Results
[
{
"year": 2024,
"age": 30,
"iskSavings": 1000000,
"compoundedInflation": 1,
"cashFlow": 0,
"premiumPensionRights": 0,
"incomePensionRights": 0,
"occupationalPensionSavings": 0
},
{
"year": 2025,
"age": 31,
"iskSavings": 1330049,
"compoundedInflation": 1.025,
"cashFlow": 252190.81687500002,
"incomePensionRights": 94110.6195,
"premiumPensionRights": 15001.33921875,
"occupationalPensionSavings": 29426.085
},
{
"year": 2026,
"age": 32,
"iskSavings": 1689440,
"compoundedInflation": 1.050625,
"cashFlow": 258495.587296875,
"incomePensionRights": 193679.65493099997,
"premiumPensionRights": 31487.811020156252,
"occupationalPensionSavings": 61647.64807499999
},
{
"year": 2027,
"age": 33,
"iskSavings": 2080365,
"compoundedInflation": 1.0768906249999999,
"cashFlow": 264957.97697929677,
"incomePensionRights": 298946.05315591046,
"premiumPensionRights": 49578.691052347036,
"occupationalPensionSavings": 96878.76399337497
},
{
"year": 2028,
"age": 34,
"