893812.6996715649},{"year":19,"stay":835822.4709102616,"move":2007308.2301061729},{"year":20,"stay":866636.2013059055,"move":2124987.9273915645}]}}
{"id":"relocation-0116","inputs":{"currentSalary":228938.66395577788,"newSalary":89938.37824556977,"currentMonthlyExpenses":5232.517991214991,"newMonthlyExpenses":8219.812375027686,"movingCosts":7380.698097404093,"currentSavings":439456.46297652274,"annualReturn":0.08682346439920366,"yearsHorizon":7},"expected":{"annualSalaryDelta":-139000.28571020812,"annualExpenseDelta":35847.53260575235,"annualNetDelta":-174847.81831596047,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2300921.4755458045,"wealthAtHorizonMove":773878.8024786967,"netWealthGain":-1527042.6730671078,"yearlyData":[{"year":0,"stay":439456.46297652274,"move":432075.76487911865},{"year":1,"stay":643760.0436059628,"move":469590.0796688595},{"year":2,"stay":865801.9688948129,"move":510361.5172332079},{"year":3,"stay":1107122.34337911,"move":554672.8722554288},{"year":4,"stay":1369394.9888062472,"move":602831.4926329021},{"year":5,"stay":1654439.0539265124,"move":655171.4112722337},{"year":6,"stay":1964231.632286951,"move":712055.6629742045},{"year":7,"stay":2300921.4755458045,"move":773878.8024786967}]}}
{"id":"relocation-0117","inputs":{"currentSalary":164989.231035579,"newSalary":60595.622684340924,"currentMonthlyExpenses":9566.711438819766,"newMonthlyExpenses":4948.870945256203,"movingCosts":32628.036790993065,"currentSavings":119155.60951456428,"annualReturn":0.03409595313016325,"yearsHorizon":9},"expected":{"annualSalaryDelta":-104393.60835123807,"annualExpenseDelta":-55414.08592276275,"annualNetDelta":-48979.52242847532,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":679587.714951965,"wealthAtHorizonMove":129495.43944067818,"netWealthGain":-550092.2755112868,"yearlyData":[{"year":0,"stay":119155.60951456428,"move":86527.57272357121},{"year":1,"stay":173407.0273615107,"move":90686.98412888737},{"year":2,"stay":229508.1990086115,"move":94988.21463052825},{"year":3,"stay":287522.1935747391,"move":99436.0996857551},{"year":4,"stay":347514.23058048694,"move":104035.63962135333},{"year":5,"stay":409551.75326816575,"move":108792.00525501603},{"year":6,"stay":473704.5044217151,"move":113710.54370839402},{"year":7,"stay":540044.6047717669,"move":118796.78441834728},{"year":8,"stay":608646.6340740044,"move":124056.44535315584},{"year":9,"stay":679587.714951965,"move":129495.43944067818}]}}
{"id":"relocation-0118","inputs":{"currentSalary":265650.7496419363,"newSalary":282688.41817975044,"currentMonthlyExpenses":2266.7188397608697,"newMonthlyExpenses":12453.555145766586,"movingCosts":32597.810169681907,"currentSavings":1428.3149503171444,"annualReturn":0.04286476003937423,"yearsHorizon":25},"expected":{"annualSalaryDelta":17037.66853781417,"annualExpenseDelta":122242.0356720686,"annualNetDelta":-105204.36713425443,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":10326587.541888028,"wealthAtHorizonMove":5679202.348449556,"netWealthGain":-4647385.193438472,"yearlyData":[{"year":0,"stay":1428.3149503171444,"move":-31169.495219364762},{"year":1,"stay":239939.662892729,"move":100740.18827806014},{"year":2,"stay":488674.74253136,"move":238304.148705472},{"year":3,"stay":748071.7916720756,"move":381764.7552866709},{"year":4,"stay":1018587.8330791298,"move":531374.7663440759},{"year":5,"stay":1300699.479687899,"move":687397.7746249448},{"year":6,"stay":1594903.7743328656,"move":850108.6717163944},{"year":7,"stay":1901719.065470342,"move":1019794.1323674603},{"year":8,"stay":2221685.9204388373,"move":1196753.1195715049},{"year":9,"stay":2555368.0778661105,"move":1381297.4112988615},{"year":10,"stay":2903353.4409009246,"move":1573752.1498077475},{"year":11,"stay":3266255.1130194403,"move":1774456.4145012575},{"year":12,"stay":3644712.478231204,"move":1983763.8193397338},{"year":13,"stay":4039392.327587904,"move":2202043.1358610755},{"year":14,"stay":4450990.033979655,"move":2429678.9429066633},{"year":15,"stay":4880230.7772886455,"move":2667072.3041976294},{"year":16,"stay":5327870.822058698,"move":2914641.4749552733},{"year":17,"stay":5794698.849931834,"move":3172822.638810591},{"year":18,"stay":6281537.349199407,"move":3442070.6763012526},{"year":19,"stay":6789244.063916013,"move":3722859.9663100243},{"year":20,"stay":7318713.505129325,"move":4015685.221856648},{"year":21,"stay":7870878.526888428,"move":4321062.361715747},{"year":22,"stay":8446711.969807371,"move":4639529.419396416},{"year":23,"stay":9047228.375079682,"move":4971647.491085012},{"year":24,"stay":9673485.771963697,"move":5318001.724221281},{"year":25,"stay":10326587.541888028,"move":5679202.348449556}]}}
{"id":"relocation-0119","inputs":{"currentSalary":239265.55177895352,"newSalary":251377.92642228305,"currentMonthlyExpenses":2047.6809982210398,"newMonthlyExpenses":5549.488253891468,"movingCosts":5403.849750291556,"currentSavings":143125.27794390917,"annualReturn":0.03387599343433976,"yearsHorizon":15},"expected":{"annualSalaryDelta":12112.374643329531,"annualExpenseDelta":42021.68706804514,"annualNetDelta":-29909.31242471561,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":4344362.9315898605,"wealthAtHorizonMove":3763099.910076947,"netWealthGain":-581263.0215129135,"yearlyData":[{"year":0,"stay":143125.27794390917,"move":137721.4281936176},{"year":1,"stay":362667.16872012615,"move":327170.94576645794},{"year":2,"stay":589646.2591468408,"move":523038.25395273464},{"year":3,"stay":824314.4917505832,"move":725540.7617851314},{"year":4,"stay":1066932.3438612581,"move":934903.2432432958},{"year":5,"stay":1317769.116737088,"move":1151358.0867487341},{"year":6,"stay":1577103.2344839503,"move":1375145.5531115937},{"year":7,"stay":1845222.5531009056,"move":1606514.042215649},{"year":8,"stay":2122424.6799949487,"move":1845720.3687375064},{"year":9,"stay":2409017.304319639,"move":2093030.0472060707},{"year":10,"stay":2705318.5385042834,"move":2348717.586718685},{"year":11,"stay":3011657.271352753,"move":2613066.795641071},{"year":12,"stay":3328373.5331038814,"move":2886371.096629285},{"year":13,"stay":3655818.87285864,"move":3168933.852323352},{"year":14,"stay":3994356.7487930357,"move":3461068.7020741003},{"year":15,"stay":4344362.9315898605,"move":3763099.910076947}]}}
{"id":"relocation-0120","inputs":{"currentSalary":149841.85229754075,"newSalary":96599.8003212735,"currentMonthlyExpenses":12986.049920786172,"newMonthlyExpenses":1213.6662565171719,"movingCosts":23827.7567201294,"currentSavings":419980.77603057027,"annualReturn":0.03584655116312206,"yearsHorizon":2},"expected":{"annualSalaryDelta":-53242.05197626725,"annualExpenseDelta":-141268.603971228,"annualNetDelta":88026.55199496076,"movingCostRecoveryMonths":4,"breakEvenMonths":4,"wealthAtHorizonStay":450630.1656759828,"wealthAtHorizonMove":592075.816253922,"netWealthGain":141445.65057793917,"yearlyData":[{"year":0,"stay":419980.77603057027,"move":396153.01931044087},{"year":1,"stay":435035.6384060778,"move":492389.5440286453},{"year":2,"stay":450630.1656759828,"move":592075.816253922}]}}
{"id":"relocation-0121","inputs":{"currentSalary":112800.5313850008,"newSalary":72701.04724215344,"currentMonthlyExpenses":6612.046599853784,"newMonthlyExpenses":2183.873556088656,"movingCosts":25519.204430747777,"currentSavings":87094.61276885122,"annualReturn":0.11916559781413524,"yearsHorizon":23},"expected":{"annualSalaryDelta":-40099.48414284736,"annualExpenseDelta":-53138.07652518153,"annualNetDelta":13038.592382334173,"movingCostRecoveryMonths":24,"breakEvenMonths":24,"wealthAtHorizonStay":4619707.259849546,"wealthAtHorizonMove":5627962.906164607,"netWealthGain":1008255.6463150615,"yearlyData":[{"year":0,"stay":87094.61276885122,"move":61575.40833810344},{"year":1,"stay":130929.26655259739,"move":115407.64325245259},{"year":2,"stay":179987.5030594593,"move":175654.8286220411},{"year":3,"stay":234891.79364736864,"move":243081.40585281566},{"year":4,"stay":296338.7868457472,"move":318542.91146785644},{"year":5,"stay":365108.14772249165,"move":402996.83251146827},{"year":6,"stay":442072.45059940935,"move":497514.7555439899},{"year":7,"stay":528208.2506390031,"move":603295.9633788323},{"year":8,"stay":624608.4747835139,"move":721682.6520828151},{"year":9,"stay":732496.2892676219,"move":854176.9613194439},{"year":10,"stay":853240.6196615893,"move":1002460.0341232265},{"year":11,"stay":988373.5203696211,"move":1168413.3479433889},{"year":12,"stay":1139609.613974884,"move":1354142.5876141675},{"year":13,"stay":1308867.8470856922,"move":1562004.3631618794},{"year":14,"stay":1498295.8387301143,"move":1794636.111455442},{"year":15,"stay":1710297.130241575,"move":2054989.5611049542},{"year":16,"stay":1947561.6823933676,"move":2346368.1852249233},{"year":17,"stay":2213100.006742432,"move":2672469.1172784087},{"year":18,"stay":2510281.364255116,"move":3037430.0618477943},{"year":19,"stay":2842876.515895015,"move":3445881.7955556023},{"year":20,"stay":3215105.567610166,"move":3903006.924288921},{"year":21,"stay":3631691.5167967416,"move":4414605.642263609},{"year":22,"stay":4097920.1796591044,"move":4987169.327306696},{"year":23,"stay":4619707.259849546,"move":5627962.906164607}]}}
{"id":"relocation-0122","inputs":{"currentSalary":69193.80955165252,"newSalary":184062.47034436092,"currentMonthlyExpenses":6253.741842228919,"newMonthlyExpenses":3149.984799325466,"movingCosts":26499.85708994791,"currentSavings":50717.85510517657,"annualReturn":0.0908904082654044,"yearsHorizon":23},"expected":{"annualSalaryDelta":114868.6607927084,"annualExpenseDelta":-37245.08451484144,"annualNetDelta":152113.74530754983,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":375082.42254893004,"wealthAtHorizonMove":10470822.50753811,"netWealthGain":10095740.08498918,"yearlyData":[{"year":0,"stay":50717.85510517657,"move":24217.99801522866},{"year":1,"stay":55327.6216620317,"move":172681.83449465886},{"year":2,"stay":60356.371783247596,"move":334639.60968435276},{"year":3,"stay":65842.18705604551,"move":511317.7931827945},{"year":4,"stay":71826.61031865662,"move":704054.3289109997},{"year":5,"stay":78354.96025483943,"move":914308.7670592011},{"year":6,"stay":85476.67458202133,"move":1143673.316930306},{"year":7,"stay":93245.68443195037,"move":1393884.904380806},{"year":8,"stay":101720.82275895741,"move":1666838.325167417},{"year":9,"stay":110966.2698686119,"move":1964600.593806762},{"year":10,"stay":121052.0394406591,"move":2289426.59660877},{"year":11,"stay":132054.50872678045,"move":2643776.1674206723},{"year":12,"stay":144056.99693824493,"move":3030332.715392339},{"year":13,"stay":157150.39620345013,"move":3452023.545826816},{"year":14,"stay":171433.8598734518,"move":3912042.02800126},{"year":15,"stay":187015.55338786397,"move":4413871.7778301705},{"year":16,"stay":204013.47338726747,"move":4961313.038500757},{"year":17,"stay":222556.34127507944,"move":5558511.458855021},{"year":18,"stay":242784.5779956261,"move":6209989.487450738},{"year":19,"stay":264851.3674101925,"move":6920680.620041462},{"year":20,"stay":288923.81632375554,"move":7695966.759823958},{"year":21,"stay":315184.2199470204,"move":8541718.973373795},{"year":22,"stay":343831.44237681816,"move":9464341.950904546},{"year":23,"stay":375082.42254893004,"move":10470822.50753811}]}}
{"id":"relocation-0123","inputs":{"currentSalary":150287.9153075628,"newSalary":61273.19802995771,"currentMonthlyExpenses":3330.435798037797,"newMonthlyExpenses":12994.78521803394,"movingCosts":11338.04201381281,"currentSavings":78371.70700076967,"annualReturn":0.06629846629686653,"yearsHorizon":20},"expected":{"annualSalaryDelta":-89014.71727760509,"annualExpenseDelta":115972.19303995371,"annualNetDelta":-204986.9103175588,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":4627034.118827773,"wealthAtHorizonMove":242029.69607638763,"netWealthGain":-4385004.422751386,"yearlyData":[{"year":0,"stay":78371.70700076967,"move":67033.66498695686},{"year":1,"stay":193890.31670709734,"move":71477.89416585007},{"year":2,"stay":317067.6330657009,"move":76216.76892317568},{"year":3,"stay":448411.41658144374,"move":81269.82380888492},{"year":4,"stay":588463.091501908,"move":86657.88848363057},{"year":5,"stay":737799.9776719065,"move":92403.17358262018},{"year":6,"stay":897037.6703565256,"move":98529.36227211104},{"year":7,"stay":1066832.5778427867,"move":105061.70787596036},{"year":8,"stay":1247884.6272804053,"move":112027.13797466597},{"year":9,"stay":1440940.1499156423,"move":119454.36540601379},{"year":10,"stay":1646794.9576117357,"move":127374.00662489799},{"year":11,"stay":1866297.6233379166,"move":135818.70791021566},{"year":12,"stay":2100352.979149817,"move":144823.27993908507},{"year":13,"stay":2349925.846080614,"move":154424.8412831282},{"year":14,"stay":2616045.0113182343,"move":164662.97141833665},{"year":15,"stay":2899807.4690633113,"move":175579.87387925715},{"year":16,"stay":3202382.942549517,"move":187220.55023004918},{"year":17,"stay":3525018.705866906,"move":199632.9855695569},{"year":18,"stay":3869044.7254647566,"move":212868.34633508304},{"year":19,"stay":4235879.1425281605,"move":226981.19122024928},{"year":20,"stay":4627034.118827773,"move":242029.69607638763}]}}
{"id":"relocation-0124","inputs":{"currentSalary":32406.69617196545,"newSalary":292035.7130840421,"currentMonthlyExpenses":10759.883308317512,"newMonthlyExpenses":10317.461578175426,"movingCosts":16036.98986582458,"currentSavings":435131.96951244026,"annualReturn":0.10515866864472627,"yearsHorizon":25},"expected":{"annualSalaryDelta":259629.01691207662,"annualExpenseDelta":-5309.060761705041,"annualNetDelta":264938.07767378166,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":5299523.914997516,"wealthAtHorizonMove":22987853.211964514,"netWealthGain":17688329.296967,"yearlyData":[{"year":0,"stay":435131.96951244026,"move":419094.9796466157},{"year":1,"stay":480889.8681111261,"move":631392.6238878794},{"year":2,"stay":531459.6064064301,"move":866015.2057539662},{"year":3,"stay":587347.1910545806,"move":1125310.385963079},{"year":4,"stay":649111.8396981,"move":1411872.7021089767},{"year":5,"stay":717371.5765622812,"move":1728569.529904526},{"year":6,"stay":792809.4164771391,"move":2078569.7744750634},{"year":7,"stay":876180.1992028775,"move":2465375.578789967},{"year":8,"stay":968318.1424439232,"move":2892857.3665106785},{"year":9,"stay":1070145.1891278606,"move":3365292.5698979674},{"year":10,"stay":1182680.2324731052,"move":3887408.430294364},{"year":11,"stay":1307049.3111524123,"move":4464429.299448342},{"year":12,"stay":1444496.8765662066,"move":5102128.914982775},{"year":13,"stay":1596398.2449673745,"move":5806888.173082063},{"year":14,"stay":1764273.3590349213,"move":6585758.976478117},{"year":15,"stay":1949801.996596393,"move":7446534.796605548},{"year":16,"stay":2154840.578679299,"move":8397828.655979153},{"year":17,"stay":2381440.745074846,"move":9449159.311094388},{"year":18,"stay":2631869.8832832216,"move":10611046.49820693},{"year":19,"stay":2908633.8162554367,"move":11895116.195031593},{"year":20,"stay":3214501.875947888,"move":13314216.951621374},{"year":21,"stay":3552534.613578543,"move":14882548.454446862},{"year":22,"stay":3926114.42385677,"move":16615803.61010306},{"year":23,"stay":4338979.389616405,"move":18531325.57034967},{"year":24,"stay":4795260.685505373,"move":20648281.269695554},{"year":25,"stay":5299523.914997516,"move":22987853.211964514}]}}
{"id":"relocation-0125","inputs":{"currentSalary":74820.01074124128,"newSalary":207140.7760027796,"currentMonthlyExpenses":6499.713463708758,"newMonthlyExpenses":11075.815545395017,"movingCosts":36882.15493457392,"currentSavings":221641.81480184197,"annualReturn":0.06618728994391858,"yearsHorizon":18},"expected":{"annualSalaryDelta":132320.76526153833,"annualExpenseDelta":54913.2249802351,"annualNetDelta":77407.54028130323,"movingCostRecoveryMonths":6,"breakEvenMonths":6,"wealthAtHorizonStay":702513.5659565863,"wealthAtHorizonMove":3018870.6009320347,"netWealthGain":2316357.0349754486,"yearlyData":[{"year":0,"stay":221641.81480184197,"move":184759.65986726806},{"year":1,"stay":236311.6858618278,"move":271219.39050288213},{"year":2,"stay":251952.51593110082,"move":363401.6563985487},{"year":3,"stay":268628.5701551324,"move":461685.2166547391},{"year":4,"stay":286408.3672152104,"move":566473.8994103266},{"year":5,"stay":305364.9608584478,"move":678198.2610942995},{"year":6,"stay":325576.2400614993,"move":797317.3554988487},{"year":7,"stay":347125.2490613006,"move":924320.6199426089},{"year":8,"stay":370100.52856777585,"move":1059729.8862739324},{"year":9,"stay":394596.4795604888,"move":1204101.5249770205},{"year":10,"stay":420713.7511640084,"move":1358028.7311906286},{"year":11,"stay":448559.65419569425,"move":1522143.9620321542},{"year":12,"stay":478248.60208508855,"move":1697121.5352416008},{"year":13,"stay":509902.5809765681,"move":1883680.3998227443},{"year":14,"stay":543651.6509468167,"move":2082587.0900655284},{"year":15,"stay":579634.4803965237,"move":2294658.875087197},{"year":16,"stay":617998.9158120211,"move":2520767.116833019},{"year":17,"stay":658902.5892378987,"move":2761840.850333981},{"year":18,"stay":702513.5659565863,"move":3018870.6009320347}]}}
{"id":"relocation-0126","inputs":{"currentSalary":65563.1933058612,"newSalary":33198.000595439225,"currentMonthlyExpenses":10568.813406396657,"newMonthlyExpenses":2030.9552908875048,"movingCosts":37611.29978811368,"currentSavings":332682.1126975119,"annualReturn":0.059983069710433476,"yearsHorizon":14},"expected":{"annualSalaryDelta":-32365.19271042198,"annualExpenseDelta":-102454.29738610983,"annualNetDelta":70089.10467568785,"movingCostRecoveryMonths":7,"breakEvenMonths":7,"wealthAtHorizonStay":751994.132860189,"wealthAtHorizonMove":852445.8380473377,"netWealthGain":100451.70518714876,"yearlyData":[{"year":0,"stay":332682.1126975119,"move":295070.8129093982},{"year":1,"stay":352637.4070548611,"move":321596.6031544461},{"year":2,"stay":373789.68122473935,"move":349713.49172488705},{"year":3,"stay":396210.7337306836,"move":379516.91758248926},{"year":4,"stay":419976.66979207325,"move":411108.04441091773},{"year":5,"stay":445168.1596529669,"move":444594.104002127},{"year":6,"stay":471870.7124062962,"move":480088.7602401235},{"year":7,"stay":500174.96624287503,"move":517712.4949175916},{"year":8,"stay":530176.9961104351,"move":557593.0166949852},{"year":9,"stay":561978.6398269956,"move":599865.6945902406},{"year":10,"stay":595687.8437555128,"move":644674.0174705338},{"year":11,"stay":631419.0292131576,"move":692170.0811057633},{"year":12,"stay":669293.4808589447,"move":742515.1044369959},{"year":13,"stay":709439.7583780455,"move":795879.9768122793},{"year":14,"stay":751994.132860189,"move":852445.8380473377}]}}
{"id":"relocation-0127","inputs":{"currentSalary":292424.9076889828,"newSalary":291358.4489165805,"currentMonthlyExpenses":10189.892929513007,"newMonthlyExpenses":4395.502624101937,"movingCosts":35130.52362250164,"currentSavings":9529.459523037076,"annualReturn":0.07517809537705034,"yearsHorizon":3},"expected":{"annualSalaryDelta":-1066.4587724022567,"annualExpenseDelta":-69532.68366493285,"annualNetDelta":68466.22489253059,"movingCostRecoveryMonths":7,"breakEvenMonths":7,"wealthAtHorizonStay":561618.3033199572,"wealthAtHorizonMove":739181.1787659319,"netWealthGain":177562.87544597464,"yearlyData":[{"year":0,"stay":9529.459523037076,"move":-25601.064099464566},{"year":1,"stay":180392.05867477838,"move":211086.7140892692},{"year":2,"stay":364099.7826019201,"move":465568.22864125774},{"year":3,"stay":561618.3033199572,"move":739181.1787659319}]}}
{"id":"relocation-0128","inputs":{"currentSalary":182333.53157294914,"newSalary":252131.35820114985,"currentMonthlyExpenses":13013.281872030348,"newMonthlyExpenses":1558.0522515811026,"movingCosts":37722.150748595595,"currentSavings":287777.419667691,"annualReturn":0.09190510462969541,"yearsHorizon":9},"expected":{"annualSalaryDelta":69797.82662820071,"annualExpenseDelta":-137462.75544539094,"annualNetDelta":207260.58207359165,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":978470.5376377288,"wealthAtHorizonMove":3615636.297733487,"netWealthGain":2637165.7600957584,"yearlyData":[{"year":0,"stay":287777.419667691,"move":250055.2689190954},{"year":1,"stay":340399.7826408989,"move":506471.35575448815},{"year":2,"stay":397858.4093890213,"move":786453.3898792247},{"year":3,"stay":460597.77724030847,"move":1092167.2021446303},{"year":4,"stay":529103.2132583691,"move":1425977.674313031},{"year":5,"stay":603904.6485413726,"move":1790467.0328525566},{"year":6,"stay":685580.7175605119,"move":2188454.8240250675},{"year":7,"stay":774763.2342485974,"move":2623019.72478663},{"year":8,"stay":872142.079464041,"move":3097523.358221077},{"year":9,"stay":978470.5376377288,"move":3615636.297733487}]}}
{"id":"relocation-0129","inputs":{"currentSalary":237087.2472343035,"newSalary":81197.73785350844,"currentMonthlyExpenses":5011.74937793985,"newMonthlyExpenses":4503.781929146498,"movingCosts":36830.3551687859,"currentSavings":361073.836334981,"annualReturn":0.053973977109417315,"yearsHorizon":28},"expected":{"annualSalaryDelta":-155889.50938079506,"annualExpenseDelta":-6095.60938552022,"annualNetDelta":-149793.89999527484,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":12580461.598976484,"wealthAtHorizonMove":3101923.3441348914,"netWealthGain":-9478538.254841592,"yearlyData":[{"year":0,"stay":361073.836334981,"move":324243.4811661951},{"year":1,"stay":557508.6820111601,"move":368896.54610028764},{"year":2,"stay":764545.8975513572,"move":415959.7145389982},{"year":3,"stay":982757.7350239184,"move":465563.06935371633},{"year":4,"stay":1212747.3332172276,"move":517843.7145057544},{"year":5,"stay":1455150.3847188265,"move":572946.1540024942},{"year":6,"stay":1710636.8929734258,"move":631022.691307304},{"year":7,"stay":1979913.0241763238,"move":692233.8503071978},{"year":8,"stay":2263723.0591208795,"move":756748.8190017928},{"year":9,"stay":2562851.4503949555,"move":824745.9171399247},{"year":10,"stay":2878124.990612435,"move":896413.089096471},{"year":11,"stay":3210415.097672818,"move":971948.4233516965},{"year":12,"stay":3560640.223365364,"move":1051560.7000089658},{"year":13,"stay":3929768.3919751826,"move":1135469.9678641632},{"year":14,"stay":4318819.875907988,"move":1223908.152621845},{"year":15,"stay":4728870.015728968,"move":1317119.6979392364},{"year":16,"stay":5161052.192410359,"move":1415362.241069922},{"year":17,"stay":5616560.96000305,"move":1518907.324974714},{"year":18,"stay":6096655.347390927,"move":1628041.1488679762},{"year":19,"stay":6602662.338254038,"move":1743065.3592739163},{"year":20,"stay":7135980.5388592,"move":1864297.8837793355},{"year":21,"stay":7698084.04381586,"move":1992073.8097873272},{"year":22,"stay":8290526.510482173,"move":2126746.3107008087},{"year":23,"stay":8914945.453282982,"move":2268687.6220958624},{"year":24,"stay":9573066.769809209,"move":2418290.0705830334},{"year":25,"stay":10266709.511208842,"move":2575967.158200364},{"year":26,"stay":10997790.91005489,"move":2742154.705335432},{"year":27,"stay":11768331.679587377,"move":2917312.0553354383},{"year":28,"stay":12580461.598976484,"move":3101923.3441348914}]}}
{"id":"relocation-0130","inputs":{"currentSalary":125838.18006562069,"newSalary":91077.54828874022,"currentMonthlyExpenses":13427.41056997329,"newMonthlyExpenses":2902.3805633187294,"movingCosts":40136.38296164572,"currentSavings":373458.21340568364,"annualReturn":0.09406791455578059,"yearsHorizon":7},"expected":{"annualSalaryDelta":-34760.63177688047,"annualExpenseDelta":-126300.36007985473,"annualNetDelta":91539.72830297425,"movingCostRecoveryMonths":6,"breakEvenMonths":6,"wealthAtHorizonStay":700732.0597531258,"wealthAtHorizonMove":1149436.278310815,"netWealthGain":448704.21855768934,"yearlyData":[{"year":0,"stay":373458.21340568364,"move":333321.8304440379},{"year":1,"stay":408588.64871448395,"move":420925.7014387395},{"year":2,"stay":447023.7308102199,"move":516770.28588492627},{"year":3,"stay":489074.3209244819,"move":621630.7705114313},{"year":4,"stay":535080.5223566325,"move":736355.2622460601},{"year":5,"stay":585414.4312141386,"move":861871.6476666373},{"year":6,"stay":640483.1459093111,"move":999195.0977063079},{"year":7,"stay":700732.0597531258,"move":1149436.278310815}]}}
{"id":"relocation-0131","inputs":{"currentSalary":68610.29663588852,"newSalary":49692.41456128657,"currentMonthlyExpenses":2786.3961504772305,"newMonthlyExpenses":6922.436541877687,"movingCosts":9409.89350201562,"currentSavings":236767.17176567763,"annualReturn":0.10612883447203784,"yearsHorizon":25},"expected":{"annualSalaryDelta":-18917.88207460195,"annualExpenseDelta":49632.48469680548,"annualNetDelta":-68550.36677140743,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":6742113.493182005,"wealthAtHorizonMove":2830425.3303273963,"netWealthGain":-3911688.162854609,"yearlyData":[{"year":0,"stay":236767.17176567763,"move":227357.278263662},{"year":1,"stay":297068.53857657156,"move":251486.44121451926},{"year":2,"stay":363769.61916417646,"move":278176.4041061369},{"year":3,"stay":437549.6076925694,"move":307698.9416515438},{"year":4,"stay":519159.78041084093,"move":340354.67169730173},{"year":5,"stay":609431.1456407644,"move":376476.1163116495},{"year":6,"stay":709282.9056487392,"move":416431.08774236427},{"year":7,"stay":819731.816566342,"move":460626.43372238433},{"year":8,"stay":941902.541668336,"move":509512.1802603524},{"year":9,"stay":1077039.1034320085,"move":563586.1141006905},{"year":10,"stay":1226517.550990218,"move":623398.8515148218},{"year":11,"stay":1391859.97196647,"move":689559.4450372969},{"year":12,"stay":1574749.9913697164,"move":762741.5852382905},{"year":13,"stay":1777049.915368798,"move":843690.4606829848},{"year":14,"stay":2000819.694515684,"move":933230.3459304466},{"year":15,"stay":2248337.899513494,"move":1032272.9948379816},{"year":16,"stay":2522124.923118333,"move":1141826.9246370967},{"year":17,"stay":2824968.6444319217,"move":1263007.6853176232},{"year":18,"stay":3159952.816915696,"move":1397049.218889609},{"year":19,"stay":3530488.469191754,"move":1545316.4241904342},{"year":20,"stay":3940348.6383742057,"move":1709319.0551802623},{"year":21,"stay":4393706.789608504,"move":1890727.0942473887},{"year":22,"stay":4895179.313031696,"move":2091387.757064567},{"year":23,"stay":5449872.530885543,"move":2313344.302150919},{"year":24,"stay":6063434.693439763,"move":2558856.836670726},{"year":25,"stay":6742113.493182005,"move":2830425.3303273963}]}}
{"id":"relocation-0132","inputs":{"currentSalary":86214.65919306502,"newSalary":58085.796162486076,"currentMonthlyExpenses":2397.4864166229963,"newMonthlyExpenses":13032.144386786968,"movingCosts":17637.533752713352,"currentSavings":396511.1915022135,"annualReturn":0.049197555640712376,"yearsHorizon":4},"expected":{"annualSalaryDelta":-28128.86303057894,"annualExpenseDelta":127615.89564196765,"annualNetDelta":-155744.7586725466,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":727789.3513995506,"wealthAtHorizonMove":459117.12404988223,"netWealthGain":-268672.22734966833,"yearlyData":[{"year":0,"stay":396511.1915022135,"move":378873.6577495001},{"year":1,"stay":473463.3951018979,"move":397513.3156074314},{"year":2,"stay":554201.4590198533,"move":417069.9990699521},{"year":3,"stay":638911.6383297356,"move":437588.823555268},{"year":4,"stay":727789.3513995506,"move":459117.12404988223}]}}
{"id":"relocation-0133","inputs":{"currentSalary":45147.90120301768,"newSalary":271891.4131494239,"currentMonthlyExpenses":13094.1620785743,"newMonthlyExpenses":6867.239848710597,"movingCosts":45166.3309475407,"currentSavings":300779.74894084036,"annualReturn":0.07267941250931471,"yearsHorizon":4},"expected":{"annualSalaryDelta":226743.51194640622,"annualExpenseDelta":-74723.06675836444,"annualNetDelta":301466.57870477065,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":398224.8656034171,"wealthAtHorizonMove":1183070.0610835063,"netWealthGain":784845.1954800892,"yearlyData":[{"year":0,"stay":300779.74894084036,"move":255613.41799329966},{"year":1,"stay":322640.2443885598,"move":463675.7860074473},{"year":2,"stay":346089.547802582,"move":686860.0046941601},{"year":3,"stay":371243.132812488,"move":926265.1212763735},{"year":4,"stay":398224.8656034171,"move":1183070.0610835063}]}}
{"id":"relocation-0134","inputs":{"currentSalary":120788.71703473851,"newSalary":201944.90207824856,"currentMonthlyExpenses":12126.505611464381,"newMonthlyExpenses":1239.1547006554902,"movingCosts":2551.426866557449,"currentSavings":364286.23273968697,"annualReturn":0.041968749142251904,"yearsHorizon":16},"expected":{"annualSalaryDelta":81156.18504351005,"annualExpenseDelta":-130648.21092970669,"annualNetDelta":211804.39597321674,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":703263.1448612217,"wealthAtHorizonMove":4846131.709075345,"netWealthGain":4142868.564214123,"yearlyData":[{"year":0,"stay":364286.23273968697,"move":361734.8058731295},{"year":1,"stay":379574.87025751494,"move":563991.4088672227},{"year":2,"stay":395505.15276805544,"move":774736.4684947392},{"year":3,"stay":412104.009309046,"move":994326.2346627318},{"year":4,"stay":429399.49909625365,"move":1223131.9086412345},{"year":5,"stay":447420.858955633,"move":1461540.270553265},{"year":6,"stay":466198.5527461529,"move":1709954.3331997967},{"year":7,"stay":485764.3228568371,"move":1968794.0233249485},{"year":8,"stay":506151.2438650716,"move":2238496.891473021},{"year":9,"stay":527393.7784468837,"move":2519518.8516373457},{"year":10,"stay":549527.8356337054,"move":2812334.951951271},{"year":11,"stay":572590.831514101,"move":3117440.177724084},{"year":12,"stay":596621.7524830698,"move":3435350.2881793464},{"year":13,"stay":621661.2211458425,"move":3766602.6883100914},{"year":14,"stay":647751.5649875784,"move":4111757.3373246924},{"year":15,"stay":674936.8879250432,"move":4471397.695219069},{"year":16,"stay":703263.1448612217,"move":4846131.709075345}]}}
{"id":"relocation-0135","inputs":{"currentSalary":220207.5520902872,"newSalary":161190.90466294438,"currentMonthlyExpenses":12255.012928973883,"newMonthlyExpenses":12001.67700368911,"movingCosts":35589.690995402634,"currentSavings":109297.53666277975,"annualReturn":0.03277016759850085,"yearsHorizon":21},"expected":{"annualSalaryDelta":-59016.64742734283,"annualExpenseDelta":-3040.0311034172773,"annualNetDelta":-55976.616323925555,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2376357.7532585724,"wealthAtHorizonMove":652407.391196017,"netWealthGain":-1723950.3620625553,"yearlyData":[{"year":0,"stay":109297.53666277975,"move":73707.84566737711},{"year":1,"stay":186026.63219992293,"move":93294.04474189655},{"year":2,"stay":265270.1530574997,"move":113522.08684270558},{"year":3,"stay":347110.49737467454,"move":134413.00527334766},{"year":4,"stay":431632.7634914422,"move":155988.5226022485},{"year":5,"stay":518924.83843466145,"move":178271.07325004178},{"year":6,"stay":609077.4893037908,"move":201283.82681708533},{"year":7,"stay":702184.4576513508,"move":225050.7121754239},{"year":8,"stay":798342.5569562486,"move":249596.44235024956},{"year":9,"stay":897651.7732913211,"move":274946.54021673184},{"year":10,"stay":1000215.3692897698,"move":301127.36503893713},{"year":11,"stay":1106139.9915185925,"move":328166.1398784331},{"year":12,"stay":1215535.7813706617,"move":356090.97990107746},{"year":13,"stay":1328516.4895907536,"move":384930.92161142523},{"year":14,"stay":1445199.5945546152,"move":414715.95304515207},{"year":15,"stay":1565706.424424056,"move":445477.0449508887},{"year":16,"stay":1690162.2833050822,"move":477246.18299388926},{"year":17,"stay":1818696.581540255,"move":510056.40101501887},{"year":18,"stay":1951442.9702707503,"move":543941.8153796443},{"year":19,"stay":2088539.4804080396,"move":578937.660452143},{"year":20,"stay":2230128.6661596973,"move":615080.3252329188},{"year":21,"stay":2376357.7532585724,"move":652407.391196017}]}}
{"id":"relocation-0136","inputs":{"currentSalary":59938.60433343798,"newSalary":257156.42360737547,"currentMonthlyExpenses":8545.28557881713,"newMonthlyExpenses":6704.795643687248,"movingCosts":22660.772723611444,"currentSavings":208984.96988229454,"annualReturn":0.04018339142668992,"yearsHorizon":24},"expected":{"annualSalaryDelta":197217.8192739375,"annualExpenseDelta":-22085.87922155857,"annualNetDelta":219303.69849549606,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":537963.7546582891,"wealthAtHorizonMove":7401765.542485398,"netWealthGain":6863801.787827109,"yearlyData":[{"year":0,"stay":208984.96988229454,"move":186324.1971586831},{"year":1,"stay":217382.6947293698,"move":370510.2111885027},{"year":2,"stay":226117.86864106875,"move":562097.4439154044},{"year":3,"stay":235204.0514652417,"move":761383.3014073275},{"year":4,"stay":244655.34793041286,"move":968677.1405166521},{"year":5,"stay":254486.42954093366,"move":1184300.7491032481},{"year":6,"stay":264712.5573519578,"move":1408588.8455545146},{"year":7,"stay":275349.6056595916,"move":1641889.5983778297},{"year":8,"stay":286414.0866429957,"move":1884565.1666719853},{"year":9,"stay":297923.1759966891,"move":2136992.2623165995},{"year":10,"stay":309894.7395928468,"move":2399562.734752204},{"year":11,"stay":322347.36121497833,"move":2672684.1792587787},{"year":12,"stay":335300.37140604045,"move":2956780.5696769846},{"year":13,"stay":348773.8774757639,"move":3252292.916554275},{"year":14,"stay":362788.79471377697,"move":3559679.951737555},{"year":15,"stay":377366.87885697774,"move":3879418.840475095},{"year":16,"stay":392530.759861556,"move":4212005.92213311},{"year":17,"stay":408303.97703208897,"move":4557957.48067685},{"year":18,"stay":424711.01556224364,"move":4917810.546112226},{"year":19,"stay":441777.3445438083,"move":5292123.728132087},{"year":20,"stay":459529.4565030559,"move":5681478.083261221},{"year":21,"stay":477994.9085258123,"move":6086478.016846196},{"year":22,"stay":497202.36503506993,"move":6507752.221290199},{"year":23,"stay":517181.64228755014,"move":6945954.651989344},{"year":24,"stay":537963.7546582891,"move":7401765.542485398}]}}
{"id":"relocation-0137","inputs":{"currentSalary":217398.91092991456,"newSalary":195324.62963601574,"currentMonthlyExpenses":1838.997638784349,"newMonthlyExpenses":4135.609997436404,"movingCosts":14298.72551234439,"currentSavings":188933.7687753141,"annualReturn":0.05720553864259273,"yearsHorizon":28},"expected":{"annualSalaryDelta":-22074.28129389882,"annualExpenseDelta":27559.348303824663,"annualNetDelta":-49633.629597723484,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":13692936.860519739,"wealthAtHorizonMove":10373593.888539799,"netWealthGain":-3319342.9719799403,"yearlyData":[{"year":0,"stay":188933.7687753141,"move":174635.0432629697},{"year":1,"stay":395072.76605038333,"move":330322.44464547926},{"year":2,"stay":613004.0556998169,"move":494916.02768394083},{"year":3,"stay":843402.2221607212,"move":668925.2752972319},{"year":4,"stay":1086980.4398362874,"move":852888.8156490335},{"year":5,"stay":1344492.680655587,"move":1047376.0894172583},{"year":6,"stay":1616736.0479180156,"move":1252989.1124405237},{"year":7,"stay":1904553.2436465647,"move":1470364.339197767},{"year":8,"stay":2208835.1770873656,"move":1700174.632889214},{"year":9,"stay":2530523.7224298576,"move":1943131.3482168927},{"year":10,"stay":2870614.634283819,"move":2199986.5333117265},{"year":11,"stay":3230160.6299378364,"move":2471535.257623053},{"year":12,"stay":3610274.6479400294,"move":2758618.0729763177},{"year":13,"stay":4012133.293087638,"move":3062123.615416898},{"year":14,"stay":4436980.478489098,"move":3382991.3558938038},{"year":15,"stay":4886131.275972238,"move":3722214.508297723},{"year":16,"stay":5360975.986757151,"move":4080843.1038549463},{"year":17,"stay":5862984.444994101,"move":4459987.241393657},{"year":18,"stay":6393710.567487634,"move":4860820.523543452},{"year":19,"stay":6954797.163690103,"move":5284583.689504503},{"year":20,"stay":7547981.020853474,"move":5732588.455631247},{"year":21,"stay":8175098.2800799655,"move":6206221.5757187195},{"year":22,"stay":8838090.119912576,"move":6706949.133559768},{"year":23,"stay":9539008.765058454,"move":7236321.081060304},{"year":24,"stay":10280023.838844538,"move":7795976.035959886},{"year":25,"stay":11063429.079068836,"move":8387646.354008495},{"year":26,"stay":11891649.438035594,"move":9013163.491299909},{"year":27,"stay":12767248.588751808,"move":9674463.67336025},{"year":28,"stay":13692936.860519739,"move":10373593.888539799}]}}
{"id":"relocation-0138","inputs":{"currentSalary":254815.21346373484,"newSalary":298993.8444737345,"currentMonthlyExpenses":12409.481978975236,"newMonthlyExpenses":7200.931238941848,"movingCosts":36405.3042489104,"currentSavings":433023.6464738846,"annualReturn":0.056670392402447756,"yearsHorizon":8},"expected":{"annualSalaryDelta":44178.63100999966,"annualExpenseDelta":-62502.60888040066,"annualNetDelta":106681.23989040032,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":1708730.71943793,"wealthAtHorizonMove":2695485.6678399253,"netWealthGain":986754.9484019952,"yearlyData":[{"year":0,"stay":433023.6464738846,"move":396618.3422249742},{"year":1,"stay":563464.6961551304,"move":631677.5289193041},{"year":2,"stay":701297.8913071997,"move":880057.611961402},{"year":3,"stay":846942.14771462,"move":1142513.4917744482},{"year":4,"stay":1000840.1212838115,"move":1419842.8492848293},{"year":5,"stay":1163459.5534051107,"move":1712888.5703100425},{"year":6,"stay":1335294.692556987,"move":2022541.3073376128},{"year":7,"stay":1516867.7964731294,"move":2349742.1864810274},{"year":8,"stay":1708730.71943793,"move":2695485.6678399253}]}}
{"id":"relocation-0139","inputs":{"currentSalary":66480.25469155982,"newSalary":251032.83167118207,"currentMonthlyExpenses":10342.182487249374,"newMonthlyExpenses":10410.24111583829,"movingCosts":35783.36030477658,"currentSavings":69460.03308985382,"annualReturn":0.10818864279892296,"yearsHorizon":13},"expected":{"annualSalaryDelta":184552.57697962224,"annualExpenseDelta":816.7035430669785,"annualNetDelta":183735.87343655527,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":264066.32471489004,"wealthAtHorizonMove":3393828.26339958,"netWealthGain":3129761.93868469,"yearlyData":[{"year":0,"stay":69460.03308985382,"move":33676.672785077244},{"year":1,"stay":76974.81979861339,"move":163430.04458880075},{"year":2,"stay":85302.62108231704,"move":307221.25758655317},{"year":3,"stay":94531.39588440371,"move":466569.0467649433},{"year":4,"stay":104758.61930702504,"move":643156.4569875523},{"year":5,"stay":116092.31215134113,"move":838848.619457522},{"year":6,"stay":128652.18184238364,"move":1055712.4513915041},{"year":7,"stay":142570.88678903136,"move":1296038.4869745974},{"year":8,"stay":157995.43753337555,"move":1562365.0701766713},{"year":9,"stay":175088.74948853345,"move":1857505.1649566519},{"year":10,"stay":194031.36366505848,"move":2184576.066026424},{"year":11,"stay":215023.3535604054,"move":2547032.3239819556},{"year":12,"stay":238286.4383521786,"move":2948702.2325596726},{"year":13,"stay":264066.32471489004,"move":3393828.26339958}]}}
{"id":"relocation-0140","inputs":{"currentSalary":35172.798649873585,"newSalary":164423.2148816809,"currentMonthlyExpenses":7466.28979081288,"newMonthlyExpenses":14460.141061339527,"movingCosts":13213.642907794565,"currentSavings":456951.09746884555,"annualReturn":0.11716912854928523,"yearsHorizon":27},"expected":{"annualSalaryDelta":129250.41623180732,"annualExpenseDelta":83926.21524631977,"annualNetDelta":45324.20098548755,"movingCostRecoveryMonths":4,"breakEvenMonths":4,"wealthAtHorizonStay":9100824.263788497,"wealthAtHorizonMove":8837655.967105519,"netWealthGain":-263168.29668297805,"yearlyData":[{"year":0,"stay":456951.09746884555,"move":443737.454561051},{"year":1,"stay":510491.6593489097,"move":495729.7854166474},{"year":2,"stay":570305.5222065,"move":553814.0123698402},{"year":3,"stay":637127.7232502807,"move":618703.9175775974},{"year":4,"stay":711779.4233581063,"move":691196.9164301933},{"year":5,"stay":795177.9981122884,"move":772183.8567842722},{"year":6,"stay":888348.3111926705,"move":862659.9663635115},{"year":7,"stay":992435.308663345,"move":963737.0828566799},{"year":8,"stay":1108718.08892097,"move":1076657.3170056276},{"year":9,"stay":1238625.6212066691,"move":1202808.3165853885},{"year":10,"stay":1383754.3058422718,"move":1343740.3188515313},{"year":11,"stay":1545887.5919841318,"move":1501185.201007904},{"year":12,"stay":1727017.8939720658,"move":1677077.7628010837},{"year":13,"stay":1929371.0755977947,"move":1873579.5027778717},{"year":14,"stay":2155433.8031737856,"move":2093105.1803861582},{"year":15,"stay":2407984.10353733,"move":2338352.490333999},{"year":16,"stay":2690125.502509331,"move":2612335.2138674846},{"year":17,"stay":3005325.1633265573,"move":2918420.2543549486},{"year":18,"stay":3357456.4937207685,"move":3260369.0122983013},{"year":19,"stay":3750846.74523217,"move":3642383.6082183872},{"year":20,"stay":4190330.1896929466,"move":4069158.521435537},{"year":21,"stay":4681307.52635303,"move":4545938.279321037},{"year":22,"stay":5229812.249687025,"move":5078581.905947921},{"year":23,"stay":5842584.793459231,"move":5673634.922134007},{"year":24,"stay":6527155.362184155,"move":6338409.781667241},{"year":25,"stay":7291936.467877067,"move":7081075.732173457},{"year":26,"stay":8146326.309254976,"move":7910759.204903713},{"year":27,"stay":9100824.263788497,"move":8837655.967105519}]}}
{"id":"relocation-0141","inputs":{"currentSalary":166981.8682107143,"newSalary":48521.60398615524,"currentMonthlyExpenses":7942.510063294321,"newMonthlyExpenses":3721.7495180666447,"movingCosts":33679.25820639357,"currentSavings":59602.726716548204,"annualReturn":0.05777018422260881,"yearsHorizon":15},"expected":{"annualSalaryDelta":-118460.26422455907,"annualExpenseDelta":-50649.12654273212,"annualNetDelta":-67811.13768182695,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1778570.6568352387,"wealthAtHorizonMove":148543.39643441056,"netWealthGain":-1630027.2604008282,"yearlyData":[{"year":0,"stay":59602.726716548204,"move":25923.468510154635},{"year":1,"stay":134717.73467031546,"move":31281.68183103077},{"year":2,"stay":214172.15047145457,"move":36949.44012255796},{"year":3,"stay":298216.66251072526,"move":42944.62585471589},{"year":4,"stay":387116.44149340387,"move":49286.15457106934},{"year":5,"stay":481151.977085261,"move":55994.03456961949},{"year":6,"stay":580619.9628917314,"move":63089.430031429045},{"year":7,"stay":685834.2325624935,"move":70594.7277961996},{"year":8,"stay":797126.7499749828,"move":78533.60799548648},{"year":9,"stay":914848.6566209894,"move":86931.1187664074},{"year":10,"stay":1039371.3795009727,"move":95813.75528157574},{"year":11,"stay":1171087.8030216333,"move":105209.54334460784},{"year":12,"stay":1310413.5085942256,"move":115148.12781495789},{"year":13,"stay":1457788.0858446916,"move":125660.86614107202},{"year":14,"stay":1613676.5195726461,"move":136780.92729696984},{"year":15,"stay":1778570.6568352387,"move":148543.39643441056}]}}
{"id":"relocation-0142","inputs":{"currentSalary":230127.97466944903,"newSalary":147927.05247178674,"currentMonthlyExpenses":3306.058792863041,"newMonthlyExpenses":9461.582402233034,"movingCosts":22439.0109651722,"currentSavings":405686.3406440243,"annualReturn":0.04668772160541266,"yearsHorizon":24},"expected":{"annualSalaryDelta":-82200.9221976623,"annualExpenseDelta":73866.28331243992,"annualNetDelta":-156067.2055101022,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":9329041.422698492,"wealthAtHorizonMove":2611190.3524713977,"netWealthGain":-6717851.070227094,"yearlyData":[{"year":0,"stay":405686.3406440243,"move":383247.3296788521},{"year":1,"stay":615082.1807302237,"move":435528.3379579065},{"year":2,"stay":834254.235503699,"move":490250.2273967436},{"year":3,"stay":1063658.9341541247,"move":547526.9571754234},{"year":4,"stay":1303774.015510115,"move":607477.8069684786},{"year":5,"stay":1555099.5229377148,"move":670227.6253466798},{"year":6,"stay":1818158.8456884334,"move":735907.0897761128},{"year":7,"stay":2093499.808865446,"move":804652.9787560197},{"year":8,"stay":2381695.814277833,"move":876608.4566621372},{"year":9,"stay":2683347.0345587055,"move":951923.3718887198},{"year":10,"stay":2999081.6630339846,"move":1030754.5689101365},{"year":11,"stay":3329557.221944706,"move":1113266.2149119105},{"year":12,"stay":3675461.931747244,"move":1199630.1416714196},{"year":13,"stay":4037516.1443430446,"move":1290026.203400227},{"year":14,"stay":4416473.843222585,"move":1384642.6512932547},{"year":15,"stay":4813124.21364764,"move":1483676.525564805},{"year":16,"stay":5228293.286141785,"move":1587334.0657878509},{"year":17,"stay":5662845.656711713,"move":1695831.140391132},{"year":18,"stay":6117686.287381783,"move":1809393.696208493},{"year":19,"stay":6593762.390791407,"move":1928258.2290166542},{"year":20,"stay":7092065.4027800085,"move":2052672.27604132},{"year":21,"stay":7613633.047067473,"move":2182894.9314572765},{"year":22,"stay":8159551.496329822,"move":2319197.3859560103},{"year":23,"stay":8730957.63417059,"move":2461863.4915045155},{"year":24,"stay":9329041.422698492,"move":2611190.3524713977}]}}
{"id":"relocation-0143","inputs":{"currentSalary":217976.2906813994,"newSalary":134834.17916111648,"currentMonthlyExpenses":2772.758596111089,"newMonthlyExpenses":5087.832645978779,"movingCosts":13859.389361459762,"currentSavings":251538.04442379624,"annualReturn":0.04489814006257802,"yearsHorizon":10},"expected":{"annualSalaryDelta":-83142.11152028292,"annualExpenseDelta":27780.888598412275,"annualNetDelta":-110923.0001186952,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2658846.4001853066,"wealthAtHorizonMove":1274944.9031206327,"netWealthGain":-1383901.4970646738,"yearlyData":[{"year":0,"stay":251538.04442379624,"move":237678.65506233647},{"year":1,"stay":447534.82230146916,"move":322130.1720165816},{"year":2,"stay":652331.4909641079,"move":410373.4050075356},{"year":3,"stay":866323.1491407112,"move":502578.59503289213},{"year":4,"stay":1089922.634758351,"move":598923.6265945038},{"year":5,"stay":1323561.3213991718,"move":699594.3708775021},{"year":6,"stay":1567689.950516829,"move":804785.0443375226},{"year":7,"stay":1822779.501017896,"move":914698.583387828},{"year":8,"stay":2089322.0978858601,"move":1029547.0359091875},{"year":9,"stay":2367831.9616006454,"move":1149551.9703378214},{"year":10,"stay":2658846.4001853066,"move":1274944.9031206327}]}}
{"id":"relocation-0144","inputs":{"currentSalary":187825.30411379412,"newSalary":294320.02439629287,"currentMonthlyExpenses":1715.9670977853239,"newMonthlyExpenses":5824.388078879565,"movingCosts":38282.51350205392,"currentSavings":8222.521981224418,"annualReturn":0.10327982521150261,"yearsHorizon":2},"expected":{"annualSalaryDelta":106494.72028249875,"annualExpenseDelta":49301.051773130894,"annualNetDelta":57193.66850936785,"movingCostRecoveryMonths":9,"breakEvenMonths":9,"wealthAtHorizonStay":361747.9356825807,"wealthAtHorizonMove":435443.7397395079,"netWealthGain":73695.80405692721,"yearlyData":[{"year":0,"stay":8222.521981224418,"move":-30059.9915208295},{"year":1,"stay":176305.44155461324,"move":191262.78525877808},{"year":2,"stay":361747.9356825807,"move":435443.7397395079}]}}
{"id":"relocation-0145","inputs":{"currentSalary":70813.20248544216,"newSalary":116476.32447537035,"currentMonthlyExpenses":13272.791873663664,"newMonthlyExpenses":7932.972144335508,"movingCosts":25880.411686375737,"currentSavings":352961.2049460411,"annualReturn":0.021756112230941652,"yearsHorizon":15},"expected":{"annualSalaryDelta":45663.121989928186,"annualExpenseDelta":-64077.836751937866,"annualNetDelta":109740.95874186605,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":487456.24538522435,"wealthAtHorizonMove":824434.486105707,"netWealthGain":336978.24072048266,"yearlyData":[{"year":0,"stay":352961.2049460411,"move":327080.79325966537},{"year":1,"stay":360640.26853401563,"move":355477.45844975236},{"year":2,"stay":368486.39869123866,"move":384491.9246746994},{"year":3,"stay":376503.2301367408,"move":414137.6328831572},{"year":4,"stay":384694.4766669078,"move":444428.3164465639},{"year":5,"stay":393063.93287589645,"move":475378.0075211281},{"year":6,"stay":401615.4759134798,"move":507001.0435482235},{"year":7,"stay":410353.0672811366,"move":539312.0738962075},{"year":8,"stay":419280.75466721616,"move":572326.0666467396},{"year":9,"stay":428402.6738220301,"move":606058.3155287438},{"year":10,"stay":437723.0504737377,"move":640524.4470032268},{"year":11,"stay":447246.2022859145,"move":675740.4275022352},{"year":12,"stay":456976.54085770936,"move":711722.5708253026},{"year":13,"stay":466918.5737675172,"move":748487.5456968165},{"year":14,"stay":477076.9066611146,"move":786052.3834878028},{"year":15,"stay":487456.24538522435,"move":824434.486105707}]}}
{"id":"relocation-0146","inputs":{"currentSalary":149543.73501241207,"newSalary":144392.94684212655,"currentMonthlyExpenses":6668.844331521541,"newMonthlyExpenses":9139.55957768485,"movingCosts":16655.080881901085,"currentSavings":300242.33739823103,"annualReturn":0.04689305935055017,"yearsHorizon":4},"expected":{"annualSalaryDelta":-5150.788170285523,"annualExpenseDelta":29648.582953959703,"annualNetDelta":-34799.37112424523,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":658894.483263991,"wealthAtHorizonMove":489590.4221230654,"netWealthGain":-169304.06114092557,"yearlyData":[{"year":0,"stay":300242.33739823103,"move":283587.25651632994},{"year":1,"stay":383839.22217954777,"move":331603.76247711823},{"year":2,"stay":471356.2206404359,"move":381871.9093017318},{"year":3,"stay":562977.1589043324,"move":434497.28331883415},{"year":4,"stay":658894.483263991,"move":489590.4221230654}]}}
{"id":"relocation-0147","inputs":{"currentSalary":226624.5860955678,"newSalary":214569.7055454366,"currentMonthlyExpenses":10346.673741005361,"newMonthlyExpenses":4237.486876081675,"movingCosts":15652.505250182003,"currentSavings":62927.31687426567,"annualReturn":0.039673493015579875,"yearsHorizon":8},"expected":{"annualSalaryDelta":-12054.880550131202,"annualExpenseDelta":-73310.24237908423,"annualNetDelta":61255.36182895303,"movingCostRecoveryMonths":4,"breakEvenMonths":4,"wealthAtHorizonStay":1028937.760163946,"wealthAtHorizonMove":1571334.5325894214,"netWealthGain":542396.7724254754,"yearlyData":[{"year":0,"stay":62927.31687426567,"move":47274.81162408367},{"year":1,"stay":167888.3645442695,"move":212870.2315653211},{"year":2,"stay":277013.58360591717,"move":385035.4002430092},{"year":3,"stay":390468.1812838308,"move":564030.9625377578},{"year":4,"stay":508423.9191503045,"move":750127.9040230269},{"year":5,"stay":631059.3731591714,"move":943607.9612165326},{"year":6,"stay":758560.2039961215,"move":1144764.0481077589},{"year":7,"stay":891119.438154762,"move":1353900.6996073057},{"year":8,"stay":1028937.760163946,"move":1571334.5325894214}]}}
{"id":"relocation-0148","inputs":{"currentSalary":129920.22931342945,"newSalary":176015.56814275682,"currentMonthlyExpenses":5450.156483799219,"newMonthlyExpenses":8237.053472083062,"movingCosts":36424.547841306776,"currentSavings":140531.26808721572,"annualReturn":0.0284946034476161,"yearsHorizon":5},"expected":{"annualSalaryDelta":46095.338829327375,"annualExpenseDelta":33442.76385940611,"annualNetDelta":12652.574969921261,"movingCostRecoveryMonths":35,"breakEvenMonths":35,"wealthAtHorizonStay":503234.5578335855,"wealthAtHorizonMove":528288.5800055839,"netWealthGain":25054.022171998455,"yearlyData":[{"year":0,"stay":140531.26808721572,"move":104106.72024590895},{"year":1,"stay":209054.00235119037,"move":184244.12643330812},{"year":2,"stay":279529.26475516334,"move":266665.0162313378},{"year":3,"stay":352012.6918142042,"move":351434.45659996197},{"year":4,"stay":426561.50538381666,"move":438619.3685563664},{"year":5,"stay":503234.5578335855,"move":528288.5800055839}]}}
{"id":"relocation-0149","inputs":{"currentSalary":170138.58998659998,"newSalary":132938.2684151642,"currentMonthlyExpenses":7517.836654558778,"newMonthlyExpenses":13747.780743055046,"movingCosts":12033.589894417673,"currentSavings":147205.94102982432,"annualReturn":0.09083380215335637,"yearsHorizon":26},"expected":{"annualSalaryDelta":-37200.32157143578,"annualExpenseDelta":74759.32906195521,"annualNetDelta":-111959.650633391,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":8967873.217096698,"wealthAtHorizonMove":1296018.2998346717,"netWealthGain":-7671854.917262026,"yearlyData":[{"year":0,"stay":147205.94102982432,"move":135172.35113540664},{"year":1,"stay":240501.76648502066,"move":147450.56973504418},{"year":2,"stay":342272.0064913484,"move":160844.06561375686},{"year":3,"stay":453286.4243435105,"move":175454.14364725832},{"year":4,"stay":574384.7038630259,"move":191391.31061829993},{"year":5,"stay":706482.8005455288,"move":208776.11106087416},{"year":6,"stay":850579.869606925,"move":227740.03902732476},{"year":7,"stay":1007765.8233303227,"move":248426.53267473044},{"year":8,"stay":1179229.5748755182,"move":270992.0591933512},{"year":9,"stay":1366268.0309050423,"move":295607.2982832507},{"year":10,"stay":1570295.9010446214,"move":322458.4331305997},{"year":11,"stay":1792856.3983742297,"move":351748.55864826584},{"year":12,"stay":2035632.911885428,"move":383699.2176322507},{"year":13,"stay":2300461.7391923843,"move":418552.0764530562},{"year":14,"stay":2589345.975803446,"move":456570.75295646954},{"year":15,"stay":2904470.6660080603,"move":498042.81039952644},{"year":16,"stay":3248219.3299763585,"move":543281.9325032586},{"year":17,"stay":3623191.9920780333,"move":592630.2960737527},{"year":18,"stay":4032224.846781969,"move":646461.1591374009},{"year":19,"stay":4478411.710884305,"move":705181.684166317},{"year":20,"stay":4965127.424323939,"move":769236.0177480509},{"year":21,"stay":5496053.376583078,"move":839108.649993413},{"year":22,"stay":6075205.351747806,"move":915328.0790920847},{"year":23,"stay":6706963.902841372,"move":998470.8087337468},{"year":24,"stay":7396107.485173663,"move":1089165.7086301695},{"year":25,"stay":8147848.59931878,"move":1188098.7711201024},{"year":26,"stay":8967873.217096698,"move":1296018.2998346717}]}}
{"id":"relocation-0150","inputs":{"currentSalary":189693.07624502108,"newSalary":194818.63484485075,"currentMonthlyExpenses":14322.067498695105,"newMonthlyExpenses":2816.148280631751,"movingCosts":11905.70677863434,"currentSavings":438556.6837154329,"annualReturn":0.03294852667488157,"yearsHorizon":11},"expected":{"annualSalaryDelta":5125.558599829674,"annualExpenseDelta":-138071.03061676025,"annualNetDelta":143196.58921658993,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":858289.6551855869,"wealthAtHorizonMove":2703362.7643283927,"netWealthGain":1845073.109142806,"yearlyData":[{"year":0,"stay":438556.6837154329,"move":426650.97693679854},{"year":1,"stay":470834.74656795827,"move":601733.3535085347},{"year":2,"stay":504176.3240353936,"move":782584.4364350464},{"year":3,"stay":538616.4573573973,"move":969394.2960915435},{"year":4,"stay":574191.3423308476,"move":1162359.2653920637},{"year":5,"stay":610938.3673508015,"move":1361682.1461308997},{"year":6,"stay":648896.1527048479,"move":1567572.4221226736},{"year":7,"stay":688104.5911621514,"move":1780246.479365061},{"year":8,"stay":728604.8898998459,"move":1999927.8334555547},{"year":9,"stay":770439.6138108401,"move":2226847.3645012733},{"year":10,"stay":813652.7302385519,"move":2461243.5597687033},{"year":11,"stay":858289.6551855869,"move":2703362.7643283927}]}}
{"id":"relocation-0151","inputs":{"currentSalary":73956.20413357392,"newSalary":256060.13290816918,"currentMonthlyExpenses":8914.980669971555,"newMonthlyExpenses":2058.351054787636,"movingCosts":24044.942995533347,"currentSavings":50461.255479604006,"annualReturn":0.11653626459185033,"yearsHorizon":26},"expected":{"annualSalaryDelta":182103.92877459526,"annualExpenseDelta":-82279.55538220704,"annualNetDelta":264383.4841568023,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":886444.8434729009,"wealthAtHorizonMove":33354267.677976113,"netWealthGain":32467822.83450321,"yearlyData":[{"year":0,"stay":50461.255479604006,"move":26416.31248407066},{"year":1,"stay":56341.8216998121,"move":260854.69111597288},{"year":2,"stay":62907.68714100826,"move":522613.64267060685},{"year":3,"stay":70238.71401453414,"move":814877.004662897},{"year":4,"stay":78424.0713755232,"move":1141199.6471388245},{"year":5,"stay":87563.31970771133,"move":1505550.7114206383},{"year":6,"stay":97767.62190170996,"move":1912361.88773392},{"year":7,"stay":109161.09535616363,"move":2366581.318928968},{"year":8,"stay":121882.32164772572,"move":2873733.7859405223},{"year":9,"stay":136086.0321323341,"move":3439987.9070361448},{"year":10,"stay":151944.98998016285,"move":4072231.1682139924},{"year":11,"stay":169652.09153589717,"move":4778153.697362876},{"year":12,"stay":189422.71256368532,"move":5566341.801150002},{"year":13,"stay":211497.32791471298,"move":6446382.402348213},{"year":14,"stay":236144.43648105132,"move":7428979.64789923},{"year":15,"stay":263663.82701270055,"move":8526085.106045004},{"year":16,"stay":294390.2245207525,"move":9751043.136146417},{"year":17,"stay":328697.36161875713,"move":11118753.19935764},{"year":18,"stay":367002.5243230038,"move":12645851.084380183},{"year":19,"stay":409771.62760338635,"move":14350911.25258937},{"year":20,"stay":457524.8824200078,"move":16254672.763706004},{"year":21,"stay":510843.1231750611,"move":18380291.53000191},{"year":22,"stay":570374.8725423173,"move":20753621.967268277},{"year":23,"stay":636844.2296054517,"move":23403531.46833581},{"year":24,"stay":711059.6772505457,"move":26362251.524164207},{"year":25,"stay":793923.915939211,"move":29665769.763271835},{"year":26,"stay":886444.8434729009,"move":33354267.677976113}]}}
{"id":"relocation-0152","inputs":{"currentSalary":236414.25582580268,"newSalary":254535.87354859337,"currentMonthlyExpenses":7964.408123865724,"newMonthlyExpenses":10512.606319505721,"movingCosts":13823.973515536636,"currentSavings":488070.29135059565,"annualReturn":0.03987666469067335,"yearsHorizon":6},"expected":{"annualSalaryDelta":18121.61772279069,"annualExpenseDelta":30578.378347679973,"annualNetDelta":-12456.760624889284,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1551033.0136074352,"wealthAtHorizonMove":1450953.9444001357,"netWealthGain":-100079.0692072995,"yearlyData":[{"year":0,"stay":488070.29135059565,"move":474246.317835059},{"year":1,"stay":648374.2650436766,"move":621542.276946679},{"year":2,"stay":815070.6265442991,"move":774711.9076300841},{"year":3,"stay":988414.2829576372,"move":933989.4323170456},{"year":4,"stay":1168670.3062340254,"move":1099618.4134487095},{"year":5,"stay":1356114.3385090802,"move":1271852.1259240187},{"year":6,"stay":1551033.0136074352,"move":1450953.9444001357}]}}
{"id":"relocation-0153","inputs":{"currentSalary":64984.07774604857,"newSalary":266254.6931952238,"currentMonthlyExpenses":10339.473732281476,"newMonthlyExpenses":11794.916346203536,"movingCosts":41471.19565168396,"currentSavings":181289.33641128242,"annualReturn":0.04424069743137807,"yearsHorizon":10},"expected":{"annualSalaryDelta":201270.61544917524,"annualExpenseDelta":17465.311367064714,"annualNetDelta":183805.30408211052,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":279497.8103753796,"wealthAtHorizonMove":1742690.2098922424,"netWealthGain":1463192.3995168628,"yearlyData":[{"year":0,"stay":181289.33641128242,"move":139818.14075959846},{"year":1,"stay":189309.70309098926,"move":270719.48986114305},{"year":2,"stay":197684.89638626174,"move":407412.00594164827},{"year":3,"stay":206430.61407403965,"move":550151.8942672049},{"year":4,"stay":215563.24841186282,"move":699206.6948035612},{"year":5,"stay":225099.91686217702,"move":854855.7836711408},{"year":6,"stay":235058.49417590495,"move":1017390.8967847807},{"year":7,"stay":245457.6458954165,"move":1187116.676659656},{"year":8,"stay":256316.86333969395,"move":1364351.2434082802},{"year":9,"stay":267656.50013726525,"move":1549426.7909988116},{"year":10,"stay":279497.8103753796,"move":1742690.2098922424}]}}
{"id":"relocation-0154","inputs":{"currentSalary":93003.08828707784,"newSalary":274157.77256246656,"currentMonthlyExpenses":14977.025701198727,"newMonthlyExpenses":9205.849906429648,"movingCosts":10387.105797417462,"currentSavings":399779.6260518953,"annualReturn":0.07296914561185985,"yearsHorizon":18},"expected":{"annualSalaryDelta":181154.68427538872,"annualExpenseDelta":-69254.10953722894,"annualNetDelta":250408.79381261766,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":1420335.2354956933,"wealthAtHorizonMove":7109974.191045554,"netWealthGain":5689638.955549861,"yearlyData":[{"year":0,"stay":399779.6260518953,"move":389392.52025447786},{"year":1,"stay":428951.20379793097,"move":581493.7334504067},{"year":2,"stay":460251.4066482448,"move":787612.4080442443},{"year":3,"stay":493835.558558024,"move":1008771.3862178432},{"year":4,"stay":529870.3173387586,"move":1246068.1460731616},{"year":5,"stay":568534.501680053,"move":1500680.2477515854},{"year":6,"stay":610019.9785185109,"move":1773871.1769519236},{"year":7,"stay":654532.6151571719,"move":2066996.6148449208},{"year":8,"stay":702293.300860287,"move":2381511.1654980723},{"year":9,"stay":753539.0429929951,"move":2718975.574194882},{"year":10,"stay":808524.1431453726,"move":3081064.4724687096},{"year":11,"stay":867521.4590772516,"move":3469574.688285118},{"year":12,"stay":930823.7587460728,"move":3886434.162611129},{"year":13,"stay":998745.1731369938,"move":4333711.516618919},{"year":14,"stay":1071622.7551047693,"move":4813626.31700019},{"year":15,"stay":1149818.1519629918,"move":5328560.090331769},{"year":16,"stay":1233719.4001207391,"move":5881068.141150044},{"year":17,"stay":1323742.8506723258,"move":6473892.232380203},{"year":18,"stay":1420335.2354956933,"move":7109974.191045554}]}}
{"id":"relocation-0155","inputs":{"currentSalary":174271.8215030618,"newSalary":186652.61823451146,"currentMonthlyExpenses":4661.92066622898,"newMonthlyExpenses":14268.432907760143,"movingCosts":9339.937928598374,"currentSavings":303888.7018337846,"annualReturn":0.043767842282541096,"yearsHorizon":3},"expected":{"annualSalaryDelta":12380.796731449664,"annualExpenseDelta":115278.14689837396,"annualNetDelta":-102897.3501669243,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":716312.2277549093,"wealthAtHorizonMove":383291.5164052448,"netWealthGain":-333020.7113496645,"yearlyData":[{"year":0,"stay":303888.7018337846,"move":294548.7639051862},{"year":1,"stay":435518.0281154059,"move":322871.9510896956},{"year":2,"stay":572908.4859894783,"move":352434.7830638355},{"year":3,"stay":716312.2277549093,"move":383291.5164052448}]}}
{"id":"relocation-0156","inputs":{"currentSalary":125845.51632637158,"newSalary":184977.0525516942,"currentMonthlyExpenses":3403.9976452477276,"newMonthlyExpenses":8579.876413103193,"movingCosts":27794.041216839105,"currentSavings":167038.88913616538,"annualReturn":0.08689709015190601,"yearsHorizon":23},"expected":{"annualSalaryDelta":59131.536225322634,"annualExpenseDelta":62110.545214265585,"annualNetDelta":-2979.008988942951,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":6805938.825420398,"wealthAtHorizonMove":6418273.717648909,"netWealthGain":-387665.10777148884,"yearlyData":[{"year":0,"stay":167038.88913616538,"move":139244.84791932628},{"year":1,"stay":266551.6271277038,"move":233363.3556166163},{"year":2,"stay":374711.732483756,"move":335660.4877622406},{"year":3,"stay":492270.6362657726,"move":446846.9430222046},{"year":4,"stay":620045.0667078944,"move":567695.1777085646},{"year":5,"stay":758922.7233512538,"move":699044.7723391638},{"year":6,"stay":909868.4442440365,"move":841808.2645357946},{"year":7,"stay":1073930.9090532837,"move":996977.488784237},{"year":8,"stay":1252249.9246576042,"move":1165630.4671009975},{"year":9,"stay":1446064.3438366924,"move":1348938.8984789369},{"year":10,"stay":1656720.672071925,"move":1548176.2991439297},{"year":11,"stay":1885682.422252884,"move":1764726.8501761397},{"year":12,"stay":2134540.282280656,"move":2000095.0139638407},{"year":13,"stay":2405023.166206272,"move":2255915.98629909},{"year":14,"stay":2699010.2256809194,"move":2533967.0567301037},{"year":15,"stay":3018543.9051662292,"move":2836179.9560951954},{"year":16,"stay":3365844.131604344,"move":3164654.277021484},{"year":17,"stay":3743323.7371290294,"move":3521672.0606258903},{"year":18,"stay":4153605.2219654988,"move":3909713.6507580024},{"year":19,"stay":4599538.9739774605,"move":4331474.925930514},{"year":20,"stay":5084223.071439784,"move":4789886.028654274},{"year":21,"stay":5611024.806614486,"move":5288131.722298055},{"year":22,"stay":6183604.079662844,"move":5829673.5169001985},{"year":23,"stay":6805938.825420398,"move":6418273.717648909}]}}
{"id":"relocation-0157","inputs":{"currentSalary":196727.54497965798,"newSalary":34334.122475702316,"currentMonthlyExpenses":5990.4872928746045,"newMonthlyExpenses":8318.271809723228,"movingCosts":9109.16771972552,"currentSavings":432263.4201962501,"annualReturn":0.06997241394594311,"yearsHorizon":4},"expected":{"annualSalaryDelta":-162393.42250395566,"annualExpenseDelta":27933.414202183485,"annualNetDelta":-190326.83670613915,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1120818.1155308215,"wealthAtHorizonMove":554611.7075001915,"netWealthGain":-566206.40803063,"yearlyData":[{"year":0,"stay":432263.4201962501,"move":423154.25247652456},{"year":1,"stay":587351.632633074,"move":452763.3769937981},{"year":2,"stay":753291.7416686637,"move":484444.32342837134},{"year":3,"stay":930843.0807039266,"move":518342.0621610637},{"year":4,"stay":1120818.1155308215,"move":554611.7075001915}]}}
{"id":"relocation-0158","inputs":{"currentSalary":97393.6654580757,"newSalary":189778.90766691417,"currentMonthlyExpenses":2115.206113550812,"newMonthlyExpenses":7216.493160929531,"movingCosts":30668.08565054089,"currentSavings":128666.09694901854,"annualReturn":0.10147658209782094,"yearsHorizon":17},"expected":{"annualSalaryDelta":92385.24220883846,"annualExpenseDelta":61215.444568544626,"annualNetDelta":31169.797640293837,"movingCostRecoveryMonths":12,"breakEvenMonths":12,"wealthAtHorizonStay":3625264.262812736,"wealthAtHorizonMove":4747870.792346883,"netWealthGain":1122606.5295341467,"yearlyData":[{"year":0,"stay":128666.09694901854,"move":97998.01129847765},{"year":1,"stay":213733.88479473777,"move":211123.5042731906},{"year":2,"stay":307434.0609976631,"move":335728.58562310843},{"year":3,"stay":410642.61082362494,"move":472978.1647404369},{"year":4,"stay":524324.411529198,"move":624155.3620409563},{"year":5,"stay":649542.2528170983,"move":790673.5046146603},{"year":6,"stay":787466.772656562,"move":974089.3391540215},{"year":7,"stay":939387.4013568177,"move":1176117.5856850564},{"year":8,"stay":1106724.4162077275,"move":1398646.9681612768},{"year":9,"stay":1291042.21938416,"move":1643757.8717875227},{"year":10,"stay":1494063.9632467155,"move":1913741.7921486686},{"year":11,"stay":1717687.6597679825,"move":2211122.757969434},{"year":12,"stay":1964003.924688308,"move":2538680.9277826394},{"year":13,"stay":2235315.52228785,"move":2899478.5811067065},{"year":14,"stay":2534158.8934952924,"move":3296888.7471190146},{"year":15,"stay":2863327.8685954567,"move":3734626.7384691793},{"year":16,"stay":3225899.7862214283,"move":4216784.885035925},{"year":17,"stay":3625264.262812736,"move":4747870.792346883}]}}
{"id":"relocation-0159","inputs":{"currentSalary":58279.71673104912,"newSalary":142325.57693263516,"currentMonthlyExpenses":2392.2501518391073,"newMonthlyExpenses":14807.449362706393,"movingCosts":9762.267535552382,"currentSavings":2920.7810293883085,"annualReturn":0.02459531918168068,"yearsHorizon":19},"expected":{"annualSalaryDelta":84045.86020158604,"annualExpenseDelta":148982.39053040743,"annualNetDelta":-64936.53032882139,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":710066.5669727869,"wealthAtHorizonMove":-10855.390652768814,"netWealthGain":-720921.9576255557,"yearlyData":[{"year":0,"stay":2920.7810293883085,"move":-6841.486506164074},{"year":1,"stay":32565.333480045745,"move":-7009.755050460341},{"year":2,"stay":62939.00316022518,"move":-7182.162213311813},{"year":3,"stay":94059.72294090757,"move":-7358.809785362823},{"year":4,"stay":125945.86675775949,"move":-7539.802060831098},{"year":5,"stay":158616.26045925985,"move":-7725.245899083933},{"year":6,"stay":192090.1929216398,"move":-7915.250787728873},{"year":7,"stay":226387.427437198,"move":-8109.928907256114},{"year":8,"stay":261528.2133827153,"move":-8309.395197270818},{"year":9,"stay":297533.29817485774,"move":-8513.767424354419},{"year":10,"stay":334423.9395196264,"move":-8723.166251595012},{"year":11,"stay":372221.9179630865,"move":-8937.715309827858},{"year":12,"stay":410949.54975078587,"move":-9157.54127062807},{"year":13,"stay":450629.7000034543,"move":-9382.773921098582},{"year":14,"stay":491285.79621676414,"move":-9613.546240497551},{"year":15,"stay":532941.8420931215,"move":-9849.994478750436},{"year":16,"stay":575622.4317136545,"move":-10092.258236893096},{"year":17,"stay":619352.764058767,"move":-10340.480549493428},{"year":18,"stay":664158.6578858284,"move":-10594.80796910018},{"year":19,"stay":710066.5669727869,"move":-10855.390652768814}]}}
{"id":"relocation-0160","inputs":{"currentSalary":283258.18261597306,"newSalary":64512.5393033959,"currentMonthlyExpenses":4515.242347959429,"newMonthlyExpenses":2388.9529719017446,"movingCosts":32236.18781194091,"currentSavings":323765.00277314335,"annualReturn":0.08129580051638186,"yearsHorizon":20},"expected":{"annualSalaryDelta":-218745.64331257716,"annualExpenseDelta":-25515.472512692213,"annualNetDelta":-193230.17079988495,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":12180303.03785686,"wealthAtHorizonMove":3055861.735681828,"netWealthGain":-9124441.302175032,"yearlyData":[{"year":0,"stay":323765.00277314335,"move":291528.81496120244},{"year":1,"stay":579161.0122932346,"move":351073.98698764056},{"year":2,"stay":855319.6448559511,"move":415459.93144085363},{"year":3,"stay":1153928.814522363,"move":485080.18279039394},{"year":4,"stay":1476813.6556783381,"move":560360.2682055469},{"year":5,"stay":1825947.678470693,"move":641760.3084274663},{"year":6,"stay":2203464.831133457,"move":729777.8300812923},{"year":7,"stay":2611672.542930606,"move":824950.8066174341},{"year":8,"stay":3053065.8274352644,"move":927860.9464686085},{"year":9,"stay":3530342.532346284,"move":1039137.2485202368},{"year":10,"stay":4046419.829050866,"move":1159459.846625655},{"year":11,"stay":4604452.042719377,"move":1289564.166664264},{"year":12,"stay":5207849.931911999,"move":1430245.4215510513},{"year":13,"stay":5860301.535536431,"move":1582363.471671509},{"year":14,"stay":6565794.714575707,"move":1746848.0804495006},{"year":15,"stay":7328641.526363828,"move":1924704.597170723},{"year":16,"stay":8153504.580387635,"move":2117020.101795852},{"year":17,"stay":9045425.536704695,"move":2324970.0493211932},{"year":18,"stay":10009855.921162887,"move":2549825.4542979468},{"year":19,"stay":11052690.44576793,"move":2792960.659422721},{"year":20,"stay":12180303.03785686,"move":3055861.735681828}]}}
{"id":"relocation-0161","inputs":{"currentSalary":280537.8753156401,"newSalary":49545.03304325044,"currentMonthlyExpenses":9294.268686324358,"newMonthlyExpenses":4473.534980788827,"movingCosts":6979.146844241768,"currentSavings":331880.9799384326,"annualReturn":0.044873807583935554,"yearsHorizon":28},"expected":{"annualSalaryDelta":-230992.84227238968,"annualExpenseDelta":-57848.80446642637,"annualNetDelta":-173144.0378059633,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":10241699.032392403,"wealthAtHorizonMove":1110554.189998678,"netWealthGain":-9131144.842393726,"yearlyData":[{"year":0,"stay":331880.9799384326,"move":324901.8330941908},{"year":1,"stay":515780.3942527056,"move":339481.4154361275},{"year":2,"stay":707932.0754997159,"move":354715.2391507304},{"year":3,"stay":908706.3343179341,"move":370632.66253947},{"year":4,"stay":1118490.0985941684,"move":387264.36132258794},{"year":5,"stay":1337687.6591427682,"move":404642.38775669347},{"year":6,"stay":1566721.448846294,"move":422800.23240519164},{"year":7,"stay":1806032.8567591954,"move":441772.8886805855},{"year":8,"stay":2056083.078743421,"move":461596.9202830375},{"year":9,"stay":2317354.0062752874,"move":482310.53166515584},{"year":10,"stay":2590349.155136495,"move":503953.64165880374},{"year":11,"stay":2875594.6357790483,"move":526567.9604058246},{"year":12,"stay":3173640.167234143,"move":550197.069740941},{"year":13,"stay":3485060.136519005,"move":574886.5071817413},{"year":14,"stay":3810454.705583351,"move":600683.8536876156},{"year":15,"stay":4150450.9679287486,"move":627638.8253567707},{"year":16,"stay":4505704.15712989,"move":655803.3692380377},{"year":17,"stay":4876898.909586824,"move":685231.7634421221},{"year":18,"stay":5264750.583941676,"move":715980.7217452249},{"year":19,"stay":5670006.639702635,"move":748109.5028866275},{"year":20,"stay":6093448.077732037,"move":781680.0247708757},{"year":21,"stay":6535890.945374635,"move":816756.9837946501},{"year":22,"stay":6998187.909126712,"move":853407.9795282868},{"year":23,"stay":7481229.897876837,"move":891703.6449922345},{"year":24,"stay":7985947.819885097,"move":931717.7827795101},{"year":25,"stay":8513314.35680972,"move":973527.507286489},{"year":26,"stay":9064345.838238504,"move":1017213.3933261314},{"year":27,"stay":9640104.200337615,"move":1062859.6314100504},{"year":28,"stay":10241699.032392403,"move":1110554.189998678}]}}
{"id":"relocation-0162","inputs":{"currentSalary":283661.97895724326,"newSalary":81052.7842794545,"currentMonthlyExpenses":4078.101474326104,"newMonthlyExpenses":13065.618563443422,"movingCosts":16846.12815733999,"currentSavings":276695.73738239706,"annualReturn":0.06019083885941655,"yearsHorizon":1},"expected":{"annualSalaryDelta":-202609.19467778876,"annualExpenseDelta":107850.20506940782,"annualNetDelta":-310459.3997471966,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":528075.0471895984,"wealthAtHorizonMove":275490.17518160486,"netWealthGain":-252584.87200799357,"yearlyData":[{"year":0,"stay":276695.73738239706,"move":259849.60922505707},{"year":1,"stay":528075.0471895984,"move":275490.17518160486}]}}
{"id":"relocation-0163","inputs":{"currentSalary":63349.32380123064,"newSalary":74092.14611398056,"currentMonthlyExpenses":1805.9812574647367,"newMonthlyExpenses":7753.5340785980225,"movingCosts":39241.10438674688,"currentSavings":311237.66500968486,"annualReturn":0.0936055452376604,"yearsHorizon":6},"expected":{"annualSalaryDelta":10742.822312749922,"annualExpenseDelta":71370.63385359943,"annualNetDelta":-60627.81154084951,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":848842.3118173674,"wealthAtHorizonMove":465294.19534759753,"netWealthGain":-383548.1164697699,"yearlyData":[{"year":0,"stay":311237.66500968486,"move":271996.560622938},{"year":1,"stay":382048.78505306656,"move":297456.94698281644},{"year":2,"stay":459488.2185969984,"move":325300.5666898729},{"year":3,"stay":544176.4125407056,"move":355750.5036009984},{"year":4,"stay":636791.8910537063,"move":389050.72345914214},{"year":5,"stay":738076.6919303632,"move":425468.0285536414},{"year":6,"stay":848842.3118173674,"move":465294.19534759753}]}}
{"id":"relocation-0164","inputs":{"currentSalary":87283.99142855778,"newSalary":166344.7174220346,"currentMonthlyExpenses":13117.118374444544,"newMonthlyExpenses":1563.9947149902582,"movingCosts":13075.434404890984,"currentSavings":59921.66034411639,"annualReturn":0.06459844417870045,"yearsHorizon":12},"expected":{"annualSalaryDelta":79060.72599347681,"annualExpenseDelta":-138637.48391345143,"annualNetDelta":217698.20990692824,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":127002.93701210245,"wealthAtHorizonMove":2656776.8963235943,"netWealthGain":2529773.959311492,"yearlyData":[{"year":0,"stay":59921.66034411639,"move":46846.225939225405},{"year":1,"stay":63792.50637495084,"move":197449.20009269472},{"year":2,"stay":67913.40303703249,"move":357780.89206516324},{"year":3,"stay":72300.50321210582,"move":528469.7618915918},{"year":4,"stay":76971.00323294499,"move":710184.8671474284},{"year":5,"stay":81943.21028866696,"move":903638.4854865609},{"year":6,"stay":87236.61418432293,"move":1109588.9065911414},{"year":7,"stay":92871.96373604774,"move":1328843.4044770258},{"year":8,"stay":98871.34810121711,"move":1562261.4018055208},{"year":9,"stay":105258.28336240644,"move":1810757.8386047445},{"year":10,"stay":112057.80470453868,"move":2075306.7586051489},{"year":11,"stay":119296.56454653254,"move":2356945.1272467347},{"year":12,"stay":127002.93701210245,"move":2656776.8963235943}]}}
{"id":"relocation-0165","inputs":{"currentSalary":30368.931437842548,"newSalary":291011.31472270936,"currentMonthlyExpenses":2477.4002148769796,"newMonthlyExpenses":1652.1122986450791,"movingCosts":36064.344516489655,"currentSavings":470423.31693228334,"annualReturn":0.07752213962841778,"yearsHorizon":20},"expected":{"annualSalaryDelta":260642.3832848668,"annualExpenseDelta":-9903.454994782805,"annualNetDelta":270545.8382796496,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":2122676.3910271344,"wealthAtHorizonMove":14008210.215507315,"netWealthGain":11885533.824480182,"yearlyData":[{"year":0,"stay":470423.31693228334,"move":434358.9724157937},{"year":1,"stay":507531.66785129,"move":739217.3764632354},{"year":2,"stay":547516.7375316203,"move":1067709.0562761393},{"year":3,"stay":590601.5353667611,"move":1421666.1139582729},{"year":4,"stay":637026.3589155399,"move":1803062.6800885047},{"year":5,"stay":687050.1341176918,"move":2214025.924072083},{"year":6,"stay":740951.8594058055,"move":2656847.9180379044},{"year":7,"stay":799032.1617679169,"move":3133998.4204504783},{"year":8,"stay":861614.9734394046,"move":3648138.6507348497},{"year":9,"stay":929049.3385756285,"move":4202136.131739913},{"year":10,"stay":1001711.3599816964,"move":4799080.682821242},{"year":11,"stay":1080006.2967568885,"move":5442301.652741921},{"year":12,"stay":1164370.8245529654,"move":6135386.488504718},{"year":13,"stay":1255275.471052535,"move":6882200.743679857},{"year":14,"stay":1353227.2402509165,"move":7686909.637821176},{"year":15,"stay":1458772.4401779452,"move":8554001.287214348},{"year":16,"stay":1572499.7298308264,"move":9488311.736522412},{"year":17,"stay":1695043.4023117397,"move":10495051.930938026},{"year":18,"stay":1827086.9224812975,"move":11579836.779274669},{"year":19,"stay":1969366.7388584677,"move":12748716.470090855},{"year":20,"stay":2122676.3910271344,"move":14008210.215507315}]}}
{"id":"relocation-0166","inputs":{"currentSalary":116121.10348418355,"newSalary":200374.00434259325,"currentMonthlyExpenses":8536.651053000242,"newMonthlyExpenses":11600.804701913148,"movingCosts":31452.563928905874,"currentSavings":144000.70626288652,"annualReturn":0.04660004002973437,"yearsHorizon":13},"expected":{"annualSalaryDelta":84252.9008584097,"annualExpenseDelta":36769.84378695488,"annualNetDelta":47483.05707145482,"movingCostRecoveryMonths":8,"breakEvenMonths":8,"wealthAtHorizonStay":497484.998418065,"wealthAtHorizonMove":1263729.1745212304,"netWealthGain":766244.1761031654,"yearlyData":[{"year":0,"stay":144000.70626288652,"move":112548.14233398065},{"year":1,"stay":164392.4357872277,"move":178957.23819165188},{"year":2,"stay":185734.42072367872,"move":248461.00057462906},{"year":3,"stay":208070.94301248234,"move":321203.64106687007},{"year":4,"stay":231448.34813406927,"move":397336.0915179181},{"year":5,"stay":255915.14127011344,"move":477016.3172075468},{"year":6,"stay":281522.0879456965,"move":560409.6446038904},{"year":7,"stay":308322.319361401,"move":647689.1043951163},{"year":8,"stay":336371.4426338835,"move":739035.790506387},{"year":9,"stay":365727.65617366263,"move":834639.2358470266},{"year":10,"stay":396451.8704395169,"move":934697.8055675204},{"year":11,"stay":428607.8343200421,"move":1039419.1086423072},{"year":12,"stay":462262.26740459446,"move":1149020.428632345},{"year":13,"stay":497484.998418065,"move":1263729.1745212304}]}}
{"id":"relocation-0167","inputs":{"currentSalary":204666.76847543567,"newSalary":233482.09535703063,"currentMonthlyExpenses":4908.378011547029,"newMonthlyExpenses":1731.767653953284,"movingCosts":25492.50895390287,"currentSavings":267675.1398248598,"annualReturn":0.07997918948996811,"yearsHorizon":23},"expected":{"annualSalaryDelta":28815.326881594956,"annualExpenseDelta":-38119.32429112494,"annualNetDelta":66934.6511727199,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":10444702.754900128,"wealthAtHorizonMove":14369845.48813447,"netWealthGain":3925142.733234342,"yearlyData":[{"year":0,"stay":267675.1398248598,"move":242182.63087095693},{"year":1,"stay":434849.8128915373,"move":474253.0849061554},{"year":2,"stay":615394.9808133382,"move":724884.345759658},{"year":3,"stay":810380.0049318548,"move":995560.8917170726},{"year":4,"stay":1020959.7732420523,"move":1287885.9284341054},{"year":5,"stay":1248381.5407446846,"move":1603590.8846553916},{"year":6,"stay":1493992.3168845535,"move":1944545.667393222},{"year":7,"stay":1759246.8438300912,"move":2312769.7373071522},{"year":8,"stay":2045716.2128492778,"move":2710444.069883496},{"year":9,"stay":2355097.1698163217,"move":3139924.07326026},{"year":10,"stay":2689222.1649652203,"move":3603753.539209246},{"year":11,"stay":3050070.206414467,"move":4104679.7099063974},{"year":12,"stay":3439778.5817478676,"move":4645669.54973022},{"year":13,"stay":3860655.5170778856,"move":5229927.318465459},{"year":14,"stay":4315193.848570621,"move":5860913.54999736},{"year":15,"stay":4806085.787408267,"move":6542365.548906513},{"year":16,"stay":5336238.865641307,"move":7278319.526364737},{"year":17,"stay":5908793.157377037,"move":8073134.506441989},{"year":18,"stay":6527139.877304794,"move":8931518.144420305},{"year":19,"stay":7194941.466716154,"move":9858554.610035578},{"year":20,"stay":7916153.285988745,"move":10859734.700798403},{"year":21,"stay":8695047.042017344,"move":11940988.363753933},{"year":22,"stay":9536236.089351907,"move":13108719.818305705},{"year":23,"stay":10444702.754900128,"move":14369845.48813447}]}}
{"id":"relocation-0168","inputs":{"currentSalary":49705.12156840414,"newSalary":179022.95489329845,"currentMonthlyExpenses":7083.270356524736,"newMonthlyExpenses":11192.686420865357,"movingCosts":31675.847270525992,"currentSavings":94873.90890717506,"annualReturn":0.04235197613481432,"yearsHorizon":18},"expected":{"annualSalaryDelta":129317.83332489431,"annualExpenseDelta":49312.992772087455,"annualNetDelta":80004.84055280685,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":200173.1797361297,"wealthAtHorizonMove":1305041.0149176256,"netWealthGain":1104867.8351814959,"yearlyData":[{"year":0,"stay":94873.90890717506,"move":63198.06163664907},{"year":1,"stay":98892.00643302829,"move":110585.34227776513},{"year":2,"stay":103080.27832940381,"move":159979.5678976875},{"year":3,"stay":107445.93181718074,"move":211465.7365822624},{"year":4,"stay":111996.47935728487,"move":265132.4462542395},{"year":5,"stay":116739.75157820783,"move":321072.04713347816},{"year":6,"stay":121683.91075103224,"move":379380.80065414537},{"year":7,"stay":126837.46483515084,"move":440159.04511237063},{"year":8,"stay":132209.28211884949,"move":503511.3683294066},{"year":9,"stay":137808.60647994792,"move":569546.7876274155},{"year":10,"stay":143645.0732927587,"move":638378.9374275862},{"year":11,"stay":149728.72600873726,"move":710126.2647934016},{"year":12,"stay":156070.03343935547,"move":784912.2332555507},{"year":13,"stay":162679.90777093873,"move":862865.5352692278},{"year":14,"stay":169569.72334246733,"move":944120.3136694181},{"year":15,"stay":176751.3362186546,"move":1028816.3925052529},{"year":16,"stay":184237.1045919836,"move":1117099.5176506552},{"year":17,"stay":192039.9100488106,"move":1209121.6076053225},{"year":18,"stay":200173.1797361297,"move":1305041.0149176256}]}}
{"id":"relocation-0169","inputs":{"currentSalary":267482.4047391303,"newSalary":239015.77630313113,"currentMonthlyExpenses":13341.516297776252,"newMonthlyExpenses":1534.7475209273398,"movingCosts":17855.52866058424,"currentSavings":181842.34469663352,"annualReturn":0.08871384782716632,"yearsHorizon":16},"expected":{"annualSalaryDelta":-28466.628435999155,"annualExpenseDelta":-141681.22532218695,"annualNetDelta":113214.59688618779,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":4213950.868629498,"wealthAtHorizonMove":7840206.44716487,"netWealthGain":3626255.5785353715,"yearlyData":[{"year":0,"stay":181842.34469663352,"move":163986.81603604928},{"year":1,"stay":305358.48795840103,"move":399133.52353153593},{"year":2,"stay":439832.2235576915,"move":655141.0002528364},{"year":3,"stay":586235.641673688,"move":933859.8853066071},{"year":4,"stay":745627.070345804,"move":1237304.9951155954},{"year":5,"stay":919158.7259660927,"move":1567669.8882200762},{"year":6,"stay":1108085.042476276,"move":1927342.722178866},{"year":7,"stay":1313771.7394798906,"move":2318923.5171970413},{"year":8,"stay":1537705.6948215563,"move":2745242.9512765},{"year":9,"stay":1781505.693000738,"move":3209382.822756647},{"year":10,"stay":2046934.1271186513,"move":3714698.328165805},{"year":11,"stay":2335909.738949904,"move":4264842.316426538},{"year":12,"stay":2650521.489234917,"move":4863791.6947448645},{"year":13,"stay":2993043.658459353,"move":5515876.177067499},{"year":14,"stay":3365952.2872817963,"move":6225809.58292536},{"year":15,"stay":3771943.0754550314,"move":6998723.912917917},{"year":16,"stay":4213950.868629498,"move":7840206.44716487}]}}
{"id":"relocation-0170","inputs":{"currentSalary":201853.95205859095,"newSalary":202618.06950671598,"currentMonthlyExpenses":11896.778357680887,"newMonthlyExpenses":14547.49183030799,"movingCosts":42563.23321023956,"currentSavings":133348.81863556802,"annualReturn":0.0726221586856991,"yearsHorizon":2},"expected":{"annualSalaryDelta":764.1174481250346,"annualExpenseDelta":31808.56167152524,"annualNetDelta":-31044.444223400205,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":275896.9120590326,"wealthAtHorizonMove":162583.73054187794,"netWealthGain":-113313.18151715465,"yearlyData":[{"year":0,"stay":133348.81863556802,"move":90785.58542532846},{"year":1,"stay":202125.50946949108,"move":125426.79815948087},{"year":2,"stay":275896.9120590326,"move":162583.73054187794}]}}
{"id":"relocation-0171","inputs":{"currentSalary":33953.08155566454,"newSalary":268390.64582716674,"currentMonthlyExpenses":7713.025371544063,"newMonthlyExpenses":6137.085528578609,"movingCosts":9286.074654664844,"currentSavings":452725.8153539151,"annualReturn":0.05579786079935729,"yearsHorizon":14},"expected":{"annualSalaryDelta":234437.5642715022,"annualExpenseDelta":-18911.278115585446,"annualNetDelta":253348.84238708764,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":968202.384001227,"wealthAtHorizonMove":4922306.111610033,"netWealthGain":3954103.7276088055,"yearlyData":[{"year":0,"stay":452725.8153539151,"move":443439.74069925025},{"year":1,"stay":477986.94737930835,"move":662928.3491079134},{"year":2,"stay":504657.59653308865,"move":894663.952335608},{"year":3,"stay":532816.4108557801,"move":1139329.9064944563},{"year":4,"stay":562546.4267803241,"move":1397647.6975058021},{"year":5,"stay":593935.3139949884,"move":1670379.0686619964},{"year":6,"stay":627075.6339691033,"move":1958328.2669015818},{"year":7,"stay":662065.1129039801,"move":2262344.414421826},{"year":8,"stay":699006.9299139071,"move":2583324.012622162},{"year":9,"stay":738010.0212870293,"move":2922213.5857623136},{"year":10,"stay":779189.4017233336,"move":3280012.4721308933},{"year":11,"stay":822666.5034970266,"move":3657775.770955232},{"year":12,"stay":868569.5345434477,"move":4056617.453742477},{"year":13,"stay":917033.8565264655,"move":4477713.649226867},{"year":14,"stay":968202.384001227,"move":4922306.111610033}]}}
{"id":"relocation-0172","inputs":{"currentSalary":47719.59063364193,"newSalary":180835.33831872046,"currentMonthlyExpenses":6636.948675848544,"newMonthlyExpenses":8842.839740682393,"movingCosts":21892.19620777294,"currentSavings":343855.2684383467,"annualReturn":0.03819795242045075,"yearsHorizon":4},"expected":{"annualSalaryDelta":133115.74768507853,"annualExpenseDelta":26470.692778006196,"annualNetDelta":106645.05490707234,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":399481.2083723444,"wealthAtHorizonMove":690497.9850895454,"netWealthGain":291016.776717201,"yearlyData":[{"year":0,"stay":343855.2684383467,"move":321963.07223057374},{"year":1,"stay":356989.835621676,"move":408982.6637753111},{"year":2,"stay":370626.1163773373,"move":499326.22553752136},{"year":3,"stay":384783.2751364953,"move":593120.7263734186},{"year":4,"stay":399481.2083723444,"move":690497.9850895454}]}}
{"id":"relocation-0173","inputs":{"currentSalary":265562.4990770593,"newSalary":73978.1814836897,"currentMonthlyExpenses":10411.327022127807,"newMonthlyExpenses":10529.765032697469,"movingCosts":907.6294139958918,"currentSavings":325670.7654800266,"annualReturn":0.07582956343423575,"yearsHorizon":18},"expected":{"annualSalaryDelta":-191584.31759336963,"annualExpenseDelta":1421.2561268359423,"annualNetDelta":-193005.57372020558,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":6271452.864616018,"wealthAtHorizonMove":1210456.7184957082,"netWealthGain":-5060996.14612031,"yearlyData":[{"year":0,"stay":325670.7654800266,"move":324763.1360660307},{"year":1,"stay":490992.8122611961,"move":349389.78289345116},{"year":2,"stay":668851.157675836,"move":375883.85759864404},{"year":3,"stay":860196.4237764035,"move":404386.9664223257},{"year":4,"stay":1066051.3178705848,"move":435051.45354462566},{"year":5,"stay":1287516.0987147286,"move":468041.2153383444},{"year":6,"stay":1525774.4572063426,"move":503532.5763666802},{"year":7,"stay":1782099.8430069333,"move":541715.2318074816},{"year":8,"stay":2057862.270909895,"move":582793.2613411188},{"year":9,"stay":2354535.643332303,"move":626986.2199210305},{"year":10,"stay":2673705.628068065,"move":674530.311256924},{"year":11,"stay":3017078.133407651,"move":725679.6502826958},{"year":12,"stay":3386488.425922458,"move":780707.6213567415},{"year":13,"stay":3783910.9396467763,"move":839908.339454004},{"year":14,"stay":4211469.829085747,"move":903598.2221595751},{"year":15,"stay":4671450.3224533005,"move":972117.6808658873},{"year":16,"stay":5166310.93582118,"move":1045832.9402126494},{"year":17,"stay":5698696.613461545,"move":1125137.995494118},{"year":18,"stay":6271452.864616018,"move":1210456.7184957082}]}}
{"id":"relocation-0174","inputs":{"currentSalary":58940.17130602151,"newSalary":63629.94206137955,"currentMonthlyExpenses":4387.260446790606,"newMonthlyExpenses":2564.977068454027,"movingCosts":42796.161060687155,"currentSavings":413800.85283890367,"annualReturn":0.07788219945970923,"yearsHorizon":28},"expected":{"annualSalaryDelta":4689.77075535804,"annualExpenseDelta":-21867.400540038943,"annualNetDelta":26557.171295396984,"movingCostRecoveryMonths":20,"breakEvenMonths":20,"wealthAtHorizonStay":3958004.974488361,"wealthAtHorizonMove":6052004.143726279,"netWealthGain":2093999.1692379182,"yearlyData":[{"year":0,"stay":413800.85283890367,"move":371004.6917782165},{"year":1,"stay":452321.6193408352,"move":432749.5704237067},{"year":2,"stay":493842.467862811,"move":499303.2760234806},{"year":3,"stay":538597.0513911117,"move":571040.3305975588},{"year":4,"stay":586837.2203204997,"move":648364.4247646274},{"year":5,"stay":638834.4397084165,"move":731710.6894566569},{"year":6,"stay":694881.3169080531,"move":821548.1445596529},{"year":7,"stay":755293.2481768457,"move":918382.338259933},{"year":8,"stay":820410.1935264607,"move":1022758.1919484985},{"year":9,"stay":890598.5898020014,"move":1135263.0666928142},{"year":10,"stay":966253.4127560308,"move":1256530.0685321563},{"year":11,"stay":1047800.399721455,"move":1387241.611196631},{"year":12,"stay":1135698.4453910585,"move":1528133.2562985867},{"year":13,"stay":1230442.1841856209,"move":1679997.8526065794},{"year":14,"stay":1332564.7737425398,"move":1843689.9976950993},{"year":15,"stay":1442640.8951886727,"move":2020130.847077391},{"year":16,"stay":1561289.9870810246,"move":2210313.297884115},{"year":17,"stay":1689179.73121385,"move":2415307.5762583045},{"year":18,"stay":1827029.8099080792,"move":2636267.259908932},{"year":19,"stay":1975615.955926709,"move":2874435.7697141916},{"year":20,"stay":2135774.317806511,"move":3131153.3669051263},{"year":21,"stay":2308406.1651713764,"move":3407864.6952053024},{"year":22,"stay":2494482.96050581,"move":3706126.9103689143},{"year":23,"stay":2695051.8259293037,"move":4027618.442865193},{"year":24,"stay":2911241.435735117,"move":4374148.4430199545},{"year":25,"stay":3144268.367852944,"move":4747666.961765543},{"year":26,"stay":3395443.9499774557,"move":5150275.92428997},{"year":27,"stay":3666181.638888397,"move":5584240.958337991},{"year":28,"stay":3958004.974488361,"move":6052004.143726279}]}}
{"id":"relocation-0175","inputs":{"currentSalary":62997.7131052874,"newSalary":151374.92403388023,"currentMonthlyExpenses":7019.970447290689,"newMonthlyExpenses":8401.365933474153,"movingCosts":18430.70804607123,"currentSavings":533.1888096407056,"annualReturn":0.021839201524853708,"yearsHorizon":18},"expected":{"annualSalaryDelta":88377.21092859283,"annualExpenseDelta":16576.745834201574,"annualNetDelta":71800.46509439126,"movingCostRecoveryMonths":4,"breakEvenMonths":4,"wealthAtHorizonStay":786.623836770578,"wealthAtHorizonMove":1073977.039454293,"netWealthGain":1073190.4156175223,"yearlyData":[{"year":0,"stay":533.1888096407056,"move":-17897.519236430526},{"year":1,"stay":544.8332275052458,"move":32270.146066360518},{"year":2,"stay":556.7319501581693,"move":83533.43312173063},{"year":3,"stay":568.8905314129984,"move":135916.26943392938},{"year":4,"stay":581.314646374108,"move":189443.10506479366},{"year":5,"stay":594.0100940856212,"move":244138.9240459881},{"year":6,"stay":606.9828002381544,"move":300029.25604047976},{"year":7,"stay":620.2388199346753,"move":357140.1882586901},{"year":8,"stay":633.7843405167662,"move":415498.3776348862},{"year":9,"stay":647.6256844526083,"move":475131.0632694946},{"year":10,"stay":661.76931228804,"move":536066.0791431455},{"year":11,"stay":676.2218256620623,"move":598331.8671083811},{"year":12,"stay":690.9899703882005,"move":661957.4901650934},{"year":13,"stay":706.0806396031611,"move":726972.6460258856},{"year":14,"stay":721.500876984252,"move":793407.6809776914},{"year":15,"stay":737.2578800370698,"move":861293.6040461204},{"year":16,"stay":753.3590034549857,"move":930662.1014691415},{"year":17,"stay":769.811762552002,"move":1001545.5514868603},{"year":18,"stay":786.623836770578,"move":1073977.039454293}]}}
{"id":"relocation-0176","inputs":{"currentSalary":279353.9721239358,"newSalary":294559.1528643854,"currentMonthlyExpenses":12764.944043476135,"newMonthlyExpenses":9455.859676934779,"movingCosts":36642.7370114252,"currentSavings":86665.20251426846,"annualReturn":0.05479018616490065,"yearsHorizon":10},"expected":{"annualSalaryDelta":15205.180740449578,"annualExpenseDelta":-39709.01239849627,"annualNetDelta":54914.19313894585,"movingCostRecoveryMonths":9,"breakEvenMonths":9,"wealthAtHorizonStay":1770690.7068035486,"wealthAtHorizonMove":2414569.4649424506,"netWealthGain":643878.758138902,"yearlyData":[{"year":0,"stay":86665.20251426846,"move":50022.46550284326},{"year":1,"stay":217588.24869626627,"move":233852.0424413394},{"year":2,"stay":355684.5929518516,"move":427753.6761229107},{"year":3,"stay":501347.2616178927,"move":632279.2164115737},{"year":4,"stay":654990.8150174224,"move":848010.7491281294},{"year":5,"stay":817052.5273107493,"move":1075562.2526838647},{"year":6,"stay":987993.63099083,"move":1315581.3454815217},{"year":7,"stay":1168300.629564776,"move":1568751.1290566928},{"year":8,"stay":1358486.682157423,"move":1835792.1322052754},{"year":9,"stay":1559093.063977589,"move":2117464.3616300304},{"year":10,"stay":1770690.7068035486,"move":2414569.4649424506}]}}
{"id":"relocation-0177","inputs":{"currentSalary":48029.615920968354,"newSalary":73920.90094042942,"currentMonthlyExpenses":11195.252928882837,"newMonthlyExpenses":3725.973821245134,"movingCosts":47855.47216888517,"currentSavings":259561.47839315236,"annualReturn":0.03339210718870163,"yearsHorizon":9},"expected":{"annualSalaryDelta":25891.285019461066,"annualExpenseDelta":-89631.34929165244,"annualNetDelta":115522.6343111135,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":348840.1790648286,"wealthAtHorizonMove":585397.6739094164,"netWealthGain":236557.4948445878,"yearlyData":[{"year":0,"stay":259561.47839315236,"move":211706.00622426718},{"year":1,"stay":268228.78310171433,"move":247984.53096208765},{"year":2,"stay":277185.50737814174,"move":285474.47208660137},{"year":3,"stay":286441.3155516673,"move":324216.281343643},{"year":4,"stay":296006.1946638413,"move":364251.76124807994},{"year":5,"stay":305890.4652445759,"move":405624.110188837},{"year":6,"stay":316104.7924480246,"move":448377.9690400721},{"year":7,"stay":326660.1975603113,"move":492559.46932879835},{"year":8,"stay":337568.06989152764,"move":538216.2830109233},{"year":9,"stay":348840.1790648286,"move":585397.6739094164}]}}
{"id":"relocation-0178","inputs":{"currentSalary":260969.3053853698,"newSalary":139466.25384036452,"currentMonthlyExpenses":14211.9928910397,"newMonthlyExpenses":9995.49541901797,"movingCosts":8607.987500727177,"currentSavings":249820.3566065058,"annualReturn":0.041010815096087755,"yearsHorizon":21},"expected":{"annualSalaryDelta":-121503.05154500529,"annualExpenseDelta":-50597.969664260745,"annualNetDelta":-70905.08188074455,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3504147.79882955,"wealthAtHorizonMove":1192018.1729374612,"netWealthGain":-2312129.6258920887,"yearlyData":[{"year":0,"stay":249820.3566065058,"move":241212.36910577863},{"year":1,"stay":350491.08375142736,"move":270624.99378621386},{"year":2,"stay":455290.39947287797,"move":301243.85417890904},{"year":3,"stay":564387.6205535776,"move":333118.41899362195},{"year":4,"stay":677959.0075955146,"move":366300.1856922193},{"year":5,"stay":796188.0497916349,"move":400842.76368945435},{"year":6,"stay":919265.7613762477,"move":436801.96096587623},{"year":7,"stay":1047390.9902331068,"move":474235.87423280516},{"year":8,"stay":1180770.7391597584,"move":513204.9827950471},{"year":9,"stay":1319620.5003072035,"move":553772.2462629946},{"year":10,"stay":1464164.6033352024,"move":596003.2062719803},{"year":11,"stay":1614636.5778457124,"move":639966.0923732248},{"year":12,"stay":1771279.5306800161,"move":685731.9322674578},{"year":13,"stay":1934346.5386891128,"move":733374.6665593104},{"year":14,"stay":2104101.0576119428,"move":782971.2682178782},{"year":15,"stay":2280817.3477220424,"move":834601.8669364598},{"year":16,"stay":2464780.9169303137,"move":888349.8785923894},{"year":17,"stay":2656288.982059802,"move":944302.1400161227},{"year":18,"stay":2855650.949037725,"move":1002549.0492873128},{"year":19,"stay":3063188.912780572,"move":1063184.711784542},{"year":20,"stay":3279238.1775798956,"move":1126307.092224674},{"year":21,"stay":3504147.79882955,"move":1192018.1729374612}]}}
{"id":"relocation-0179","inputs":{"currentSalary":40327.634022105485,"newSalary":295542.8065638989,"currentMonthlyExpenses":2419.8979469947517,"newMonthlyExpenses":3957.397418562323,"movingCosts":31777.981808409095,"currentSavings":192544.21954974532,"annualReturn":0.08913927416317165,"yearsHorizon":7},"expected":{"annualSalaryDelta":255215.17254179344,"annualExpenseDelta":18449.993658810854,"annualNetDelta":236765.17888298258,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":453626.01611860044,"wealthAtHorizonMove":2568455.766371712,"netWealthGain":2114829.7502531116,"yearlyData":[{"year":0,"stay":192544.21954974532,"move":160766.23774133623},{"year":1,"stay":220996.33018289245,"move":423150.8610246939},{"year":2,"stay":251984.64130628854,"move":708924.2591791071},{"year":3,"stay":285735.2279907667,"move":1020171.290620148},{"year":4,"stay":322494.31747488043,"move":1359162.656529285},{"year":5,"stay":362530.08551450714,"move":1728371.4667431447},{"year":6,"stay":406134.6128577513,"move":2130491.282314116},{"year":7,"stay":453626.01611860044,"move":2568455.766371712}]}}
{"id":"relocation-0180","inputs":{"currentSalary":158621.85131991282,"newSalary":268823.32641631365,"currentMonthlyExpenses":10175.333998631686,"newMonthlyExpenses":2571.058437693864,"movingCosts":17743.943282403052,"currentSavings":137808.0688882619,"annualReturn":0.06760543955489992,"yearsHorizon":19},"expected":{"annualSalaryDelta":110201.47509640083,"annualExpenseDelta":-91251.30673125386,"annualNetDelta":201452.7818276547,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":1809551.9225881426,"wealthAtHorizonMove":9095752.463048227,"netWealthGain":7286200.540460085,"yearlyData":[{"year":0,"stay":137808.0688882619,"move":120064.12560585886},{"year":1,"stay":183642.4872959974,"move":366151.73875620496},{"year":2,"stay":232575.561706931,"move":628876.2131625963},{"year":3,"stay":284816.7781221884,"move":909362.291143062},{"year":4,"stay":340589.78493608197,"move":1208810.753714427},{"year":5,"stay":400133.3503909272,"move":1528503.561221968},{"year":6,"stay":463702.38476101327,"move":1869809.3415035962},{"year":7,"stay":531569.0316417695,"move":2234189.249083792},{"year":8,"stay":604023.8330160164,"move":2623203.2204809207},{"year":9,"stay":681376.9730850323,"move":3038516.65240735},{"year":10,"stay":763959.6061893657,"move":3481907.5314522195},{"year":11,"stay":852125.2745043186,"move":3955274.045769551},{"year":12,"stay":946251.4215793554,"move":4460642.711357876},{"year":13,"stay":1046741.0082010092,"move":5000177.047720573},{"year":14,"stay":1154024.2374969102,"move":5576186.840048032},{"year":15,"stay":1268560.3966662297,"move":6191138.027573715},{"year":16,"stay":1390839.823221121,"move":6847663.2604368795},{"year":17,"stay":1521386.0041567767,"move":7548573.170246641},{"year":18,"stay":1660757.817036801,"move":8296868.402597478},{"year":19,"stay":1809551.9225881426,"move":9095752.463048227}]}}
{"id":"relocation-0181","inputs":{"currentSalary":72485.40863860399,"newSalary":286651.31140267476,"currentMonthlyExpenses":11675.937217660248,"newMonthlyExpenses":7519.282397814095,"movingCosts":13284.771738108248,"currentSavings":134891.29790104926,"annualReturn":0.11455376546829939,"yearsHorizon":18},"expected":{"annualSalaryDelta":214165.90276407078,"annualExpenseDelta":-49879.85783815384,"annualNetDelta":264045.7606022246,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":950172.2782816859,"wealthAtHorizonMove":11219929.701751534,"netWealthGain":10269757.423469849,"yearlyData":[{"year":0,"stay":134891.29790104926,"move":121606.52616294101},{"year":1,"stay":150343.60400452054,"move":331956.9342693308},{"year":2,"stay":167566.02995731327,"move":566403.773692101},{"year":3,"stay":186761.34965349734,"move":827707.3813728913},{"year":4,"stay":208155.56550024712,"move":1118944.3012439674},{"year":5,"stay":232000.56933148365,"move":1443543.5069296644},{"year":6,"stay":258577.10813919434,"move":1805326.7738946772},{"year":7,"stay":288198.0895404427,"move":2208553.676373955},{"year":8,"stay":321212.2658980705,"move":2657971.738870353},{"year":9,"stay":358008.340471299,"move":3158872.3326951806},{"year":10,"stay":399019.54394134326,"move":3717152.9756679493},{"year":11,"stay":444728.73519526765,"move":4339386.768481312},{"year":12,"stay":495674.08642383973,"move":5032899.785263067},{"year":13,"stay":552455.4194687498,"move":5805857.329518452},{"year":14,"stay":615741.2680222639,"move":6667360.071015421},{"year":15,"stay":686276.7488284395,"move":7627551.195512131},{"year":16,"stay":764892.3345600795,"move":8697735.82888918},{"year":17,"stay":852513.6316617748,"move":9890514.141765881},{"year":18,"stay":950172.2782816859,"move":11219929.701751534}]}}
{"id":"relocation-0182","inputs":{"currentSalary":200286.66996164247,"newSalary":133850.57556442916,"currentMonthlyExpenses":12925.104477442801,"newMonthlyExpenses":12546.301924157888,"movingCosts":22054.336441215128,"currentSavings":48690.49577973783,"annualReturn":0.09945601628161967,"yearsHorizon":10},"expected":{"annualSalaryDelta":-66436.09439721331,"annualExpenseDelta":-4545.63063941896,"annualNetDelta":-61890.46375779435,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":843930.8636775154,"wealthAtHorizonMove":68746.43870915411,"netWealthGain":-775184.4249683613,"yearlyData":[{"year":0,"stay":48690.49577973783,"move":26636.159338522702},{"year":1,"stay":98718.47475309644,"move":29285.285635374632},{"year":2,"stay":153722.03721776593,"move":32197.883480338332},{"year":3,"stay":214196.03488646867,"move":35400.15670399255},{"year":4,"stay":280684.53545192454,"move":38920.91526551672},{"year":5,"stay":353785.71741215885,"move":42791.83444785949},{"year":6,"stay":434157.2517156358,"move":47047.73983142617},{"year":7,"stay":522522.2186433782,"move":51726.9206101139},{"year":8,"stay":619675.6131606109,"move":56871.47406851143},{"year":9,"stay":726491.497264764,"move":62527.68431942901},{"year":10,"stay":843930.8636775154,"move":68746.43870915411}]}}
{"id":"relocation-0183","inputs":{"currentSalary":235885.69992687553,"newSalary":109760.55893814191,"currentMonthlyExpenses":13396.16925548762,"newMonthlyExpenses":6988.091334234923,"movingCosts":1783.4327300079167,"currentSavings":326953.2413687557,"annualReturn":0.11035348859615624,"yearsHorizon":17},"expected":{"annualSalaryDelta":-126125.14098873362,"annualExpenseDelta":-76896.93505503237,"annualNetDelta":-49228.20593370125,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5292377.6493982,"wealthAtHorizonMove":3083854.3796025272,"netWealthGain":-2208523.269795673,"yearlyData":[{"year":0,"stay":326953.2413687557,"move":325169.8086387478},{"year":1,"stay":438165.34102264314,"move":386956.894335501},{"year":2,"stay":561650.0838474404,"move":455562.40048908064},{"year":3,"stay":698761.7988313533,"move":531738.7635836129},{"year":4,"stay":851004.2698911428,"move":616321.4540941942},{"year":5,"stay":1020047.2287448795,"move":710238.1395774672},{"year":6,"stay":1207744.6678307424,"move":814518.8589412074},{"year":7,"stay":1416155.174120295,"move":930307.319480053},{"year":8,"stay":1647564.506838991,"move":1058873.4405785387},{"year":9,"stay":1904510.6667169037,"move":1201627.281655518},{"year":10,"stay":2189811.7317187297,"move":1360134.5071058434},{"year":11,"stay":2506596.764543706,"move":1536133.5578523097},{"year":12,"stay":2858340.1308759665,"move":1731554.7178382603},{"year":13,"stay":3248899.6047735475,"move":1948541.2845741683},{"year":14,"stay":3682558.679120006,"move":2189473.0759278866},{"year":15,"stay":4164073.545181976,"move":2456992.530971209},{"year":16,"stay":4698725.256524796,"move":2754033.6911459044},{"year":17,"stay":5292377.6493982,"move":3083854.3796025272}]}}
{"id":"relocation-0184","inputs":{"currentSalary":208776.99751406908,"newSalary":67450.73266793042,"currentMonthlyExpenses":11907.982889097184,"newMonthlyExpenses":6148.053075186908,"movingCosts":13371.02185934782,"currentSavings":304741.29295907915,"annualReturn":0.052068944373168044,"yearsHorizon":22},"expected":{"annualSalaryDelta":-141326.26484613866,"annualExpenseDelta":-69119.15776692331,"annualNetDelta":-72207.10707921535,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3530683.316148688,"wealthAtHorizonMove":890056.6726209762,"netWealthGain":-2640626.6435277117,"yearlyData":[{"year":0,"stay":304741.29295907915,"move":291370.2710997313},{"year":1,"stay":386490.0532352756,"move":306541.61353761813},{"year":2,"stay":472495.3851628688,"move":322502.91176096955},{"year":3,"stay":562978.9239343958,"move":339295.29793363623},{"year":4,"stay":658173.8450529048,"move":356962.04592782026},{"year":5,"stay":758325.4652237415,"move":375548.6828405682},{"year":6,"stay":863691.8745341362,"move":395103.1063168103},{"year":7,"stay":974544.6015497142,"move":415675.7079812862},{"year":8,"stay":1091169.3130418805,"move":437319.5032974411},{"year":9,"stay":1213866.5501492692,"move":460090.2681879371},{"year":10,"stay":1342952.5028703439,"move":484046.68276885076},{"year":11,"stay":1478759.8248830095,"move":509250.4825679586},{"year":12,"stay":1621638.4907910216,"move":535766.6176167986},{"year":13,"stay":1771956.6980063105,"move":563663.4198264881},{"year":14,"stay":1930101.8155913665,"move":593012.7790786233},{"year":15,"stay":2096481.382506847,"move":623890.3284850459},{"year":16,"stay":2271524.1578368815,"move":656375.6392938914},{"year":17,"stay":2455681.2256985004,"move":690552.4259441877},{"year":18,"stay":2649427.157682532,"move":726508.7617974319},{"year":19,"stay":2853261.2358215675,"move":764337.3061020816},{"year":20,"stay":3067708.7392365807,"move":804135.542775848},{"year":21,"stay":3293322.297777875,"move":846006.0316211309},{"year":22,"stay":3530683.316148688,"move":890056.6726209762}]}}
{"id":"relocation-0185","inputs":{"currentSalary":198819.8008434847,"newSalary":157284.35851167887,"currentMonthlyExpenses":4584.28865717724,"newMonthlyExpenses":14543.917493894696,"movingCosts":38088.90172513202,"currentSavings":69804.95224706829,"annualReturn":0.04881931369192898,"yearsHorizon":22},"expected":{"annualSalaryDelta":-41535.442331805825,"annualExpenseDelta":119515.54604060948,"annualNetDelta":-161050.9883724153,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5659825.249930352,"wealthAtHorizonMove":90509.46055357692,"netWealthGain":-5569315.789376775,"yearlyData":[{"year":0,"stay":69804.95224706829,"move":31716.050521936268},{"year":1,"stay":217021.11906542588,"move":33264.406341435744},{"year":2,"stay":371424.2781122122,"move":34888.35182939409},{"year":3,"stay":533365.2934155285,"move":36591.57722154766},{"year":4,"stay":703212.1579445268,"move":38377.95290840884},{"year":5,"stay":881350.8298325568,"move":40251.53823029854},{"year":6,"stay":1068186.1094241522,"move":42216.59070174616},{"year":7,"stay":1264142.559138849,"move":44277.57568621848},{"year":8,"stay":1469665.4682421242,"move":46439.17654316211},{"year":9,"stay":1685221.8647157901,"move":48706.305270417615},{"year":10,"stay":1911301.5765272058,"move":51084.11366618899},{"year":11,"stay":2148418.3447089237,"move":53578.00503593283},{"year":12,"stay":2397110.9907781216,"move":56193.64647076979},{"year":13,"stay":2657944.6411486473,"move":58936.98172531966},{"year":14,"stay":2931512.011318023,"move":61814.24472422353},{"year":15,"stay":3218434.752747573,"move":64831.973728045064},{"year":16,"stay":3519364.8654963206,"move":67997.0261907414},{"year":17,"stay":3834986.179818697,"move":71316.59434246551},{"year":18,"stay":4166015.9100928362,"move":74798.2215331104},{"year":19,"stay":4513206.284610583,"move":78449.81937373371},{"year":20,"stay":4877346.254932731,"move":82279.68571481519},{"year":21,"stay":5259263.288693805,"move":86296.52350220009},{"year":22,"stay":5659825.249930352,"move":90509.46055357692}]}}
{"id":"relocation-0186","inputs":{"currentSalary":218586.4630783908,"newSalary":180372.81612167135,"currentMonthlyExpenses":5388.7266563251615,"newMonthlyExpenses":12984.241680707783,"movingCosts":43713.40939542279,"currentSavings":417892.95664057136,"annualReturn":0.04294907288160175,"yearsHorizon":2},"expected":{"annualSalaryDelta":-38213.64695671946,"annualExpenseDelta":91146.18029259145,"annualNetDelta":-129359.82724931091,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":769014.3242167765,"wealthAtHorizonMove":457189.84010787524,"netWealthGain":-311824.4841089013,"yearlyData":[{"year":0,"stay":417892.95664057136,"move":374179.54724514857},{"year":1,"stay":589762.8148945242,"move":414812.12784376316},{"year":2,"stay":769014.3242167765,"move":457189.84010787524}]}}
{"id":"relocation-0187","inputs":{"currentSalary":105247.51197779551,"newSalary":178271.20379079133,"currentMonthlyExpenses":1512.8795141354203,"newMonthlyExpenses":1590.937142726034,"movingCosts":40608.312271069735,"currentSavings":389815.0975583121,"annualReturn":0.10043904197402298,"yearsHorizon":8},"expected":{"annualSalaryDelta":73023.69181299582,"annualExpenseDelta":936.6915430873632,"annualNetDelta":72087.00026990846,"movingCostRecoveryMonths":7,"breakEvenMonths":7,"wealthAtHorizonStay":1835850.120635225,"wealthAtHorizonMove":2574218.9131861823,"netWealthGain":738368.7925509573,"yearlyData":[{"year":0,"stay":389815.0975583121,"move":349206.7852872424},{"year":1,"stay":516060.7103122498,"move":543460.7383304003},{"year":2,"stay":654986.3114646164,"move":757225.3723168799},{"year":3,"stay":807865.4669023921,"move":992460.3213488893},{"year":4,"stay":976099.6582501357,"move":1251322.0433004817},{"year":5,"stay":1161231.1306041211,"move":1536183.5886086382},{"year":6,"stay":1364957.0306805812,"move":1849656.3546227855},{"year":7,"stay":1589144.9649860165,"move":2194614.024940341},{"year":8,"stay":1835850.120635225,"move":2574218.9131861823}]}}
{"id":"relocation-0188","inputs":{"currentSalary":247943.98866361007,"newSalary":203111.8434201926,"currentMonthlyExpenses":10633.770152460784,"newMonthlyExpenses":10423.13279537484,"movingCosts":39128.91112267971,"currentSavings":199855.27510289103,"annualReturn":0.09748030335642398,"yearsHorizon":22},"expected":{"annualSalaryDelta":-44832.14524341747,"annualExpenseDelta":-2527.6482850313187,"annualNetDelta":-42304.49695838615,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":9867035.11529523,"wealthAtHorizonMove":6639260.409084368,"netWealthGain":-3227774.706210862,"yearlyData":[{"year":0,"stay":199855.27510289103,"move":160726.36398021132},{"year":1,"stay":339675.97478138306,"move":254428.26857407184},{"year":2,"stay":493126.438680042,"move":357264.26325281657},{"year":3,"stay":661535.3003497261,"move":470124.74188880494},{"year":4,"stay":846360.7089428811,"move":593986.8942191807},{"year":5,"stay":1049202.954433672,"move":729923.166733101},{"year":6,"stay":1271818.323548403,"move":879110.5483288198},{"year":7,"stay":1516134.3063762407,"move":1042840.7611394399},{"year":8,"stay":1784266.2853249589,"move":1222531.444763451},{"year":9,"stay":2078535.8509211564,"move":1419738.4307374542},{"year":10,"stay":2401490.903040234,"move":1636169.2135282091},{"year":11,"stay":2755927.7116103694,"move":1873697.7346810752},{"year":12,"stay":3144915.1278006043,"move":2134380.6081317253},{"year":13,"stay":3571821.155322895,"move":2420474.927166169},{"year":14,"stay":4040342.111912744,"move":2734457.80720864},{"year":15,"stay":4554534.633479814,"move":3079047.8336463748},{"year":16,"stay":5118850.798032846,"move":3457228.600394858},{"year":17,"stay":5738176.673495442,"move":3872274.5430095484},{"year":18,"stay":6417874.623174614,"move":4327779.290017172},{"year":19,"stay":7163829.735179252,"move":4827686.7779433895},{"year":20,"stay":7982500.7777923765,"move":5376325.399442803},{"year":21,"stay":8880976.121988548,"move":5978445.48019903},{"year":22,"stay":9867035.11529523,"move":6639260.409084368}]}}
{"id":"relocation-0189","inputs":{"currentSalary":130599.90036534145,"newSalary":98854.65513216332,"currentMonthlyExpenses":8496.30199931562,"newMonthlyExpenses":12615.809529554099,"movingCosts":22939.074435271323,"currentSavings":58174.78464450687,"annualReturn":0.0367393091833219,"yearsHorizon":11},"expected":{"annualSalaryDelta":-31745.24523317814,"annualExpenseDelta":49434.09036286175,"annualNetDelta":-81179.33559603989,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":466357.3844926309,"wealthAtHorizonMove":52402.04689889751,"netWealthGain":-413955.3375937334,"yearlyData":[{"year":0,"stay":58174.78464450687,"move":35235.71020923555},{"year":1,"stay":88956.3624177886,"move":36530.24586090659},{"year":2,"stay":120868.83409403339,"move":37872.3418581332},{"year":3,"stay":153953.74793399574,"move":39263.74553515562},{"year":4,"stay":188254.17865282804,"move":40706.268422066976},{"year":5,"stay":223814.78350096062,"move":42201.78860332459},{"year":6,"stay":260681.8604053547,"move":43752.25316291132},{"year":7,"stay":298903.40824682463,"move":45359.68071933049},{"year":8,"stay":338529.18935190747,"move":47026.16405373474},{"year":9,"stay":379610.79428064055,"move":48753.87283461052},{"year":10,"stay":422201.70899459743,"move":50545.056442565634},{"year":11,"stay":466357.3844926309,"move":52402.04689889751}]}}
{"id":"relocation-0190","inputs":{"currentSalary":245265.22880187258,"newSalary":173435.74759550393,"currentMonthlyExpenses":4212.39448338747,"newMonthlyExpenses":10574.717399664223,"movingCosts":40324.04370373115,"currentSavings":236567.5993496552,"annualReturn":0.08587726036086678,"yearsHorizon":13},"expected":{"annualSalaryDelta":-71829.48120636865,"annualExpenseDelta":76347.87499532104,"annualNetDelta":-148177.3562016897,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5040223.69009018,"wealthAtHorizonMove":1612372.1798311207,"netWealthGain":-3427851.5102590597,"yearlyData":[{"year":0,"stay":236567.5993496552,"move":196243.55564592406},{"year":1,"stay":451599.87167317374,"move":259635.5533678046},{"year":2,"stay":685098.5264330078,"move":328471.4821828425},{"year":3,"stay":938649.4059615644,"move":403218.85197891155},{"year":4,"stay":1213974.5403861217,"move":484385.3211122476},{"year":5,"stay":1512943.8430635473,"move":572522.1442479194},{"year":6,"stay":1837587.810386909,"move":668227.916291393},{"year":7,"stay":2190111.3122166838,"move":772152.6378386817},{"year":8,"stay":2572908.5665964186,"move":885002.1297562176},{"year":9,"stay":2988579.400455947,"move":1007542.8268727472},{"year":10,"stay":3439946.906739249,"move":1140606.983340355},{"year":11,"stay":3930076.617878077,"move":1285098.325017631},{"year":12,"stay":4462297.325830971,"move":1441998.1872640173},{"year":13,"stay":5040223.69009018,"move":1612372.1798311207}]}}
{"id":"relocation-0191","inputs":{"currentSalary":210445.46839781106,"newSalary":38140.61799785122,"currentMonthlyExpenses":4486.004300415516,"newMonthlyExpenses":9485.10735342279,"movingCosts":20343.122992198914,"currentSavings":165551.40540003777,"annualReturn":0.034020401868037876,"yearsHorizon":2},"expected":{"annualSalaryDelta":-172304.85039995983,"annualExpenseDelta":59989.2366360873,"annualNetDelta":-232294.08703604713,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":495562.1482134513,"wealthAtHorizonMove":155256.43293828235,"netWealthGain":-340305.715275169,"yearlyData":[{"year":0,"stay":165551.40540003777,"move":145208.28240783885},{"year":1,"stay":327796.9475343904,"move":150148.32652992106},{"year":2,"stay":495562.1482134513,"move":155256.43293828235}]}}
{"id":"relocation-0192","inputs":{"currentSalary":133637.73825578392,"newSalary":146317.25947838277,"currentMonthlyExpenses":1693.7205730937421,"newMonthlyExpenses":4108.6728177033365,"movingCosts":32759.174960665405,"currentSavings":122201.20895653963,"annualReturn":0.10573177277576178,"yearsHorizon":19},"expected":{"annualSalaryDelta":12679.52122259885,"annualExpenseDelta":28979.426935315132,"annualNetDelta":-16299.905712716281,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":6987935.6880920185,"wealthAtHorizonMove":5880252.517992825,"netWealthGain":-1107683.1700991932,"yearlyData":[{"year":0,"stay":122201.20895653963,"move":89442.03399587423},{"year":1,"stay":248434.8507935149,"move":195912.0844768707},{"year":2,"stay":388015.3993658541,"move":313639.4021427478},{"year":3,"stay":542354.0467837601,"move":443814.2378095733},{"year":4,"stay":713011.1930009745,"move":587752.6896222457},{"year":5,"stay":901712.2218245874,"move":746910.0091156706},{"year":6,"stay":1110364.944950331,"move":922895.3141493736},{"year":7,"stay":1341078.8903866496,"move":1117487.8574667731},{"year":8,"stay":1596186.6302780407,"move":1332655.0153580657},{"year":9,"stay":1878267.3637569665,"move":1570572.178296327},{"year":10,"stay":2190172.9932525065,"move":1833644.7446458302},{"year":11,"stay":2535056.9578933497,"move":2124532.439804136},{"year":12,"stay":2916406.1155176023,"move":2446176.2066501845},{"year":13,"stay":3338075.995624011,"move":2801827.9391671396},{"year":14,"stay":3804329.779680213,"move":3195083.3598538833},{"year":15,"stay":4319881.402888085,"move":3629918.3733235146},{"year":16,"stay":4889943.213175146,"move":4110729.263632262},{"year":17,"stay":5520278.669255618,"move":4642377.1417432465},{"year":18,"stay":6217260.610550897,"move":5230237.092499377},{"year":19,"stay":6987935.6880920185,"move":5880252.517992825}]}}
{"id":"relocation-0193","inputs":{"currentSalary":224659.16097862646,"newSalary":86072.92169239372,"currentMonthlyExpenses":14227.708357851952,"newMonthlyExpenses":5276.16925444454,"movingCosts":45747.44382407516,"currentSavings":117793.15152671188,"annualReturn":0.02397551127243787,"yearsHorizon":28},"expected":{"annualSalaryDelta":-138586.23928623274,"annualExpenseDelta":-107418.46924088895,"annualNetDelta":-31167.770045343786,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2346042.8203756097,"wealthAtHorizonMove":1033466.652096104,"netWealthGain":-1312576.1682795058,"yearlyData":[{"year":0,"stay":117793.15152671188,"move":72045.70770263672},{"year":1,"stay":174543.96324335958,"move":96531.93101885129},{"year":2,"stay":232655.40468603975,"move":121605.2240582032},{"year":3,"stay":292160.0976480865,"move":147279.66211745722},{"year":4,"stay":353091.44604700775,"move":173569.6579558144},{"year":5,"stay":415483.6546763122,"move":200489.96988574642},{"year":6,"stay":479371.74840692076,"move":228055.7100578121},{"year":7,"stay":544791.5918489422,"move":256282.35294410624},{"year":8,"stay":611779.9094848488,"move":285185.7440251038},{"year":9,"stay":680374.3062853569,"move":314782.1086847755},{"year":10,"stay":750613.2888195815,"move":345088.0613189683},{"year":11,"stay":822536.28687132,"move":376120.6146621642},{"year":12,"stay":896183.6755735955,"move":407897.18933785235},{"year":13,"stay":971596.7980738879,"move":440435.623637877},{"year":14,"stay":1048817.988742776,"move":473754.18353624933},{"year":15,"stay":1127890.596939017,"move":507871.5729430465},{"year":16,"stay":1208859.0113444082,"move":542806.9442041526},{"year":17,"stay":1291768.6848820872,"move":578579.908852736},{"year":18,"stay":1376666.160232263,"move":615210.5486185},{"year":19,"stay":1463599.0959596983,"move":652719.4267008847},{"year":20,"stay":1552616.2932676128,"move":691127.5993125502},{"year":21,"stay":1643767.7233930242,"move":730456.6274996203},{"year":22,"stay":1737104.555658906,"move":770728.5892453236},{"year":23,"stay":1832679.186198912,"move":811966.0918638242},{"year":24,"stay":1930545.2673707893,"move":854192.2846912018},{"year":25,"stay":2030757.7378749922,"move":897430.8720807043},{"year":26,"stay":2133372.8535954077,"move":941706.1267095682},{"year":27,"stay":2238448.2191795004,"move":987042.9032048765},{"year":28,"stay":2346042.8203756097,"move":1033466.652096104}]}}
{"id":"relocation-0194","inputs":{"currentSalary":247106.35314462706,"newSalary":150175.11800397187,"currentMonthlyExpenses":4074.1061600856483,"newMonthlyExpenses":7952.915389090776,"movingCosts":47499.30764082819,"currentSavings":355177.9829431325,"annualReturn":0.04305011583957821,"yearsHorizon":25},"expected":{"annualSalaryDelta":-96931.23514065519,"annualExpenseDelta":46545.71074806154,"annualNetDelta":-143476.94588871673,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":9621190.61807715,"wealthAtHorizonMove":3258191.3847586513,"netWealthGain":-6362999.233318498,"yearlyData":[{"year":0,"stay":355177.9829431325,"move":307678.6753023043},{"year":1,"stay":568685.5154761013,"move":375664.41125031904},{"year":2,"stay":791384.572017237,"move":446576.9410063348},{"year":3,"stay":1023670.8487398333,"move":520542.26338282455},{"year":4,"stay":1265957.0765832819,"move":597691.801455734},{"year":5,"stay":1518673.7546017251,"move":678162.636079652},{"year":6,"stay":1782269.9148834557,"move":762097.7494558373},{"year":7,"stay":2057213.920400183,"move":849646.2791858754},{"year":8,"stay":2343994.297203803,"move":940963.7832623766},{"year":9,"stay":2643120.6024493366,"move":1036212.5164675522},{"year":10,"stay":2955124.3297863556,"move":1135561.7186707836},{"year":11,"stay":3280559.8537276136,"move":1239187.915537434},{"year":12,"stay":3620005.414672856,"move":1347275.2321832085},{"year":13,"stay":3974064.1463380223,"move":1460015.7203313727},{"year":14,"stay":4343365.147415388,"move":1577609.699554126},{"year":15,"stay":4728564.599368807,"move":1700266.113204456},{"year":16,"stay":5130346.932350162,"move":1828202.8996708996},{"year":17,"stay":5549426.041308661,"move":1961647.379614867},{"year":18,"stay":5986546.55445377,"move":2100836.6598785743},{"year":19,"stay":6442485.156325632,"move":2246018.054781262},{"year":20,"stay":6918051.967823813,"move":2397449.5255522616},{"year":21,"stay":7414091.985646449,"move":2555400.1386817107},{"year":22,"stay":7931486.583697416,"move":2720150.5440033153},{"year":23,"stay":8471155.079129249,"move":2891993.473358632},{"year":24,"stay":9034056.365804393,"move":3071234.260728908},{"year":25,"stay":9621190.61807715,"move":3258191.3847586513}]}}
{"id":"relocation-0195","inputs":{"currentSalary":31200.831346213818,"newSalary":192417.65429265797,"currentMonthlyExpenses":5493.511639069766,"newMonthlyExpenses":3915.6475490890443,"movingCosts":41711.78281540051,"currentSavings":109490.30402116477,"annualReturn":0.07465481309220194,"yearsHorizon":14},"expected":{"annualSalaryDelta":161216.82294644415,"annualExpenseDelta":-18934.369079768658,"annualNetDelta":180151.1920262128,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":300013.9820446063,"wealthAtHorizonMove":3575481.1531587313,"netWealthGain":3275467.171114125,"yearlyData":[{"year":0,"stay":109490.30402116477,"move":67778.52120576426},{"year":1,"stay":117664.28220327321,"move":218268.39774163588},{"year":2,"stay":126448.48719878668,"move":379993.0678825616},{"year":3,"stay":135888.4753764038,"move":553791.263045256},{"year":4,"stay":146033.20410701353,"move":740564.3299835835},{"year":5,"stay":156935.285664878,"move":941280.9053248492},{"year":6,"stay":168651.2600837608,"move":1156981.939082724},{"year":7,"stay":181241.88838307833,"move":1388786.0931995877},{"year":8,"stay":194772.46768479477,"move":1637895.5431160417},{"year":9,"stay":209313.1698553101,"move":1905602.21245551},{"year":10,"stay":224939.4054285946,"move":2193294.473158052},{"year":11,"stay":241732.21469793736,"move":2502464.3458114155},{"year":12,"stay":259778.68800457593,"move":2834715.2375214556},{"year":13,"stay":279172.417402895,"move":3191770.2574518262},{"year":14,"stay":300013.9820446063,"move":3575481.1531587313}]}}
{"id":"relocation-0196","inputs":{"currentSalary":246203.53900361806,"newSalary":184676.84691539034,"currentMonthlyExpenses":10999.195119831711,"newMonthlyExpenses":14904.97372718528,"movingCosts":16139.914642553777,"currentSavings":115522.33155816793,"annualReturn":0.08831460373941809,"yearsHorizon":26},"expected":{"annualSalaryDelta":-61526.69208822772,"annualExpenseDelta":46869.34328824282,"annualNetDelta":-108396.03537647054,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":11425889.654331964,"wealthAtHorizonMove":1426101.4169298885,"netWealthGain":-9999788.237402074,"yearlyData":[{"year":0,"stay":115522.33155816793,"move":99382.41691561416},{"year":1,"stay":239937.8380584187,"move":113976.49787334925},{"year":2,"stay":375341.0507142781,"move":129859.44930780769},{"year":3,"stay":522702.34444088396,"move":147145.09730441277},{"year":4,"stay":683077.7924294829,"move":165957.3204542171},{"year":5,"stay":857616.7345567266,"move":186430.93763695387},{"year":6,"stay":1047570.0141950351,"move":208712.67420829658},{"year":7,"stay":1254298.9424536037,"move":232962.21351556355},{"year":8,"stay":1479285.0540928023,"move":259353.34127761523},{"year":9,"stay":1724140.7250282892,"move":288075.19103020884},{"year":10,"stay":1990620.727515793,"move":319333.59956236585},{"year":11,"stay":2280634.80582746,"move":353352.58205756516},{"year":12,"stay":2596261.362544074,"move":390375.9375114462},{"year":13,"stay":2939762.353546753,"move":430668.9959313404},{"year":14,"stay":3313599.498453931,"move":474520.51983903674},{"year":15,"stay":3720451.9226766615,"move":522244.77370401094},{"year":16,"stay":4163235.357525044,"move":574183.7761378296},{"year":17,"stay":4645123.035964441,"move":630709.7509902117},{"year":18,"stay":5169568.43377212,"move":692227.7949126663},{"year":19,"stay":5740330.019070146,"move":759178.7805069565},{"year":20,"stay":6361498.187603449,"move":832042.5158639699},{"year":21,"stay":7037524.576796312,"move":911341.1831360118},{"year":22,"stay":7773253.968668131,"move":997643.0807852481},{"year":23,"stay":8573959.010242553,"move":1091566.6963273364},{"year":24,"stay":9445378.000275774,"move":1193785.1387577977},{"year":25,"stay":10393756.013104783,"move":1305030.9624263658},{"year":26,"stay":11425889.654331964,"move":1426101.4169298885}]}}
{"id":"relocation-0197","inputs":{"currentSalary":234736.24170525,"newSalary":199166.3371352479,"currentMonthlyExpenses":13299.350095447153,"newMonthlyExpenses":14259.255510289222,"movingCosts":25973.091484047472,"currentSavings":277985.5354456231,"annualReturn":0.020565274595282974,"yearsHorizon":9},"expected":{"annualSalaryDelta":-35569.90457000211,"annualExpenseDelta":11518.86497810483,"annualNetDelta":-47088.76954810694,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1068562.0314410166,"wealthAtHorizonMove":576979.9638936592,"netWealthGain":-491582.0675473574,"yearlyData":[{"year":0,"stay":277985.5354456231,"move":252012.44396157563},{"year":1,"stay":358846.42487546324,"move":285250.420084851},{"year":2,"stay":441370.2407004469,"move":319171.944314093},{"year":3,"stay":525591.1814585219,"move":353791.0740037999},{"year":4,"stay":611544.1489899597,"move":389122.1556018253},{"year":5,"stay":699264.762900961,"move":425179.83059466246},{"year":6,"stay":788789.3753247088,"move":461979.0415749948},{"year":7,"stay":880155.0859859872,"move":499535.0384340274},{"year":8,"stay":973399.7575756081,"move":537863.3846811656},{"year":9,"stay":1068562.0314410166,"move":576979.9638936592}]}}
{"id":"relocation-0198","inputs":{"currentSalary":79444.17080841959,"newSalary":139319.3672527559,"currentMonthlyExpenses":14972.995701245964,"newMonthlyExpenses":2725.533045362681,"movingCosts":33388.12718866393,"currentSavings":212211.38152759522,"annualReturn":0.11803266515955328,"yearsHorizon":18},"expected":{"annualSalaryDelta":59875.196444336325,"annualExpenseDelta":-146969.5518705994,"annualNetDelta":206844.7483149357,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":1581064.3097555498,"wealthAtHorizonMove":7158650.333669215,"netWealthGain":5577586.023913666,"yearlyData":[{"year":0,"stay":212211.38152759522,"move":178823.2543389313},{"year":1,"stay":237259.2564664881,"move":306543.21034946374},{"year":2,"stay":265263.5988410017,"move":449338.2931619803},{"year":3,"stay":296573.36838201975,"move":608987.8601705373},{"year":4,"stay":331578.7134674956,"move":787481.2910646829},{"year":5,"stay":370715.83272823994,"move":987042.7773207371},{"year":6,"stay":414472.4104819973,"move":1210159.037662795},{"year":7,"stay":463393.6937262918,"move":1459610.304853459},{"year":8,"stay":518089.28641493584,"move":1738504.9699380645},{"year":9,"stay":579240.7456811019,"move":2050318.3156413871},{"year":10,"stay":647610.0746628494,"move":2398935.82157039},{"year":11,"stay":724049.2177594829,"move":2788701.5808454696},{"year":12,"stay":809510.6766383245,"move":3224472.4314757236},{"year":13,"stay":905059.3792770593,"move":3711678.4770047124},{"year":14,"stay":1011885.9499407817,"move":4256390.750569334},{"year":15,"stay":1131321.5454497985,"move":4865396.865527908},{"year":16,"stay":1264854.442611663,"move":5546285.595333508},{"year":17,"stay":1414148.583512019,"move":6307541.436595166},{"year":18,"stay":1581064.3097555498,"move":7158650.333669215}]}}
{"id":"relocation-0199","inputs":{"currentSalary":69762.49787723646,"newSalary":104700.75888326392,"currentMonthlyExpenses":9329.210286028683,"newMonthlyExpenses":14147.529189940542,"movingCosts":14591.86013089493,"currentSavings":128704.48338799179,"annualReturn":0.04071685364935547,"yearsHorizon":10},"expected":{"annualSalaryDelta":34938.26100602746,"annualExpenseDelta":57819.826846942306,"annualNetDelta":-22881.565840914845,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":191831.3365669724,"wealthAtHorizonMove":170082.47469190074,"netWealthGain":-21748.861875071656,"yearlyData":[{"year":0,"stay":128704.48338799179,"move":114112.62325709686},{"year":1,"stay":133944.92500211654,"move":118758.9302378001},{"year":2,"stay":139398.7409105016,"move":123594.42021984662},{"year":3,"stay":145074.6190430589,"move":128626.79613981505},{"year":4,"stay":150981.6010748711,"move":133864.07457362537},{"year":5,"stay":157129.096829582,"move":139314.5985069461},{"year":6,"stay":163526.8992692475,"move":144987.05062557213},{"year":7,"stay":170185.2000945263,"move":150890.46714694522},{"year":8,"stay":177114.6059800614,"move":157034.25221485025},{"year":9,"stay":184326.15547091482,"move":163428.19288021827},{"year":10,"stay":191831.3365669724,"move":170082.47469190074}]}}
{"id":"relocation-0200","inputs":{"currentSalary":229525.4453108646,"newSalary":167452.06487830728,"currentMonthlyExpenses":11257.307757623494,"newMonthlyExpenses":14335.713629145175,"movingCosts":5431.9813614711165,"currentSavings":398862.84701060504,"annualReturn":0.05517030726652593,"yearsHorizon":14},"expected":{"annualSalaryDelta":-62073.380432557315,"annualExpenseDelta":36940.87045826018,"annualNetDelta":-99014.2508908175,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2764603.723184466,"wealthAtHorizonMove":834419.2032031274,"netWealthGain":-1930184.5199813386,"yearlyData":[{"year":0,"stay":398862.84701060504,"move":393430.8656491339},{"year":1,"stay":515305.9850567641,"move":415136.5673951319},{"year":2,"stay":638173.3268080082,"move":438039.7793758922},{"year":3,"stay":767819.2975566898,"move":462206.5685990214},{"year":4,"stay":904617.8763474432,"move":487706.64700923604},{"year":5,"stay":1048963.6747637065,"move":514613.5725806627},{"year":6,"stay":1201273.075231227,"move":543004.9615034625},{"year":7,"stay":1361985.432122121,"move":572962.7120768566},{"year":8,"stay":1531564.3391242132,"move":604573.2409543989},{"year":9,"stay":1710498.9665315324,"move":637927.7324229724},{"year":10,"stay":1899305.4723135347,"move":673122.401434586},{"year":11,"stay":2098528.4910334493,"move":710258.771149714},{"year":12,"stay":2308742.7049107063,"move":749443.9657927889},{"year":13,"stay":2530554.5015593627,"move":790791.0196646209},{"year":14,"stay":2764603.723184466,"move":834419.2032031274}]}}
{"id":"relocation-0201","inputs":{"currentSalary":90160.09890474379,"newSalary":150234.6294745803,"currentMonthlyExpenses":10222.779056057334,"newMonthlyExpenses":3889.654674101621,"movingCosts":44796.27972468734,"currentSavings":378131.3170911744,"annualReturn":0.022701598592102527,"yearsHorizon":22},"expected":{"annualSalaryDelta":60074.5305698365,"annualExpenseDelta":-75997.49258346856,"annualNetDelta":136072.02315330505,"movingCostRecoveryMonths":4,"breakEvenMonths":4,"wealthAtHorizonStay":619611.1337534111,"wealthAtHorizonMove":3459396.245643389,"netWealthGain":2839785.111889978,"yearlyData":[{"year":0,"stay":378131.3170911744,"move":333335.0373664871},{"year":1,"stay":386715.50246688136,"move":444461.0489668255},{"year":2,"stay":395494.5625732278,"move":558109.7986756561},{"year":3,"stay":404472.92137812445,"move":674338.5566808708},{"year":4,"stay":413655.1032806257,"move":793205.8932951787},{"year":5,"stay":423045.73539087723,"move":914771.7084710168},{"year":6,"stay":432649.5498618218,"move":1039097.2619854986},{"year":7,"stay":442471.3862738388,"move":1166245.2043106072},{"year":8,"stay":452516.1940735187,"move":1296279.608184192},{"year":9,"stay":462789.0350678017,"move":1429266.0008976785},{"year":10,"stay":473295.0859747375,"move":1565271.3973167583},{"year":11,"stay":484039.64103215066,"move":1704364.3336517038},{"year":12,"stay":495028.114665528,"move":1846614.9019943222},{"year":13,"stay":506266.04421647015,"move":1992094.785638953},{"year":14,"stay":517759.09273308417,"move":2140877.29520531},{"year":15,"stay":529513.0518237218,"move":2293037.405581368},{"year":16,"stay":541533.8445755033,"move":2448651.7937049135},{"year":17,"stay":553827.5285390944,"move":2607798.8772027954},{"year":18,"stay":566400.2987812451,"move":2770558.85390735},{"year":19,"stay":579258.491006624,"move":2937013.7422699113},{"year":20,"stay":592408.5847505234,"move":3107247.4226917727},{"year":21,"stay":605857.2066440454,"move":3281345.6797934277},{"year":22,"stay":619611.1337534111,"move":3459396.245643389}]}}
{"id":"relocation-0202","inputs":{"currentSalary":125317.36502191052,"newSalary":198430.13802543283,"currentMonthlyExpenses":3371.4116914197803,"newMonthlyExpenses":5550.193305127323,"movingCosts":47477.91547561064,"currentSavings":462739.3700648099,"annualReturn":0.06163207095116377,"yearsHorizon":18},"expected":{"annualSalaryDelta":73112.7730035223,"annualExpenseDelta":26145.37936449051,"annualNetDelta":46967.3936390318,"movingCostRecoveryMonths":13,"breakEvenMonths":13,"wealthAtHorizonStay":4021477.814266815,"wealthAtHorizonMove":5356353.125654134,"netWealthGain":1334875.3113873191,"yearlyData":[{"year":0,"stay":462739.3700648099,"move":415261.4545891993},{"year":1,"stay":576119.3804774142,"move":572682.6963856292},{"year":2,"stay":696487.2357362119,"move":739806.1353256771},{"year":3,"stay":824273.6111905591,"move":917229.7379120805},{"year":4,"stay":959935.7256035007,"move":1105588.3245615},{"year":5,"stay":1103958.9770773258,"move":1305555.8409875575},{"year":6,"stay":1256858.6798046029,"move":1517847.769573914},{"year":7,"stay":1419181.9078587792,"move":1743223.689365264},{"year":8,"stay":1591509.4526214125,"move":1982489.9938358783},{"year":9,"stay":1774457.9008496962,"move":2236502.776159848},{"year":10,"stay":1968681.840819591,"move":2506170.8923065113},{"year":11,"stay":2174876.204438125,"move":2792459.2129207924},{"year":12,"stay":2393778.753704926,"move":3096392.0756236627},{"year":13,"stay":2626172.7204195294,"move":3419056.950085026},{"year":14,"stay":2872889.6085793097,"move":3761608.328982641},{"year":15,"stay":3134812.1694950038,"move":4125271.8587688925},{"year":16,"stay":3412877.5602687644,"move":4511348.725025281},{"year":17,"stay":3708080.6969357566,"move":4921220.308095386},{"year":18,"stay":4021477.814266815,"move":5356353.125654134}]}}
{"id":"relocation-0203","inputs":{"currentSalary":54929.98340399936,"newSalary":229355.8264989406,"currentMonthlyExpenses":5464.412282221019,"newMonthlyExpenses":9745.040383189917,"movingCosts":16198.200453072786,"currentSavings":356180.7628720999,"annualReturn":0.02626588393934071,"yearsHorizon":7},"expected":{"annualSalaryDelta":174425.84309494123,"annualExpenseDelta":51367.53721162677,"annualNetDelta":123058.30588331446,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":427060.79411543097,"wealthAtHorizonMove":1259339.8512939557,"netWealthGain":832279.0571785248,"yearlyData":[{"year":0,"stay":356180.7628720999,"move":339982.5624190271},{"year":1,"stay":365536.1654511243,"move":461327.84684558655},{"year":2,"stay":375137.2959484952,"move":585860.3724294803},{"year":3,"stay":384990.60862519656,"move":713663.8548770336},{"year":4,"stay":395102.72726908216,"move":844824.208761598},{"year":5,"stay":405480.4496476489,"move":979429.6052787371},{"year":6,"stay":416130.75207776576,"move":1117570.5315184044},{"year":7,"stay":427060.79411543097,"move":1259339.8512939557}]}}
{"id":"relocation-0204","inputs":{"currentSalary":294871.514942497,"newSalary":131413.2809615694,"currentMonthlyExpenses":5204.135576728731,"newMonthlyExpenses":14389.721209648997,"movingCosts":44182.51998722553,"currentSavings":458892.0350652188,"annualReturn":0.07265876613557339,"yearsHorizon":11},"expected":{"annualSalaryDelta":-163458.23398092762,"annualExpenseDelta":110227.02759504318,"annualNetDelta":-273685.2615759708,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":4713185.60390797,"wealthAtHorizonMove":897059.9122200479,"netWealthGain":-3816125.691687922,"yearlyData":[{"year":0,"stay":458892.0350652188,"move":414709.5150779933},{"year":1,"stay":724656.4521442521,"move":444841.7967482422},{"year":2,"stay":1009730.9838509879,"move":477163.452825501},{"year":3,"stay":1315518.6792882113,"move":511833.56055279175},{"year":4,"stay":1643524.531375344,"move":549022.7555293349},{"year":5,"stay":1995362.883960375,"move":588914.0715264488},{"year":6,"stay":2372765.3771234076,"move":631703.8413234374},{"year":7,"stay":2777589.469776155,"move":677602.6629971004},{"year":8,"stay":3211827.581503004,"move":726836.4364206484},{"year":9,"stay":3677616.898636967,"move":779647.4750733498},{"year":10,"stay":4177249.892833015,"move":836295.6986328945},{"year":11,"stay":4713185.60390797,"move":897059.9122200479}]}}
{"id":"relocation-0205","inputs":{"currentSalary":134934.77972690016,"newSalary":115281.64710151032,"currentMonthlyExpenses":5699.121585581452,"newMonthlyExpenses":6819.819479715079,"movingCosts":46321.0029178299,"currentSavings":461148.42873066664,"annualReturn":0.10239802070893347,"yearsHorizon":18},"expected":{"annualSalaryDelta":-19653.132625389844,"annualExpenseDelta":13448.374729603529,"annualNetDelta":-33101.50735499337,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5774235.338281579,"wealthAtHorizonMove":3960496.1675025816,"netWealthGain":-1813739.1707789977,"yearlyData":[{"year":0,"stay":461148.42873066664,"move":414827.42581283674},{"year":1,"stay":574914.4357856442,"move":490748.7464967825},{"year":2,"stay":700329.8567870101,"move":574444.2601483725},{"year":3,"stay":838587.5686652935,"move":666710.0287401029},{"year":4,"stay":991002.5965876591,"move":768423.6294148149},{"year":5,"stay":1159024.6216955718,"move":880552.5014777962},{"year":6,"stay":1344251.7696100415,"move":1004163.1481043522},{"year":7,"stay":1548445.8108525136,"move":1140431.2802840187},{"year":8,"stay":1773548.9177587733,"move":1290652.9994845865},{"year":9,"stay":2021702.1372676655,"move":1456257.1253987856},{"year":10,"stay":2295265.7552868174,"move":1638818.7860278317},{"year":11,"stay":2596841.7463291055,"move":1840074.399362628},{"year":12,"stay":2929298.521947459,"move":2061938.1891594701},{"year":13,"stay":3295798.2133604055,"move":2306520.391898492},{"year":14,"stay":3699826.747764473,"move":2576147.3280986203},{"year":15,"stay":4145227.004401448,"move":2873383.528895456},{"year":16,"stay":4636235.3657413,"move":3201056.12833693},{"year":17,"stay":5177522.01143389,"move":3562281.753401763},{"year":18,"stay":5774235.338281579,"move":3960496.1675025816}]}}
{"id":"relocation-0206","inputs":{"currentSalary":194787.19484992325,"newSalary":284441.55705627054,"currentMonthlyExpenses":10122.046225704253,"newMonthlyExpenses":11047.839446924627,"movingCosts":39032.520225737244,"currentSavings":497043.6415169388,"annualReturn":0.11634042715188116,"yearsHorizon":15},"expected":{"annualSalaryDelta":89654.36220634729,"annualExpenseDelta":11109.51865464449,"annualNetDelta":78544.8435517028,"movingCostRecoveryMonths":6,"breakEvenMonths":6,"wealthAtHorizonStay":5244432.4982941095,"wealthAtHorizonMove":7884223.140326326,"netWealthGain":2639790.6420322163,"yearlyData":[{"year":0,"stay":497043.6415169388,"move":458011.12129120156},{"year":1,"stay":628192.5512256181,"move":663163.814475707},{"year":2,"stay":774599.3811103087,"move":892184.0596166566},{"year":3,"stay":938039.244121737,"move":1147848.6179037327},{"year":4,"stay":1120493.7706095597,"move":1433257.3001095243},{"year":5,"stay":1324175.13464477,"move":1751870.5503159931},{"year":6,"stay":1551552.8755747145,"move":2107551.4021477317},{"year":7,"stay":1805383.8400092784,"move":2504612.31621132},{"year":8,"stay":2088745.6072705335,"move":2947867.4666223824},{"year":9,"stay":2405073.8035734748,"move":3442691.110569539},{"year":10,"stay":2758203.7573544844,"move":3995082.7486183583},{"year":11,"stay":3152417.0007985006,"move":4611739.865792904},{"year":12,"stay":3592493.1813737224,"move":5300139.135385784},{"year":13,"stay":4083768.0127764335,"move":6068627.070054143},{"year":14,"stay":4632197.967913505,"move":6926521.219302885},{"year":15,"stay":5244432.4982941095,"move":7884223.140326326}]}}
{"id":"relocation-0207","inputs":{"currentSalary":269900.8719949052,"newSalary":218362.72636195645,"currentMonthlyExpenses":1108.3436696790159,"newMonthlyExpenses":14339.12865119055,"movingCosts":1637.5033766962588,"currentSavings":18908.93734525889,"annualReturn":0.04032890392001719,"yearsHorizon":3},"expected":{"annualSalaryDelta":-51538.14563294873,"annualExpenseDelta":158769.4197781384,"annualNetDelta":-210307.56541108713,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":822555.0347390011,"wealthAtHorizonMove":164002.1524349115,"netWealthGain":-658552.8823040896,"yearlyData":[{"year":0,"stay":18908.93734525889,"move":17271.433968562633},{"year":1,"stay":276272.26202144247,"move":64261.154517311574},{"year":2,"stay":544014.767491028,"move":113145.91899129946},{"year":3,"stay":822555.0347390011,"move":164002.1524349115}]}}
{"id":"relocation-0208","inputs":{"currentSalary":189097.87805518135,"newSalary":162160.31224932522,"currentMonthlyExpenses":11638.91217391938,"newMonthlyExpenses":11509.38464468345,"movingCosts":47673.95269591361,"currentSavings":285632.82440882176,"annualReturn":0.06390735260676592,"yearsHorizon":16},"expected":{"annualSalaryDelta":-26937.56580585614,"annualExpenseDelta":-1554.330350831151,"annualNetDelta":-25383.235455024987,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2080182.9612602307,"wealthAtHorizonMove":1278737.9162650385,"netWealthGain":-801445.0449951922,"yearlyData":[{"year":0,"stay":285632.82440882176,"move":237958.87171290815},{"year":1,"stay":353317.7940025316,"move":277213.8897464969},{"year":2,"stay":425328.3308142449,"move":318977.59205914324},{"year":3,"stay":501940.87039338687,"move":363410.30202164786},{"year":4,"stay":583449.5145535128,"move":410682.58884700044},{"year":5,"stay":670167.1603764794,"move":460975.922375029},{"year":6,"stay":762426.7013682829,"move":514483.36970260297},{"year":7,"stay":860582.305377588,"move":571410.3363336282},{"year":8,"stay":965010.7741826458,"move":631975.3546939759},{"year":9,"stay":1076112.9899658132,"move":696410.9230383136},{"year":10,"stay":1194315.4542284284,"move":764964.3979692503},{"year":11,"stay":1320071.9250536633,"move":837898.9439950174},{"year":12,"stay":1453865.159002509,"move":915494.5437708676},{"year":13,"stay":1596208.7643297228,"move":998049.0729023266},{"year":14,"stay":1747649.1726339015,"move":1085879.4434362752},{"year":15,"stay":1908767.7365104877,"move":1179322.8204295198},{"year":16,"stay":2080182.9612602307,"move":1278737.9162650385}]}}
{"id":"relocation-0209","inputs":{"currentSalary":272680.56786619127,"newSalary":223996.24356999993,"currentMonthlyExpenses":8442.559302784503,"newMonthlyExpenses":1502.7184812352061,"movingCosts":47044.262441340834,"currentSavings":411212.66852132976,"annualReturn":0.1013196485163644,"yearsHorizon":15},"expected":{"annualSalaryDelta":-48684.324296191335,"annualExpenseDelta":-83278.08985859156,"annualNetDelta":34593.76556240022,"movingCostRecoveryMonths":17,"breakEvenMonths":17,"wealthAtHorizonStay":7251052.932522914,"wealthAtHorizonMove":8161667.483680119,"netWealthGain":910614.5511572044,"yearlyData":[{"year":0,"stay":411212.66852132976,"move":364168.4060799889},{"year":1,"stay":624246.4477941643,"move":607029.4427799555},{"year":2,"stay":858864.7347050352,"move":874497.0743566825},{"year":3,"stay":1117254.463981227,"move":1169064.432354268},{"year":4,"stay":1401824.1498079211,"move":1493477.2515285627},{"year":5,"stay":1715226.3361809882,"move":1850759.4635158},{"year":6,"stay":2060382.3219216345,"move":2244241.383642733},{"year":7,"stay":2440509.3908208422,"move":2677590.7536144713},{"year":8,"stay":2859150.800732474,"move":3154846.929436534},{"year":9,"stay":3320208.811150747,"move":3680458.5332451523},{"year":10,"stay":3827981.057130254,"move":4259324.920007782},{"year":11,"stay":4387200.60859877,"move":4896841.845615139},{"year":12,"stay":5003080.088465554,"move":5598951.762048268},{"year":13,"stay":5681360.260760882,"move":6372199.208434255},{"year":14,"stay":6428363.541708792,"move":7223791.814304246},{"year":15,"stay":7251052.932522914,"move":8161667.483680119}]}}
{"id":"relocation-0210","inputs":{"currentSalary":85432.41206556559,"newSalary":299088.5442844592,"currentMonthlyExpenses":12486.28776660189,"newMonthlyExpenses":14175.980780273676,"movingCosts":4584.768752101809,"currentSavings":81289.86565861851,"annualReturn":0.03846984322182834,"yearsHorizon":22},"expected":{"annualSalaryDelta":213656.13221889362,"annualExpenseDelta":20276.316164061427,"annualNetDelta":193379.8160548322,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":186509.9349066721,"wealthAtHorizonMove":4515626.437289087,"netWealthGain":4329116.502382415,"yearlyData":[{"year":0,"stay":81289.86565861851,"move":76705.0969065167},{"year":1,"stay":84417.07404602905,"move":208632.70488000065},{"year":2,"stay":87664.58564982527,"move":345635.54724885535},{"year":3,"stay":91037.0285158806,"move":487908.8674845848},{"year":4,"stay":94539.20873026765,"move":635655.4200444317},{"year":5,"stay":98176.11726843676,"move":789085.7593178216},{"year":6,"stay":101952.93710788137,"move":948418.5396885307},{"year":7,"stay":105875.05061442651,"move":1113880.827140199},{"year":8,"stay":109948.04721266664,"move":1285708.4228492582},{"year":9,"stay":114177.73135148412,"move":1464146.1992264285},{"year":10,"stay":118570.13077599976,"move":1649448.4488856804},{"year":11,"stay":123131.50511774416,"move":1841879.2470379758},{"year":12,"stay":127868.35481529155,"move":2041712.8278262413},{"year":13,"stay":132787.43037806894,"move":2249233.975137888},{"year":14,"stay":137895.7420065427,"move":2464738.4284518277},{"year":15,"stay":143200.5695824921,"move":2688533.3042983604},{"year":16,"stay":148709.4730436071,"move":2920937.533932558},{"year":17,"stay":154430.3031571954,"move":3162282.317844873},{"year":18,"stay":160371.21270835213,"move":3412911.5977567006},{"year":19,"stay":166540.66811853694,"move":3673182.546773536},{"year":20,"stay":172947.46151111563,"move":3943466.078394246},{"year":21,"stay":179600.72324106147,"move":4224147.375101846},{"year":22,"stay":186509.9349066721,"move":4515626.437289087}]}}
{"id":"relocation-0211","inputs":{"currentSalary":88276.34126879275,"newSalary":177389.32100124657,"currentMonthlyExpenses":11195.759426336735,"newMonthlyExpenses":2906.506142113358,"movingCosts":4083.833354525268,"currentSavings":37554.53496705741,"annualReturn":0.07470017455518245,"yearsHorizon":26},"expected":{"annualSalaryDelta":89112.97973245382,"annualExpenseDelta":-99471.03941068053,"annualNetDelta":188584.01914313436,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":244417.72270094274,"wealthAtHorizonMove":10726523.128225645,"netWealthGain":10482105.405524703,"yearlyData":[{"year":0,"stay":37554.53496705741,"move":33470.70161253214},{"year":1,"stay":40359.8652844353,"move":178482.21616135899},{"year":2,"stay":43374.75426620627,"move":334326.1161594946},{"year":3,"stay":46614.85598118002,"move":501811.58269085136},{"year":4,"stay":50096.99385983886,"move":681808.2428075566},{"year":5,"stay":53839.24804585873,"move":875250.6848543297},{"year":6,"stay":57861.04927280415,"move":1083143.3110883774},{"year":7,"stay":62183.27975342864,"move":1306565.5527908439},{"year":8,"stay":66828.3816054235,"move":1546677.4749479948},{"year":9,"stay":71820.473376589,"move":1804725.7996030652},{"year":10,"stay":77185.47527445604,"move":2082050.3791535418},{"year":11,"stay":82951.24375058262,"move":2380091.1532048816},{"year":12,"stay":89147.71613832064,"move":2700395.625102418},{"year":13,"stay":95807.06609504906,"move":3044626.896961506},{"year":14,"stay":102963.87065596913,"move":3414572.3049158202},{"year":15,"stay":110655.28976684726,"move":3812152.6994202104},{"year":16,"stay":118921.25922788505,"move":4239432.418793797},{"year":17,"stay":127804.69805053018,"move":4698630.007788479},{"year":18,"stay":137351.73130387717,"move":5192129.736836384},{"year":19,"stay":147611.92960773333,"move":5722493.981787102},{"year":20,"stay":158638.5665158583,"move":6292476.528413466},{"year":21,"stay":170488.89512577685,"move":6905036.870766227},{"year":22,"stay":183224.44535139258,"move":7563355.577618321},{"year":23,"stay":196911.3434019181,"move":8270850.80678521},{"year":24,"stay":211620.65512593687,"move":9031196.053067824},{"year":25,"stay":227428.75500332643,"move":9848339.221969953},{"year":26,"stay":244417.72270094274,"move":10726523.128225645}]}}
{"id":"relocation-0212","inputs":{"currentSalary":98323.03975475952,"newSalary":218706.57552033663,"currentMonthlyExpenses":6042.822191491723,"newMonthlyExpenses":5648.931288160384,"movingCosts":5739.045818336308,"currentSavings":377492.51804780215,"annualReturn":0.04790186668280512,"yearsHorizon":21},"expected":{"annualSalaryDelta":120383.53576557711,"annualExpenseDelta":-4726.690839976072,"annualNetDelta":125110.22660555318,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":1908937.565921414,"wealthAtHorizonMove":6258876.749701168,"netWealthGain":4349939.183779755,"yearlyData":[{"year":0,"stay":377492.51804780215,"move":371753.47222946584},{"year":1,"stay":421384.2877779432,"move":540480.5575574837},{"year":2,"stay":467378.5552101698,"move":717289.9852326624},{"year":3,"stay":515576.03390910826,"move":902568.9145406006},{"year":4,"stay":566082.2618071305,"move":1096723.0504193804},{"year":5,"stay":619007.8323005753,"move":1300177.5318309409},{"year":6,"stay":674468.6364159085,"move":1513377.8626870972},{"year":7,"stay":732586.1165760955,"move":1736790.887368655},{"year":8,"stay":793487.5325228563,"move":1970905.8129737112},{"year":9,"stay":857306.239977093,"move":2216235.2805335554},{"year":10,"stay":924181.9826476714,"move":2473316.487541815},{"year":11,"stay":994261.1982279695,"move":2742712.3642548383},{"year":12,"stay":1067697.3390502306,"move":3025012.8063390665},{"year":13,"stay":1144651.2080998593,"move":3320835.9665645105},{"year":14,"stay":1225291.3111254293,"move":3630829.6083727595},{"year":15,"stay":1309794.2256154178,"move":3955672.524283425},{"year":16,"stay":1398344.9874496143,"move":4296076.022244897},{"year":17,"stay":1491137.4960718532,"move":4652785.48318408},{"year":18,"stay":1588374.9390712776,"move":5026581.993165666},{"year":19,"stay":1690270.2371018373,"move":5418284.053734888},{"year":20,"stay":1797046.5101142616,"move":5828749.374188878},{"year":21,"stay":1908937.565921414,"move":6258876.749701168}]}}
{"id":"relocation-0213","inputs":{"currentSalary":285000.279257074,"newSalary":133093.75087497756,"currentMonthlyExpenses":9822.002809029073,"newMonthlyExpenses":14950.059892144054,"movingCosts":22268.072480801493,"currentSavings":188199.6861193329,"annualReturn":0.10242614991031587,"yearsHorizon":21},"expected":{"annualSalaryDelta":-151906.52838209644,"annualExpenseDelta":61536.68499737978,"annualNetDelta":-213443.21337947622,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":12474248.524544066,"wealthAtHorizonMove":1286082.3224159894,"netWealthGain":-11188166.202128077,"yearlyData":[{"year":0,"stay":188199.6861193329,"move":165931.61363853142},{"year":1,"stay":374612.50093159126,"move":182927.34997193224},{"year":2,"stay":580118.8626590138,"move":201663.89414285417},{"year":3,"stay":806674.449800253,"move":222319.5503958282},{"year":4,"stay":1056435.2534730404,"move":245090.88599266534},{"year":5,"stay":1331778.0946645378,"move":270194.6018230022},{"year":6,"stay":1635323.2429846476,"move":297869.5946142831},{"year":7,"stay":1969959.3521711421,"move":328379.2303659707},{"year":8,"stay":2338870.949642577,"move":362013.8506428698},{"year":9,"stay":2745568.741700276,"move":399093.535578427},{"year":10,"stay":3193923.0227754707,"move":439971.14988182095},{"year":11,"stay":3688200.5066570053,"move":485035.70083583036},{"year":12,"stay":4233104.930199884,"move":534716.0402414962},{"year":13,"stay":4833821.815915359,"move":589484.9455387221},{"year":14,"stay":5496067.819420786,"move":649863.6189403456},{"year":15,"stay":6226145.131358767,"move":716426.6473951899},{"year":16,"stay":7031001.451495429,"move":789807.4705810345},{"year":17,"stay":7918296.105734672,"move":870704.408963055},{"year":18,"stay":8896472.935243648,"move":959887.3092830778},{"year":19,"stay":9974840.651330706,"move":1058204.870720716},{"year":20,"stay":11163661.420764143,"move":1166592.7214449823},{"year":21,"stay":12474248.524544066,"move":1286082.3224159894}]}}
{"id":"relocation-0214","inputs":{"currentSalary":41973.102050833404,"newSalary":136345.98485659808,"currentMonthlyExpenses":3499.8963121324778,"newMonthlyExpenses":7404.722371138632,"movingCosts":1952.5628304108977,"currentSavings":133237.8595834598,"annualReturn":0.07895775521639734,"yearsHorizon":15},"expected":{"annualSalaryDelta":94372.88280576468,"annualExpenseDelta":46857.912708073854,"annualNetDelta":47514.97009769082,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":416576.01526339684,"wealthAtHorizonMove":1689494.761560089,"netWealthGain":1272918.7462966922,"yearlyData":[{"year":0,"stay":133237.8595834598,"move":131285.2967530489},{"year":1,"stay":143758.02188600734,"move":189140.6054805227},{"year":2,"stay":155108.8325884762,"move":251564.0395124695},{"year":3,"stay":167355.87782389825,"move":318916.2877684777},{"year":4,"stay":180569.9222591429,"move":391586.5183555578},{"year":5,"stay":194827.3179803242,"move":469994.6272208517},{"year":6,"stay":210210.44566288186,"move":554593.6643529122},{"year":7,"stay":226808.19057546149,"move":645872.4515503888},{"year":8,"stay":244716.4561679928,"move":744358.4068838534},{"year":9,"stay":264038.71821152937,"move":850620.5921707907},{"year":10,"stay":284886.6226917266,"move":965273.0010723734},{"year":11,"stay":307380.6309106461,"move":1088978.1068109777},{"year":12,"stay":331650.7155243507,"move":1222450.6900075092},{"year":13,"stay":357837.1115380654,"move":1366461.9687561726},{"year":14,"stay":386091.1265982307,"move":1521844.0548006734},{"year":15,"stay":416576.01526339684,"move":1689494.761560089}]}}
{"id":"relocation-0215","inputs":{"currentSalary":134990.9838452004,"newSalary":57335.98882332444,"currentMonthlyExpenses":4827.588562853634,"newMonthlyExpenses":13811.578893102705,"movingCosts":13688.861951231956,"currentSavings":488701.1289829388,"annualReturn":0.04042319856118411,"yearsHorizon":21},"expected":{"annualSalaryDelta":-77654.99502187595,"annualExpenseDelta":107807.88396298885,"annualNetDelta":-185462.8789848648,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3598217.768237088,"wealthAtHorizonMove":1091730.381726738,"netWealthGain":-2506487.38651035,"yearlyData":[{"year":0,"stay":488701.1289829388,"move":475012.26703170687},{"year":1,"stay":585515.9128478477,"move":494213.7822209277},{"year":2,"stay":686244.259944586,"move":514191.48407131806},{"year":3,"stay":791044.3690167555,"move":534976.7485304029},{"year":4,"stay":900080.8337071831,"move":556602.219861864},{"year":5,"stay":1013524.9010602015,"move":579101.861914936},{"year":6,"stay":1131554.7404734192,"move":602511.0114662749},{"year":7,"stay":1254355.723521382,"move":626866.4337180759},{"year":8,"stay":1382120.7150906012,"move":652206.380039603},{"year":9,"stay":1515050.3762831911,"move":678570.6480428149},{"year":10,"stay":1653353.47956484,"move":706000.6440864409},{"year":11,"stay":1797247.236652071,"move":734539.4483066709},{"year":12,"stay":1946957.6396537537,"move":764231.882276594},{"year":13,"stay":2102719.8160026483,"move":795124.5794006482},{"year":14,"stay":2264778.3977344166,"move":827266.0581546386},{"year":15,"stay":2433387.905694072,"move":860706.7982863516},{"year":16,"stay":2608813.1492732842,"move":895499.3200964418},{"year":17,"stay":2791329.6423063427,"move":931698.2669241056},{"year":18,"stay":2981224.0357779674,"move":969360.4909670898},{"year":19,"stay":3178794.5680225515,"move":1008545.1425708192},{"year":20,"stay":3384351.533121897,"move":1049313.7631268771},{"year":21,"stay":3598217.768237088,"move":1091730.381726738}]}}
{"id":"relocation-0216","inputs":{"currentSalary":283576.9963916391,"newSalary":82922.86969022825,"currentMonthlyExpenses":12318.551491945982,"newMonthlyExpenses":7034.578210674226,"movingCosts":11353.627091739327,"currentSavings":310387.4532971531,"annualReturn":0.10191801705397666,"yearsHorizon":15},"expected":{"annualSalaryDelta":-200654.12670141086,"annualExpenseDelta":-63407.67937526107,"annualNetDelta":-137246.4473261498,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5710292.2550006015,"wealthAtHorizonMove":1282211.2394196196,"netWealthGain":-4428081.015580982,"yearlyData":[{"year":0,"stay":310387.4532971531,"move":299033.8262054138},{"year":1,"stay":477775.90554392006,"move":329510.760804333},{"year":2,"stay":662224.2569214117,"move":363093.8441434578},{"year":3,"stay":865471.2185201725,"move":400099.64874306467},{"year":4,"stay":1089432.7074173247,"move":440877.0115669504},{"year":5,"stay":1336219.9071593308,"move":485810.3223505371},{"year":6,"stay":1608159.168933346,"move":535323.147068857},{"year":7,"stay":1907813.9410264909,"move":589882.2207012092},{"year":8,"stay":2238008.9332921305,"move":650001.8469304726},{"year":9,"stay":2601856.7444106373,"move":716248.7462510489},{"year":10,"stay":3002787.202947772,"move":789247.3981863527},{"year":11,"stay":3444579.6987955533,"move":869685.9279745161},{"year":12,"stay":3931398.8097694675,"move":958322.5932134263},{"year":13,"stay":4467833.559197823,"move":1055992.9316117633},{"year":14,"stay":5058940.6745667625,"move":1163617.6372246498},{"year":15,"stay":5710292.2550006015,"move":1282211.2394196196}]}}
{"id":"relocation-0217","inputs":{"currentSalary":120986.62759875879,"newSalary":82679.89380285144,"currentMonthlyExpenses":3032.346480060369,"newMonthlyExpenses":10884.779823943973,"movingCosts":3256.452677305788,"currentSavings":205475.00054817647,"annualReturn":0.07820182000752537,"yearsHorizon":12},"expected":{"annualSalaryDelta":-38306.73379590735,"annualExpenseDelta":94229.20012660325,"annualNetDelta":-132535.9339225106,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2095596.3867754047,"wealthAtHorizonMove":499139.24113327876,"netWealthGain":-1596457.145642126,"yearlyData":[{"year":0,"stay":205475.00054817647,"move":202218.54787087068},{"year":1,"stay":306141.98939512554,"move":218032.40635365166},{"year":2,"stay":414681.31998458324,"move":235082.93735112756},{"year":3,"stay":531708.623768535,"move":253466.8509047008},{"year":4,"stay":657887.6756989653,"move":273288.4199570245},{"year":5,"stay":793934.1591371794,"move":294660.07178464474},{"year":6,"stay":940619.7251858854,"move":317703.025681752},{"year":7,"stay":1098776.3694684345,"move":342547.9805119626},{"year":8,"stay":1269301.1511801616,"move":369335.8560279004},{"year":9,"stay":1453161.2811781317,"move":398218.5921633196},{"year":10,"stay":1651399.6079687632,"move":429360.01083132566},{"year":11,"stay":1865140.5327096689,"move":462936.74511678616},{"year":12,"stay":2095596.3867754047,"move":499139.24113327876}]}}
{"id":"relocation-0218","inputs":{"currentSalary":51264.819405041635,"newSalary":208881.73467479646,"currentMonthlyExpenses":8900.855038315058,"newMonthlyExpenses":13385.00389829278,"movingCosts":35186.281229835,"currentSavings":253560.94422750175,"annualReturn":0.05737052753567695,"yearsHorizon":13},"expected":{"annualSalaryDelta":157616.91526975483,"annualExpenseDelta":53809.786319732666,"annualNetDelta":103807.12895002216,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":523643.80900302983,"wealthAtHorizonMove":1347020.457523675,"netWealthGain":823376.6485206451,"yearlyData":[{"year":0,"stay":253560.94422750175,"move":218374.66299766675},{"year":1,"stay":268107.8693602779,"move":279164.6205095517},{"year":2,"stay":283489.35926194343,"move":343442.1299527649},{"year":3,"stay":299753.29335355223,"move":411407.2740214147},{"year":4,"stay":316950.2979238021,"move":483271.6142593212},{"year":5,"stay":335133.90371828066,"move":559258.8496076798},{"year":6,"stay":354360.7125696892,"move":639605.5127339513},{"year":7,"stay":374690.5735877307,"move":724561.7063095084},{"year":8,"stay":396186.76945710427,"move":814391.8815279183},{"year":9,"stay":418916.213423514,"move":909375.6612872307},{"year":10,"stay":442949.6575808693,"move":1009808.7105986674},{"year":11,"stay":468361.91310803127,"move":1116003.6569311179},{"year":12,"stay":495232.083140658,"move":1228291.063356284},{"year":13,"stay":523643.80900302983,"move":1347020.457523675}]}}
{"id":"relocation-0219","inputs":{"currentSalary":34140.941190999,"newSalary":222423.84482407942,"currentMonthlyExpenses":3464.9037676863372,"newMonthlyExpenses":3607.4233991093934,"movingCosts":43746.83728674427,"currentSavings":235212.98775449395,"annualReturn":0.07234663034789264,"yearsHorizon":18},"expected":{"annualSalaryDelta":188282.90363308042,"annualExpenseDelta":1710.2355770766735,"annualNetDelta":186572.66805600375,"movingCostRecoveryMonths":3,"breakEvenMonths":3,"wealthAtHorizonStay":826979.5006594938,"wealthAtHorizonMove":6902634.717655799,"netWealthGain":6075655.216996306,"yearlyData":[{"year":0,"stay":235212.98775449395,"move":191466.15046774969},{"year":1,"stay":252229.85483259172,"move":384452.84531454067},{"year":2,"stay":270477.83490286785,"move":591401.4772354739},{"year":3,"stay":290045.99484188395,"move":813322.1453309931},{"year":4,"stay":311029.8452145965,"move":1051298.025967776},{"year":5,"stay":333531.8064534991,"move":1306490.6596727027},{"year":6,"stay":357661.7087642553,"move":1580145.6205157847},{"year":7,"stay":383537.3281978185,"move":1873598.5956538483},{"year":8,"stay":411284.9615055644,"move":2188281.904708714},{"year":9,"stay":441040.0425832547,"move":2525731.4908004245},{"year":10,"stay":472947.8035126442,"move":2887594.417358161},{"year":11,"stay":507163.9834272212,"move":3275636.9073001766},{"year":12,"stay":543855.588661995,"move":3691752.963821303},{"year":13,"stay":583201.7078975599,"move":4137973.6148653864},{"year":14,"stay":625394.3862770842,"move":4616476.826404152},{"year":15,"stay":670639.5627627196,"move":5129598.132908393},{"year":16,"stay":719158.0753065863,"move":5679842.036897923},{"year":17,"stay":771186.7387424938,"move":6269894.233210565},{"year":18,"stay":826979.5006594938,"move":6902634.717655799}]}}
{"id":"relocation-0220","inputs":{"currentSalary":241050.11229403317,"newSalary":198096.01648477837,"currentMonthlyExpenses":8670.521464198828,"newMonthlyExpenses":3823.6023634672165,"movingCosts":28058.708051685244,"currentSavings":423687.7436051145,"annualReturn":0.1174458936136216,"yearsHorizon":20},"expected":{"annualSalaryDelta":-42954.095809254795,"annualExpenseDelta":-58163.029208779335,"annualNetDelta":15208.93339952454,"movingCostRecoveryMonths":23,"breakEvenMonths":23,"wealthAtHorizonStay":13488477.460887905,"wealthAtHorizonMove":14293812.067837397,"netWealthGain":805334.6069494914,"yearlyData":[{"year":0,"stay":423687.7436051145,"move":395629.0355534293},{"year":1,"stay":610451.9839896034,"move":594306.8292966688},{"year":2,"stay":819150.9174811178,"move":816318.5140672659},{"year":3,"stay":1052360.683712753,"move":1064404.5595484115},{"year":4,"stay":1312959.9793388862,"move":1341627.2923341598},{"year":5,"stay":1604165.592114911,"move":1651408.6967019406},{"year":6,"stay":1929572.1083087183,"move":1997572.6549305778},{"year":7,"stay":2293196.2835846026,"move":2384392.148570206},{"year":8,"stay":2699526.6250652797,"move":2816642.003307509},{"year":9,"stay":3153578.7966034827,"move":3299657.8284987924},{"year":10,"stay":3660957.5311751952,"move":3839401.878909187},{"year":11,"stay":4227925.814629231,"move":4442536.651642666},{"year":12,"stay":4861482.194784107,"move":5116507.126729277},{"year":13,"stay":5569447.170160884,"move":5869632.666531632},{"year":14,"stay":6360559.724717932,"move":6711209.708359315},{"year":15,"stay":7244585.200193888,"move":7651626.517909159},{"year":16,"stay":8232435.837614323,"move":8702491.420025855},{"year":17,"stay":9336305.475903388,"move":9876776.089638839},{"year":18,"stay":10569820.070294257,"move":11188975.671631295},{"year":19,"stay":11948205.888508806,"move":12655287.706130276},{"year":20,"stay":13488477.460887905,"move":14293812.067837397}]}}
{"id":"relocation-0221","inputs":{"currentSalary":58822.64874642715,"newSalary":108086.24940924346,"currentMonthlyExpenses":14870.829338207841,"newMonthlyExpenses":13619.922310113907,"movingCosts":32245.327497366816,"currentSavings":442715.3633441776,"annualReturn":0.039721129862591624,"yearsHorizon":1},"expected":{"annualSalaryDelta":49263.600662816316,"annualExpenseDelta":-15010.884337127209,"annualNetDelta":64274.484999943525,"movingCostRecoveryMonths":7,"breakEvenMonths":7,"wealthAtHorizonStay":460300.51778373617,"wealthAtHorizonMove":426774.3694453846,"netWealthGain":-33526.14833835157,"yearlyData":[{"year":0,"stay":442715.3633441776,"move":410470.0358468108},{"year":1,"stay":460300.51778373617,"move":426774.3694453846}]}}
{"id":"relocation-0222","inputs":{"currentSalary":205517.6828149706,"newSalary":31937.367597129196,"currentMonthlyExpenses":9491.497021634132,"newMonthlyExpenses":1978.1234911642969,"movingCosts":36117.68177943304,"currentSavings":295386.0053094104,"annualReturn":0.0786957094958052,"yearsHorizon":14},"expected":{"annualSalaryDelta":-173580.31521784142,"annualExpenseDelta":-90160.48236563802,"annualNetDelta":-83419.8328522034,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3051021.3158160797,"wealthAtHorizonMove":945462.856815445,"netWealthGain":-2105558.459000635,"yearlyData":[{"year":0,"stay":295386.0053094104,"move":259268.32352997735},{"year":1,"stay":410251.3351277271,"move":287871.51390311454},{"year":2,"stay":534156.073572566,"move":318725.65263650933},{"year":3,"stay":667811.5833192137,"move":352007.8797084106},{"year":4,"stay":811985.2082333972,"move":387909.27525333565},{"year":5,"stay":967504.6788507845,"move":426635.9565925581},{"year":6,"stay":1135262.8645488191,"move":468410.26159618865},{"year":7,"stay":1316222.8996940898,"move":513472.025170774},{"year":8,"stay":1511423.7131955032,"move":562079.9562009936},{"year":9,"stay":1721985.9932095688,"move":614513.1228507595},{"year":10,"stay":1949118.6212423956,"move":671072.5547511405},{"year":11,"stay":2194125.6125879125,"move":732082.9712736018},{"year":12,"stay":2458413.6029487974,"move":797894.6458109326},{"year":13,"stay":2743499.924222353,"move":868885.4167690858},{"year":14,"stay":3051021.3158160797,"move":945462.856815445}]}}
{"id":"relocation-0223","inputs":{"currentSalary":52303.66605101153,"newSalary":248493.74566460028,"currentMonthlyExpenses":11829.478349070996,"newMonthlyExpenses":2531.5254549495876,"movingCosts":11197.033931966871,"currentSavings":371332.7622972429,"annualReturn":0.09062252389732749,"yearsHorizon":1},"expected":{"annualSalaryDelta":196190.07961358875,"annualExpenseDelta":-111575.4347294569,"annualNetDelta":307765.51434304565,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":404983.8744223854,"wealthAtHorizonMove":610887.5772205449,"netWealthGain":205903.7027981595,"yearlyData":[{"year":0,"stay":371332.7622972429,"move":360135.728365276},{"year":1,"stay":404983.8744223854,"move":610887.5772205449}]}}
{"id":"relocation-0224","inputs":{"currentSalary":130917.5158222206,"newSalary":67890.61549119651,"currentMonthlyExpenses":8482.933481689543,"newMonthlyExpenses":4384.97672136873,"movingCosts":34647.98441855237,"currentSavings":413184.49447862804,"annualReturn":0.04719355514273047,"yearsHorizon":22},"expected":{"annualSalaryDelta":-63026.90033102408,"annualExpenseDelta":-49175.48112384975,"annualNetDelta":-13851.419207174331,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":2224386.3945263056,"wealthAtHorizonMove":1612852.4733846744,"netWealthGain":-611533.9211416312,"yearlyData":[{"year":0,"stay":413184.49447862804,"move":378536.51006007567},{"year":1,"stay":461806.4537448725,"move":411671.8885559044},{"year":2,"stay":512723.056126896,"move":446371.0433639512},{"year":3,"stay":566042.593991116,"move":482707.77464783774},{"year":4,"stay":621878.4704057161,"move":520759.3654632769},{"year":5,"stay":680349.4403328312,"move":560606.7461281331},{"year":6,"stay":741579.8632034506,"move":602334.6663496897},{"year":7,"stay":805699.9674122272,"move":646031.8754752137},{"year":8,"stay":872846.1272947384,"move":691791.3112491866},{"year":9,"stay":943161.1531762875,"move":739710.2974786587},{"year":10,"stay":1016794.59510914,"move":789890.7510271352},{"year":11,"stay":1093903.0609441996,"move":842439.3985772388},{"year":12,"stay":1174650.5494136175,"move":897468.0036231742},{"year":13,"stay":1259208.7989327537,"move":955093.6041757724},{"year":14,"stay":1347757.6528633442,"move":1015438.7616856827},{"year":15,"stay":1440485.4420147336,"move":1078631.8217141337},{"year":16,"stay":1537589.3851967026,"move":1144807.1869056753},{"year":17,"stay":1639276.0086758062,"move":1214105.6028434744},{"year":18,"stay":1745761.5854273492,"move":1286674.4573951378},{"year":19,"stay":1857272.5951172216,"move":1362668.0941857297},{"year":20,"stay":1974046.2057919144,"move":1442248.1408646952},{"year":21,"stay":2096330.778301199,"move":1525583.8528648654},{"year":22,"stay":2224386.3945263056,"move":1612852.4733846744}]}}
{"id":"relocation-0225","inputs":{"currentSalary":291162.7980717458,"newSalary":229502.28447793052,"currentMonthlyExpenses":9096.18115844205,"newMonthlyExpenses":13788.27526094392,"movingCosts":4340.546426828951,"currentSavings":497498.1255363673,"annualReturn":0.02580828213132918,"yearsHorizon":3},"expected":{"annualSalaryDelta":-61660.51359381527,"annualExpenseDelta":56305.12923002243,"annualNetDelta":-117965.6428238377,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1097258.5876926014,"wealthAtHorizonMove":729464.2539023513,"netWealthGain":-367794.3337902501,"yearlyData":[{"year":0,"stay":497498.1255363673,"move":493157.57910953835},{"year":1,"stay":692346.3216904586,"move":569928.1103930041},{"year":2,"stay":892223.2150636752,"move":648679.9572072056},{"year":3,"stay":1097258.5876926014,"move":729464.2539023513}]}}
{"id":"relocation-0226","inputs":{"currentSalary":288001.25448033214,"newSalary":40302.66999034211,"currentMonthlyExpenses":2612.1734846383333,"newMonthlyExpenses":11788.19194342941,"movingCosts":32244.092761538923,"currentSavings":206401.39933675528,"annualReturn":0.06391454625874757,"yearsHorizon":13},"expected":{"annualSalaryDelta":-247698.58448999003,"annualExpenseDelta":110112.22150549293,"annualNetDelta":-357810.80599548295,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5431663.101802302,"wealthAtHorizonMove":389699.1043099792,"netWealthGain":-5041963.997492323,"yearlyData":[{"year":0,"stay":206401.39933675528,"move":174157.30657521635},{"year":1,"stay":476248.6237872067,"move":185288.49180261692},{"year":2,"stay":763343.0111475912,"move":197131.12168314884},{"year":3,"stay":1068786.9060095476,"move":209730.66787900525},{"year":4,"stay":1393753.1088191108,"move":223135.50835303596},{"year":5,"stay":1739489.3790306752,"move":237397.11312363524},{"year":6,"stay":2107323.2260780036,"move":252570.24189206897},{"year":7,"stay":2498667.0065579717,"move":268713.1543010627},{"year":8,"stay":2915023.3471985,"move":285887.83363197197},{"year":9,"stay":3357990.9144330197,"move":304160.2247994558},{"year":10,"stay":3829270.5527346754,"move":323600.4875574717},{"year":11,"stay":4330671.815279368,"move":344283.26588881697},{"year":12,"stay":4864119.912013168,"move":366287.97461258044},{"year":13,"stay":5431663.101802302,"move":389699.1043099792}]}}
{"id":"relocation-0227","inputs":{"currentSalary":255895.78381972387,"newSalary":39298.91286185011,"currentMonthlyExpenses":5168.447932694107,"newMonthlyExpenses":11128.09870718047,"movingCosts":15771.085408050567,"currentSavings":494175.4452884197,"annualReturn":0.07038334829732776,"yearsHorizon":14},"expected":{"annualSalaryDelta":-216596.87095787376,"annualExpenseDelta":71515.80929383636,"annualNetDelta":-288112.6802517101,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5664513.380320064,"wealthAtHorizonMove":1239783.7751572123,"netWealthGain":-4424729.6051628515,"yearlyData":[{"year":0,"stay":494175.4452884197,"move":478404.35988036916},{"year":1,"stay":722831.5764015362,"move":512076.0605687893},{"year":2,"stay":967581.2916311066,"move":548117.688294526},{"year":3,"stay":1229557.3113133516,"move":586696.0464576856},{"year":4,"stay":1509972.0804344397,"move":627989.6786401821},{"year":5,"stay":1810123.379918292,"move":672189.694919041},{"year":6,"stay":2131400.332855612,"move":719500.6563384023},{"year":7,"stay":2475289.8334714235,"move":770141.521633624},{"year":8,"stay":2843383.428584872,"move":824346.6605889973},{"year":9,"stay":3237384.683409205,"move":882366.9387189717},{"year":10,"stay":3659117.065781424,"move":944470.878292876},{"year":11,"stay":4110532.385310408,"move":1010945.9010764465},{"year":12,"stay":4593719.826500551,"move":1082099.6585416659},{"year":13,"stay":5110915.617656874,"move":1158261.4557012233},{"year":14,"stay":5664513.380320064,"move":1239783.7751572123}]}}
{"id":"relocation-0228","inputs":{"currentSalary":276663.6910010129,"newSalary":30660.579171963036,"currentMonthlyExpenses":14402.638914063573,"newMonthlyExpenses":13279.688619542867,"movingCosts":37831.96993172169,"currentSavings":284360.19481159747,"annualReturn":0.08126781075727194,"yearsHorizon":27},"expected":{"annualSalaryDelta":-246003.11182904989,"annualExpenseDelta":-13475.403534248471,"annualNetDelta":-232527.7082948014,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":11601372.077511057,"wealthAtHorizonMove":2032661.4655604698,"netWealthGain":-9568710.611950587,"yearlyData":[{"year":0,"stay":284360.19481159747,"move":246528.22487987578},{"year":1,"stay":411301.5493426974,"move":266563.0340057397},{"year":2,"stay":548559.1498511026,"move":288226.02820820245},{"year":3,"stay":696971.375062622,"move":311649.5265239468},{"year":4,"stay":857444.7369066968,"move":336976.6012680883},{"year":5,"stay":1030959.4175526991,"move":364361.95192957204},{"year":6,"stay":1218575.2564290492,"move":393972.85008613474},{"year":7,"stay":1421438.2237942694,"move":425990.1611104378},{"year":8,"stay":1640787.4204009848,"move":460609.4489080207},{"year":9,"stay":1877962.6460072945,"move":498042.17043488903},{"year":10,"stay":2134412.582964491,"move":538516.9672909325},{"year":11,"stay":2411703.6448670393,"move":582281.062278312},{"year":12,"stay":2711529.544312967,"move":629601.7694550892},{"year":13,"stay":3035721.638215195,"move":680768.126907609},{"year":14,"stay":3386260.113853673,"move":736092.6622147191},{"year":15,"stay":3765286.0839934815,"move":795913.3013874014},{"year":16,"stay":4175114.6649467032,"move":860595.4329437483},{"year":17,"stay":4618249.117459753,"move":930534.1397267934},{"year":18,"stay":5097396.1367996605,"move":1006156.6120972913},{"year":19,"stay":5615482.385432195,"move":1087924.7572413918},{"year":20,"stay":6175672.369274543,"move":1176338.0205310362},{"year":21,"stay":6781387.766711909,"move":1271936.4361701363},{"year":22,"stay":7436328.328440982,"move":1375303.92576009},{"year":23,"stay":8144494.475797914,"move":1487071.864932494},{"year":24,"stay":8910211.735602956,"move":1607922.9398342913},{"year":25,"stay":9738157.16077141,"move":1738595.317021021},{"year":26,"stay":10633387.898069805,"move":1879887.1522281645},{"year":27,"stay":11601372.077511057,"move":2032661.4655604698}]}}
{"id":"relocation-0229","inputs":{"currentSalary":258249.6061711572,"newSalary":60403.28396949917,"currentMonthlyExpenses":14895.622943527997,"newMonthlyExpenses":7586.909379810095,"movingCosts":20302.146358881146,"currentSavings":173866.355442442,"annualReturn":0.10744732500053941,"yearsHorizon":17},"expected":{"annualSalaryDelta":-197846.32220165804,"annualExpenseDelta":-87704.56276461482,"annualNetDelta":-110141.75943704322,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":4440153.621099977,"wealthAtHorizonMove":870527.1913459207,"netWealthGain":-3569626.429754056,"yearlyData":[{"year":0,"stay":173866.355442442,"move":153564.20908356085},{"year":1,"stay":272049.96109114663,"move":170064.272565413},{"year":2,"stay":380783.1325257124,"move":188337.22373072925},{"year":3,"stay":501199.3923697474,"move":208573.5546186242},{"year":4,"stay":634554.0572205938,"move":230984.2251282493},{"year":5,"stay":782237.3240860071,"move":255802.86223560208},{"year":6,"stay":945788.7629234499,"move":283288.195510299},{"year":7,"stay":1126913.3663639652,"move":313726.75432211044},{"year":8,"stay":1327499.3239359474,"move":347435.8548551226},{"year":9,"stay":1549637.7060817108,"move":384766.90806858125},{"year":10,"stay":1795644.263168984,"move":426109.0830892788},{"year":11,"stay":2068083.5667478773,"move":471893.3642256544},{"year":12,"stay":2369795.7447213326,"move":522597.0438972062},{"year":13,"stay":2703926.0891381223,"move":578748.6983171505},{"year":14,"stay":3073957.845264005,"move":640933.6977988725},{"year":15,"stay":3483748.523750866,"move":709800.3091300655},{"year":16,"stay":3937570.1144512957,"move":786066.453630647},{"year":17,"stay":4440153.621099977,"move":870527.1913459207}]}}
{"id":"relocation-0230","inputs":{"currentSalary":242951.76160521805,"newSalary":51526.62729145959,"currentMonthlyExpenses":9481.961462646723,"newMonthlyExpenses":3649.068931117654,"movingCosts":44953.60457804054,"currentSavings":199102.55435388535,"annualReturn":0.108712799269706,"yearsHorizon":7},"expected":{"annualSalaryDelta":-191425.13431375846,"annualExpenseDelta":-69994.71037834883,"annualNetDelta":-121430.42393540964,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1668720.8515549137,"wealthAtHorizonMove":392850.9872357742,"netWealthGain":-1275869.8643191394,"yearlyData":[{"year":0,"stay":199102.55435388535,"move":154148.9497758448},{"year":1,"stay":349915.77443290246,"move":178644.71372851},{"year":2,"stay":517124.3218335877,"move":205803.48075071935},{"year":3,"stay":702510.5784840229,"move":235914.75336062687},{"year":4,"stay":908050.694041059,"move":269299.5067055307},{"year":5,"stay":1135935.6509225194,"move":306313.61003948766},{"year":6,"stay":1388594.6193780196,"move":347351.62015933724},{"year":7,"stay":1668720.8515549137,"move":392850.9872357742}]}}
{"id":"relocation-0231","inputs":{"currentSalary":154289.26493274048,"newSalary":91223.95044425502,"currentMonthlyExpenses":3371.9521216116846,"newMonthlyExpenses":11720.501447562128,"movingCosts":29595.86305078119,"currentSavings":237834.69258341938,"annualReturn":0.0391661229589954,"yearsHorizon":19},"expected":{"annualSalaryDelta":-63065.314488485456,"annualExpenseDelta":100182.59191140532,"annualNetDelta":-163247.90639989078,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3617654.1421816708,"wealthAtHorizonMove":432092.1116790375,"netWealthGain":-3185562.030502633,"yearlyData":[{"year":0,"stay":237834.69258341938,"move":208238.8295326382},{"year":1,"stay":360975.5948704567,"move":216394.7371349508},{"year":2,"stay":488939.44887774985,"move":224870.08001725777},{"year":3,"stay":621915.1509253995,"move":233677.36922101284},{"year":4,"stay":760098.9956700061,"move":242829.60579665762},{"year":5,"stay":903694.9658688268,"move":252340.2999953739},{"year":6,"stay":1052915.0334928706,"move":262223.49121250253},{"year":7,"stay":1207979.4726334275,"move":272493.76871206844},{"year":8,"stay":1369117.1846639311,"move":283166.2931630054},{"year":9,"stay":1536566.0361371527,"move":294256.8190188706},{"year":10,"stay":1710573.209916517,"move":305781.7177740866},{"year":11,"stay":1891395.570059871,"move":317758.0021310393},{"year":12,"stay":2079300.0409943357,"move":330203.3511137083},{"year":13,"stay":2274564.0015419642,"move":343136.13616490015},{"year":14,"stay":2477475.694377862,"move":356575.4482656092},{"year":15,"stay":2688334.6515251882,"move":370541.126116539},{"year":16,"stay":2907452.136515152,"move":385053.785423384},{"year":17,"stay":3135151.603864699,"move":400134.8493291029},{"year":18,"stay":3371769.176550156,"move":415806.58003810566},{"year":19,"stay":3617654.1421816708,"move":432092.1116790375}]}}
{"id":"relocation-0232","inputs":{"currentSalary":58504.707652609795,"newSalary":291315.28322584927,"currentMonthlyExpenses":13100.518547464162,"newMonthlyExpenses":2571.8914521858096,"movingCosts":34196.049394086,"currentSavings":250483.46316907555,"annualReturn":0.0748775139497593,"yearsHorizon":29},"expected":{"annualSalaryDelta":232810.57557323948,"annualExpenseDelta":-126343.52514334023,"annualNetDelta":359154.1007165797,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":2033243.5926529323,"wealthAtHorizonMove":26512271.104607504,"netWealthGain":24479027.511954572,"yearlyData":[{"year":0,"stay":250483.46316907555,"move":216287.41377498955},{"year":1,"stay":269239.042176702,"move":492935.06341670325},{"year":2,"stay":289398.9923131078,"move":790297.4013036325},{"year":3,"stay":311068.46939707885,"move":1109925.4917938234},{"year":4,"stay":334360.5030536889,"move":1453486.5390884285},{"year":5,"stay":359396.58628534,"move":1822772.5834944292},{"year":6,"stay":386307.3091884164,"move":2219709.8488418916},{"year":7,"stay":415233.04012106603,"move":2646368.789812588},{"year":8,"stay":446324.6578751321,"move":3104974.8915876076},{"year":9,"stay":479744.3386712989,"move":3597920.2781457305},{"year":10,"stay":515666.4020824771,"move":4127776.1897623288},{"year":11,"stay":554278.22029783,"move":4697306.394792361},{"year":12,"stay":595781.1954702284,"move":5309481.60569434},{"year":13,"stay":640391.8102450548,"move":5967494.974490328},{"year":14,"stay":688342.7569499904,"move":6674778.748487465},{"year":15,"stay":739884.151335729,"move":7435022.173138511},{"year":16,"stay":795284.837198576,"move":8252190.735424079},{"year":17,"stay":854833.7886899443,"move":9130546.848131489},{"year":18,"stay":918841.6176273011,"move":10074672.082921004},{"year":19,"stay":987642.1936688088,"move":11089491.068148792},{"year":20,"stay":1061594.385802616,"move":12180297.176099453},{"year":21,"stay":1141083.9342345374,"move":13352780.133614672},{"year":22,"stay":1226525.4624380302,"move":14613055.700137094},{"year":23,"stay":1318364.6398614687,"move":15967697.567972338},{"year":24,"stay":1417080.506573565,"move":17423771.651163343},{"year":25,"stay":1523187.9719724592,"move":18988872.941830367},{"year":26,"stay":1637240.5005919326,"move":20671165.126222096},{"year":27,"stay":1759832.999014116,"move":22479423.167118188},{"year":28,"stay":1891604.918947042,"move":24423079.074696243},{"year":29,"stay":2033243.5926529323,"move":26512271.104607504}]}}
{"id":"relocation-0233","inputs":{"currentSalary":68221.38655465096,"newSalary":111570.64876053482,"currentMonthlyExpenses":3358.1758863292634,"newMonthlyExpenses":9341.674944385886,"movingCosts":43134.31422924623,"currentSavings":242626.6266265884,"annualReturn":0.09247561386320739,"yearsHorizon":2},"expected":{"annualSalaryDelta":43349.26220588386,"annualExpenseDelta":71801.98869667947,"annualNetDelta":-28452.726490795612,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":348004.37264337763,"wealthAtHorizonMove":238094.66671713517,"netWealthGain":-109909.70592624246,"yearlyData":[{"year":0,"stay":242626.6266265884,"move":199492.31239734218},{"year":1,"stay":292986.9487821412,"move":217940.48644727716},{"year":2,"stay":348004.37264337763,"move":238094.66671713517}]}}
{"id":"relocation-0234","inputs":{"currentSalary":247636.86663703993,"newSalary":162028.76611612737,"currentMonthlyExpenses":4725.0229376368225,"newMonthlyExpenses":9135.801394935697,"movingCosts":14922.55131015554,"currentSavings":188060.1814482361,"annualReturn":0.0769645965239033,"yearsHorizon":11},"expected":{"annualSalaryDelta":-85608.10052091256,"annualExpenseDelta":52929.3414875865,"annualNetDelta":-138537.44200849906,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":3552359.988366192,"wealthAtHorizonMove":1249602.7792449081,"netWealthGain":-2302757.209121284,"yearlyData":[{"year":0,"stay":188060.1814482361,"move":173137.63013808057},{"year":1,"stay":393470.74882100977,"move":238862.24736166175},{"year":2,"stay":614690.6576333749,"move":309645.3332315439},{"year":3,"stay":852936.6674705385,"move":385876.2107461183},{"year":4,"stay":1109519.1853282494,"move":467974.16699126497},{"year":5,"stay":1385849.4731479662,"move":556390.7593142565},{"year":6,"stay":1683447.4100770615,"move":651612.2989914055},{"year":7,"stay":2003949.8521482507,"move":754162.5260501911},{"year":8,"stay":2349119.6353583746,"move":864605.4899579909},{"year":9,"stay":2720855.271665509,"move":983548.6520218585},{"year":10,"stay":3121201.3912345786,"move":1111646.226563249},{"year":11,"stay":3552359.988366192,"move":1249602.7792449081}]}}
{"id":"relocation-0235","inputs":{"currentSalary":30574.036000762135,"newSalary":256272.09288300946,"currentMonthlyExpenses":14064.364925492555,"newMonthlyExpenses":8294.27508590743,"movingCosts":38201.59985916689,"currentSavings":313270.5803727731,"annualReturn":0.07884980061091482,"yearsHorizon":2},"expected":{"annualSalaryDelta":225698.05688224733,"annualExpenseDelta":-69241.0780750215,"annualNetDelta":294939.13495726883,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":364620.9203496695,"wealthAtHorizonMove":645997.9968509094,"netWealthGain":281377.0765012399,"yearlyData":[{"year":0,"stay":313270.5803727731,"move":275068.9805136062},{"year":1,"stay":337971.90317243186,"move":453498.906633472},{"year":2,"stay":364620.9203496695,"move":645997.9968509094}]}}
{"id":"relocation-0236","inputs":{"currentSalary":165614.74677873775,"newSalary":287812.04257160425,"currentMonthlyExpenses":5402.736440766603,"newMonthlyExpenses":9611.804250162095,"movingCosts":48707.810742780566,"currentSavings":358802.8392987326,"annualReturn":0.09086355902720243,"yearsHorizon":27},"expected":{"annualSalaryDelta":122197.2957928665,"annualExpenseDelta":50508.813712745905,"annualNetDelta":71688.4820801206,"movingCostRecoveryMonths":9,"breakEvenMonths":9,"wealthAtHorizonStay":14255248.785737535,"wealthAtHorizonMove":21214222.73825277,"netWealthGain":6958973.952515235,"yearlyData":[{"year":0,"stay":358802.8392987326,"move":310095.028555952},{"year":1,"stay":492186.85175601934,"move":510741.7580568469},{"year":2,"stay":637690.6103025039,"move":729619.9635073615},{"year":3,"stay":796415.3582023567,"move":968386.2216985971},{"year":4,"stay":969562.4016020857,"move":1228847.6318846962},{"year":5,"stay":1158442.2016001514,"move":1512975.4927895484},{"year":6,"stay":1364484.2924543875,"move":1822920.2223550014},{"year":7,"stay":1589248.1009930458,"move":2161027.633150495},{"year":8,"stay":1834434.7491160354,"move":2529856.68662434},{"year":9,"stay":2101899.92871343,"move":2932198.8605694524},{"year":10,"stay":2393667.946444894,"move":3371099.2763859597},{"year":11,"stay":2711947.0446777507,"move":3849879.7460420737},{"year":12,"stay":3059146.114540013,"move":4372163.913163858},{"year":13,"stay":3437892.927580895,"move":4941904.678533886},{"year":14,"stay":3851054.024024882,"move":5563414.117568316},{"year":15,"stay":4301756.408143351,"move":6241396.116202415},{"year":16,"stay":4793411.214944869,"move":6980981.972188785},{"year":17,"stay":5329739.527305205,"move":7787769.231256256},{"year":18,"stay":5914800.538933654,"move":8667864.0520604},{"year":19,"stay":6553022.27632672,"move":9627927.420564214},{"year":20,"stay":7249235.112227844,"move":10675225.56362193},{"year":21,"stay":8008708.324239366,"move":11817684.943320451},{"year":22,"stay":8837189.975280076,"move":13063952.248302389},{"year":23,"stay":9740950.417723078,"move":14423459.836114226},{"year":24,"stay":10726829.75047445,"move":15906497.121879134},{"year":25,"stay":11802289.588170974,"move":17524288.453598686},{"year":26,"stay":12975469.534311423,"move":19289078.063481633},{"year":27,"stay":14255248.785737535,"move":21214222.73825277}]}}
{"id":"relocation-0237","inputs":{"currentSalary":122452.80143804848,"newSalary":251101.45424958318,"currentMonthlyExpenses":10026.619390118867,"newMonthlyExpenses":2435.5438272468746,"movingCosts":31268.242769874632,"currentSavings":452298.70616458356,"annualReturn":0.09074914111290126,"yearsHorizon":29},"expected":{"annualSalaryDelta":128648.6528115347,"annualExpenseDelta":-91092.90675446391,"annualNetDelta":219741.5595659986,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":5884654.347491755,"wealthAtHorizonMove":33142050.370539695,"netWealthGain":27257396.02304794,"yearlyData":[{"year":0,"stay":452298.70616458356,"move":421030.46339470893},{"year":1,"stay":495477.7940321181,"move":681113.5446527663},{"year":2,"stay":542575.34703767,"move":964798.9421529893},{"year":3,"stay":593946.962526995,"move":1274228.5458226295},{"year":4,"stay":649980.5079995585,"move":1611738.620260195},{"year":5,"stay":711099.0495972678,"move":1979877.444069921},{"year":6,"stay":777764.0463510423,"move":2381424.5499506933},{"year":7,"stay":850478.8343025163,"move":2819411.710806517},{"year":8,"stay":929792.4268067933,"move":3297145.830328485},{"year":9,"stay":1016303.659709412,"move":3818233.9108773996},{"year":10,"stay":1110665.7126945616,"move":4386610.287180299},{"year":11,"stay":1213591.0409417634,"move":5006566.331461549},{"year":12,"stay":1325856.7543261624,"move":5682782.854289074},{"year":13,"stay":1448310.4847766228,"move":6420365.44576955},{"year":14,"stay":1581876.7860915333,"move":7224883.023926708},{"year":15,"stay":1727564.1145323988,"move":8102409.881311859},{"year":16,"stay":1886472.4429003058,"move":9059571.547308216},{"year":17,"stay":2059801.5655832875,"move":10103594.812399935},{"year":18,"stay":2248860.1572796023,"move":11242362.292100616},{"year":19,"stay":2455075.6537923724,"move":12484471.942511436},{"year":20,"stay":2680005.029497847,"move":13839301.976865085},{"year":21,"stay":2925346.5528596547,"move":15317081.67319029},{"year":22,"stay":3192952.608745877,"move":16928968.60771109},{"year":23,"stay":3484843.6843603854,"move":18687132.897110764},{"year":24,"stay":3803223.624385431,"move":20604849.08570883},{"year":25,"stay":4150496.2705153264,"move":22696596.37132048},{"year":26,"stay":4529283.611013515,"move":24978167.926526625},{"year":27,"stay":4942445.577326354,"move":27466790.140755355},{"year":28,"stay":5393101.6372226,"move":30181252.68347983},{"year":29,"stay":5884654.347491755,"move":33142050.370539695}]}}
{"id":"relocation-0238","inputs":{"currentSalary":274758.9591401629,"newSalary":133447.2031169571,"currentMonthlyExpenses":8015.176135115325,"newMonthlyExpenses":11516.080597415566,"movingCosts":26014.379819389433,"currentSavings":226437.10509873927,"annualReturn":0.0757931556366384,"yearsHorizon":22},"expected":{"annualSalaryDelta":-141311.75602320582,"annualExpenseDelta":42010.85354760289,"annualNetDelta":-183322.6095708087,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":10528789.883679911,"wealthAtHorizonMove":999954.0763293621,"netWealthGain":-9528835.80735055,"yearlyData":[{"year":0,"stay":226437.10509873927,"move":200422.72527934983},{"year":1,"stay":422176.33336617687,"move":215613.39608956684},{"year":2,"stay":632751.2554258839,"move":231955.41577672755},{"year":3,"stay":859286.3153264354,"move":249536.04870545425},{"year":4,"stay":1102991.1822791845,"move":268449.17328193854},{"year":5,"stay":1365167.2101422895,"move":288795.78325302346},{"year":6,"stay":1647214.3864894186,"move":310684.5270003248},{"year":7,"stay":1950638.8083703,"move":334232.2877091558},{"year":8,"stay":2277060.7246827562,"move":359564.8075102856},{"year":9,"stay":2628223.1881014924,"move":386817.35892737063},{"year":10,"stay":3006001.36276387,"move":416135.4672155063},{"year":11,"stay":3412412.537414558,"move":447675.68744809646},{"year":12,"stay":3849626.897478015,"move":481606.44050158915},{"year":13,"stay":4319979.113580335,"move":518108.9124021336},{"year":14,"stay":4825980.8084017355,"move":557378.021836558},{"year":15,"stay":5370333.9684311375,"move":599623.4609940579},{"year":16,"stay":5955945.372239944,"move":645070.8152965604},{"year":17,"stay":6585942.112320221,"move":693962.7679969859},{"year":18,"stay":7263688.293371978,"move":746560.3960778139},{"year":19,"stay":7992802.996206328,"move":803144.5643698901},{"year":20,"stay":8777179.603189563,"move":864017.4253358975},{"year":21,"stay":9621006.588423617,"move":929504.0325271488},{"year":22,"stay":10528789.883679911,"move":999954.0763293621}]}}
{"id":"relocation-0239","inputs":{"currentSalary":121279.27946392447,"newSalary":40164.89771660417,"currentMonthlyExpenses":3110.4485634714365,"newMonthlyExpenses":2937.662755139172,"movingCosts":5321.216094307601,"currentSavings":246142.20415242016,"annualReturn":0.08908848010934889,"yearsHorizon":19},"expected":{"annualSalaryDelta":-81114.3817473203,"annualExpenseDelta":-2073.429699987173,"annualNetDelta":-79040.95204733312,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":5072169.808221185,"wealthAtHorizonMove":1442621.2743449723,"netWealthGain":-3629548.5338762123,"yearlyData":[{"year":0,"stay":246142.20415242016,"move":240820.98805811256},{"year":1,"stay":352024.5357133916,"move":267188.3085175756},{"year":2,"stay":467339.76326356415,"move":295904.65348132834},{"year":3,"stay":592928.2491696454,"move":327179.29397219757},{"year":4,"stay":729705.2224043336,"move":361240.14465036464},{"year":5,"stay":878667.4482984574,"move":398335.4247466811},{"year":6,"stay":1040900.4924911943,"move":438735.466966009},{"year":7,"stay":1217586.632014575,"move":482734.68754301034},{"year":8,"stay":1410013.471164482,"move":530653.7318072127},{"year":9,"stay":1619583.3249465004,"move":582841.8108932055},{"year":10,"stay":1847823.438478697,"move":639679.2466247958},{"year":11,"stay":2096397.1168254626,"move":701580.2431190264},{"year":12,"stay":2367115.8463713317,"move":768995.9053081821},{"year":13,"stay":2661952.496069576,"move":842417.5263773351},{"year":14,"stay":2983055.6947699697,"move":922380.1680747034},{"year":15,"stay":3332765.4894008315,"move":1009466.5599864187},{"year":16,"stay":3713630.3981147096,"move":1104311.3461917557},{"year":17,"stay":4128425.982672893,"move":1207605.7102464226},{"year":18,"stay":4580175.075415433,"move":1320102.4121985813},{"year":19,"stay":5072169.808221185,"move":1442621.2743449723}]}}
{"id":"relocation-0240","inputs":{"currentSalary":203544.9252719991,"newSalary":203910.60096910223,"currentMonthlyExpenses":11843.785708304495,"newMonthlyExpenses":1756.8035768344998,"movingCosts":47657.31840161607,"currentSavings":415082.5629476458,"annualReturn":0.11910868699662387,"yearsHorizon":12},"expected":{"annualSalaryDelta":365.67569710314274,"annualExpenseDelta":-121043.78557763994,"annualNetDelta":121409.46127474308,"movingCostRecoveryMonths":5,"breakEvenMonths":5,"wealthAtHorizonStay":3076010.7697378383,"wealthAtHorizonMove":5806261.919106143,"netWealthGain":2730251.1493683043,"yearlyData":[{"year":0,"stay":415082.5629476458,"move":367425.2445460297},{"year":1,"stay":525941.9987878785,"move":594017.741040409},{"year":2,"stay":650005.7564722279,"move":847599.3722755208},{"year":3,"stay":788846.5854382273,"move":1131384.778653509},{"year":4,"stay":944224.5632438897,"move":1448971.4921739826},{"year":5,"stay":1118109.4079741752,"move":1804385.5421494527},{"year":6,"stay":1312705.4482488967,"move":2202132.4929576535},{"year":7,"stay":1530479.5673754825,"move":2647254.5608335296},{"year":8,"stay":1774192.4758930823,"move":3145394.5337673235},{"year":9,"stay":2046933.7089483417,"move":3702867.3048177953},{"year":10,"stay":2352160.792162653,"move":4326739.925664458},{"year":11,"stay":2693743.0724944305,"move":5024921.19523331},{"year":12,"stay":3076010.7697378383,"move":5806261.919106143}]}}
{"id":"relocation-0241","inputs":{"currentSalary":47843.24283711612,"newSalary":270934.89688821137,"currentMonthlyExpenses":5792.214777786285,"newMonthlyExpenses":3770.2573514543474,"movingCosts":40454.30878177285,"currentSavings":477700.8666424081,"annualReturn":0.10088264435064047,"yearsHorizon":13},"expected":{"annualSalaryDelta":223091.65405109525,"annualExpenseDelta":-24263.489115983248,"annualNetDelta":247355.1431670785,"movingCostRecoveryMonths":2,"breakEvenMonths":2,"wealthAtHorizonStay":1666438.7454454463,"wealthAtHorizonMove":7092420.636129504,"netWealthGain":5425981.890684058,"yearlyData":[{"year":0,"stay":477700.8666424081,"move":437246.5578606352},{"year":1,"stay":525892.5932778869,"move":707048.9555215907},{"year":2,"stay":578946.0287321759,"move":1004069.7325107263},{"year":3,"stay":637351.6350469798,"move":1331054.7509096079},{"year":4,"stay":701649.3533717234,"move":1691026.8826276115},{"year":5,"stay":772433.5955467799,"move":2087313.9548858644},{"year":6,"stay":850358.7392508122,"move":2523579.514915503},{"year":7,"stay":936145.1775131109,"move":3003856.698280045},{"year":8,"stay":1030585.9785167334,"move":3532585.513923679},{"year":9,"stay":1134554.2172601938,"move":4114653.8906338257},{"year":10,"stay":1249011.0468565733,"move":4755442.864379376},{"year":11,"stay":1375014.5840866263,"move":5460876.324267112},{"year":12,"stay":1513729.6913499814,"move":6237475.777001743},{"year":13,"stay":1666438.7454454463,"move":7092420.636129504}]}}
{"id":"relocation-0242","inputs":{"currentSalary":67214.85528862104,"newSalary":109577.19208672643,"currentMonthlyExpenses":14129.879475571215,"newMonthlyExpenses":1857.461869250983,"movingCosts":8744.79030026123,"currentSavings":421873.6623879522,"annualReturn":0.06608249196317047,"yearsHorizon":10},"expected":{"annualSalaryDelta":42362.33679810539,"annualExpenseDelta":-147269.0112758428,"annualNetDelta":189631.34807394817,"movingCostRecoveryMonths":1,"breakEvenMonths":1,"wealthAtHorizonStay":800000.9892985586,"wealthAtHorizonMove":1967337.335959553,"netWealthGain":1167336.3466609945,"yearlyData":[{"year":0,"stay":421873.6623879522,"move":413128.872087691},{"year":1,"stay":449752.1252921773,"move":527717.1071128941},{"year":2,"stay":479472.8664972164,"move":649877.6182582241},{"year":3,"stay":511157.628344077,"move":780110.8003995322},{"year":4,"stay":544936.1982110377,"move":918950.1157530313},{"year":5,"stay":580946.9401497592,"move":1066964.2790475502},{"year":6,"stay":619337.3616532341,"move":1224759.5870984145},{"year":7,"stay":660264.7178771751,"move":1392982.402325376},{"year":8,"stay":703896.6557898584,"move":1572321.800387595},{"year":9,"stay":750411.9008889942,"move":1763512.3927809405},{"year":10,"stay":800000.9892985586,"move":1967337.335959553}]}}
{"id":"relocation-0243","inputs":{"currentSalary":154985.22330075502,"newSalary":135902.59150369093,"currentMonthlyExpenses":8946.831235196441,"newMonthlyExpenses":9647.012106142938,"movingCosts":33850.12864600867,"currentSavings":59784.841956570745,"annualReturn":0.08772573392372578,"yearsHorizon":30},"expected":{"annualSalaryDelta":-19082.631797064096,"annualExpenseDelta":8402.17045135796,"annualNetDelta":-27484.802248422056,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":6967262.054799927,"wealthAtHorizonMove":2954390.2923006043,"netWealthGain":-4012871.762499323,"yearlyData":[{"year":0,"stay":59784.841956570745,"move":25934.713310562074},{"year":1,"stay":112652.7595731226,"move":48348.30129980823},{"year":2,"stay":170158.55406360555,"move":72728.137745275},{"year":3,"stay":232709.08658063307,"move":99246.71323586075},{"year":4,"stay":300746.9104700367,"move":128091.65022396986},{"year":5,"stay":374753.40239471145,"move":159467.03047934448},{"year":6,"stay":455252.1681385986,"move":193594.8389947578},{"year":7,"stay":542812.7471873224,"move":230716.53455939415},{"year":8,"stay":638054.6422958818,"move":271094.7581119313},{"year":9,"stay":741651.702553126,"move":315015.1909601511},{"year":10,"stay":854336.8909537776,"move":362788.57601422863},{"year":11,"stay":976907.4702092096,"move":414752.91633419594},{"year":12,"stay":1110230.6434872805,"move":471275.8665465946},{"year":13,"stay":1255249.6899902103,"move":532757.3340499101},{"year":14,"stay":1412990.6387805287,"move":599632.3084126617},{"year":15,"stay":1584569.5280733025,"move":672373.938982516},{"year":16,"stay":1771200.3013551026,"move":751496.8824809192},{"year":17,"stay":1974203.396195801,"move":837560.9442679255},{"year":18,"stay":2195015.0865201876,"move":931175.0390396537},{"year":19,"stay":2435197.6444372195,"move":1033001.4989808371},{"year":20,"stay":2696450.393523201,"move":1143760.7598532157},{"year":21,"stay":2980621.7317623408,"move":1264236.458174473},{"year":22,"stay":3289722.2092085965,"move":1395280.9755509358},{"year":23,"stay":3625938.752894999,"move":1537821.4693909294},{"year":24,"stay":3991650.13963359,"move":1692866.4326668868},{"year":25,"stay":4389443.826178087,"move":1861512.8291374047},{"year":26,"stay":4822134.255824924,"move":2044953.8545118906},{"year":27,"stay":5292782.770974304,"move":2244487.378469074},{"year":28,"stay":5804719.272535274,"move":2461525.1272577886},{"year":29,"stay":6361565.779418024,"move":2697602.6718481462},{"year":30,"stay":6967262.054799927,"move":2954390.2923006043}]}}
{"id":"relocation-0244","inputs":{"currentSalary":201825.6355379708,"newSalary":247014.0514173545,"currentMonthlyExpenses":9935.653686057776,"newMonthlyExpenses":14149.315104819834,"movingCosts":43953.66162061691,"currentSavings":299204.0188983083,"annualReturn":0.11222716784570366,"yearsHorizon":7},"expected":{"annualSalaryDelta":45188.41587938368,"annualExpenseDelta":50563.937025144696,"annualNetDelta":-5375.521145761013,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":1443604.4576719964,"wealthAtHorizonMove":1298108.4857903095,"netWealthGain":-145495.97188168694,"yearlyData":[{"year":0,"stay":299204.0188983083,"move":255250.35727769136},{"year":1,"stay":415380.6298525953,"move":361118.6521260871},{"year":2,"stay":544595.4128241941,"move":478868.2458699722},{"year":3,"stay":688311.6049324926,"move":609832.5430347157},{"year":4,"stay":848156.6582546746,"move":755494.5923591615},{"year":5,"stay":1025940.6692053506,"move":917503.880941891},{"year":6,"stay":1223676.8761932706,"move":1097695.0131469576},{"year":7,"stay":1443604.4576719964,"move":1298108.4857903095}]}}
{"id":"relocation-0245","inputs":{"currentSalary":170253.92015464604,"newSalary":209986.7581645958,"currentMonthlyExpenses":4323.047577403486,"newMonthlyExpenses":12416.02011024952,"movingCosts":27613.096847198904,"currentSavings":186905.79116810113,"annualReturn":0.0546244785003364,"yearsHorizon":25},"expected":{"annualSalaryDelta":39732.83800994977,"annualExpenseDelta":97115.6703941524,"annualNetDelta":-57382.83238420263,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":6730139.9919101,"wealthAtHorizonMove":3705809.7814717367,"netWealthGain":-3024330.2104383633,"yearlyData":[{"year":0,"stay":186905.79116810113,"move":159292.69432090223},{"year":1,"stay":315492.77176515566,"move":228988.4915186966},{"year":2,"stay":451103.74911925715,"move":302491.3852920857},{"year":3,"stay":594122.4053902475,"move":380009.3363061118},{"year":4,"stay":744953.3811758595,"move":461761.66496869375},{"year":5,"stay":904023.4203554573,"move":547979.6719506574},{"year":6,"stay":1071782.5774702688,"move":638907.2926013491},{"year":7,"stay":1248705.4910561328,"move":734801.7871113613},{"year":8,"stay":1435292.7265313847,"move":835934.4683750363},{"year":9,"stay":1632072.1924392919,"move":942591.4696120803},{"year":10,"stay":1839600.6340519933,"move":1055074.5539201074},{"year":11,"stay":2058465.208561776,"move":1173701.96804857},{"year":12,"stay":2289285.1463163537,"move":1298809.3428096434},{"year":13,"stay":2532713.502798255,"move":1430750.6426735865},{"year":14,"stay":2789439.0063051744,"move":1569899.167235254},{"year":15,"stay":3060188.0065588956,"move":1716648.607385194},{"year":16,"stay":3345726.5297559635,"move":1871414.1591735405},{"year":17,"stay":3646862.4458744274,"move":2034633.6985181423},{"year":18,"stay":3964447.7543685837,"move":2206769.020080508},{"year":19,"stay":4299380.994718602,"move":2388307.1438147062},{"year":20,"stay":4652609.788655167,"move":2579761.6928858142},{"year":21,"stay":5025133.521251821,"move":2781674.346856449},{"year":22,"stay":5418006.168470565,"move":2994616.374252848},{"year":23,"stay":5832339.27916068,"move":3219190.24884658},{"year":24,"stay":6269305.119947665,"move":3456031.354224794},{"year":25,"stay":6730139.9919101,"move":3705809.7814717367}]}}
{"id":"relocation-0246","inputs":{"currentSalary":208093.1092123501,"newSalary":225276.12956939265,"currentMonthlyExpenses":9193.768841214478,"newMonthlyExpenses":4324.612381868064,"movingCosts":33962.745883036405,"currentSavings":199867.86332447082,"annualReturn":0.08001794321928173,"yearsHorizon":20},"expected":{"annualSalaryDelta":17183.02035704255,"annualExpenseDelta":-58429.87751215696,"annualNetDelta":75612.89786919951,"movingCostRecoveryMonths":6,"breakEvenMonths":6,"wealthAtHorizonStay":5406824.856915676,"wealthAtHorizonMove":8709355.887141999,"netWealthGain":3302531.030226323,"yearlyData":[{"year":0,"stay":199867.86332447082,"move":165905.1174414344},{"year":1,"stay":313628.76178110385,"move":352561.2846956273},{"year":2,"stay":436492.57335101423,"move":554153.2945426949},{"year":3,"stay":569187.6944188303,"move":771876.2823871662},{"year":4,"stay":712500.8061497266,"move":1007021.0159105086},{"year":5,"stay":867281.5383176843,"move":1260981.547369235},{"year":6,"stay":1034447.5063236965,"move":1535263.4782141645},{"year":7,"stay":1214989.75126581,"move":1831492.8850275185},{"year":8,"stay":1409978.6153123833,"move":2151425.959695145},{"year":9,"stay":1620570.0872106275,"move":2496959.420965496},{"year":10,"stay":1848012.6555496904,"move":2870141.7591201398},{"year":11,"stay":2093654.710407756,"move":3273185.3804196804},{"year":12,"stay":2358952.537263722,"move":3708479.7233232614},{"year":13,"stay":2645478.950565248,"move":4178605.4242409756},{"year":14,"stay":2954932.6181371594,"move":4686349.616800649},{"year":15,"stay":3289148.1317098388,"move":5234722.455330483},{"year":16,"stay":3650106.88327058,"move":5826974.960516793},{"year":17,"stay":4039948.811718211,"move":6466618.293034578},{"year":18,"stay":4460985.08946086,"move":7157444.569414363},{"year":19,"stay":4915711.8241691785,"move":7903549.343551895},{"year":20,"stay":5406824.856915676,"move":8709355.887141999}]}}
{"id":"relocation-0247","inputs":{"currentSalary":232439.6400502883,"newSalary":34689.10621711984,"currentMonthlyExpenses":2624.392842873931,"newMonthlyExpenses":12527.89101144299,"movingCosts":19630.021369084716,"currentSavings":95416.2769485265,"annualReturn":0.11559768938925116,"yearsHorizon":11},"expected":{"annualSalaryDelta":-197750.53383316845,"annualExpenseDelta":118841.9780228287,"annualNetDelta":-316592.51185599715,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":4370005.804186591,"wealthAtHorizonMove":252449.2687920257,"netWealthGain":-4117556.535394565,"yearlyData":[{"year":0,"stay":95416.2769485265,"move":75786.25557944179},{"year":1,"stay":307393.10402970214,"move":84546.9716118885},{"year":2,"stay":543873.9625255265,"move":94320.40617508141},{"year":3,"stay":807691.4618482547,"move":105223.62719117649},{"year":4,"stay":1102005.6545131407,"move":117387.23536363248},{"year":5,"stay":1430341.8878045504,"move":130956.9285354606},{"year":6,"stay":1796633.031007217,"move":146095.24688367313},{"year":7,"stay":2205266.584007859,"move":162983.51985417795},{"year":8,"stay":2661137.231542296,"move":181824.03815784806},{"year":9,"stay":3169705.472592095,"move":202842.47684431833},{"year":10,"stay":3737063.0272040064,"move":226290.59847751423},{"year":11,"stay":4370005.804186591,"move":252449.2687920257}]}}
{"id":"relocation-0248","inputs":{"currentSalary":281829.39359452575,"newSalary":185808.30049468204,"currentMonthlyExpenses":2515.6476944684982,"newMonthlyExpenses":9815.035968087614,"movingCosts":23893.483146093786,"currentSavings":27457.434916868806,"annualReturn":0.06302176113706082,"yearsHorizon":16},"expected":{"annualSalaryDelta":-96021.09309984371,"annualExpenseDelta":87592.65928342938,"annualNetDelta":-183613.7523832731,"movingCostRecoveryMonths":9999,"breakEvenMonths":9999,"wealthAtHorizonStay":6696204.415465392,"wealthAtHorizonMove":1799967.7471376616,"netWealthGain":-4896236.66832773,"yearlyData":[{"year":0,"stay":27457.434916868806,"move":3563.95177077502},{"year":1,"stay":280829.47208253987,"move":71816.42716560749},{"year":2,"stay":550169.4612532763,"move":144370.29376178622},{"year":3,"stay":836483.7308861896,"move":221496.6328081595},{"year":4,"stay":1140842.0300300405,"move":303483.60957128933},{"year":5,"stay":1464381.5252026173,"move":390637.55000033486},{"year":6,"stay":1808311.0491583655,"move":483284.08524525334},{"year":7,"stay":2173915.617420836,"move":581769.3683045534},{"year":8,"stay":2562561.229454962,"move":686461.3673483325},{"year":9,"stay":2975699.97241767,"move":797751.2405488101},{"year":10,"stay":3414875.446555839,"move":916054.7975551019},{"year":11,"stay":3881728.532522399,"move":1041814.0530727089},{"year":12,"stay":4378003.522158843,"move":1175498.8783523212},{"year":13,"stay":4905554.635650453,"move":1317608.7567583548},{"year":14,"stay":5466352.949404121,"move":1468674.6499765103},{"year":15,"stay":6062493.760533241,"move":1629260.9818330172},{"year":16,"stay":6696204.415465392,"move":1799967.7471376616}]}}
{"id":"relocation-0249","inputs":{"currentSalary":108682.42287542671,"newSalary":210455.08455717936,"currentMonthlyExpenses":9963.961673434824,"newMonthlyExpenses":11223.907369188964,"movingCosts":43245.41165260598,"currentSavings":35105.03494180739,"annualReturn":0.03181553674396127,"yearsHorizon":9},"expected":{"annualSalaryDelta":101772.66168175265,"annualExpenseDelta":15119.348349049687,"annualNetDelta":86653.31333270296,"movingCostRecoveryMonths":6,"breakEvenMonths":6,"wealthAtHorizonStay":46535.88495248685,"wealthAtHorizonMove":764664.3396082608,"netWealthGain":718128.4546557739,"yearlyData":[{"year":0,"stay":35105.03494180739,"move":-8140.376710798591},{"year":1,"stay":36221.920470896504,"move":67368.8289617611},{"year":2,"stay":37374.34031257515,"move":145280.40054190345},{"year":3,"stay":38563.425010071194,"move":225670.77059043356},{"year":4,"stay":39790.34107545211,"move":308618.8034111033},{"year":5,"stay":41056.29213399291,"move":394205.8724178184},{"year":6,"stay":42362.52010495277,"move":482515.9399633246},{"year":7,"stay":43710.306419918685,"move":573635.6397076865},{"year":8,"stay":45100.97327991141,"move":667654.3616073639},{"year":9,"stay":46535.88495248685,"move":764664.3396082608}]}}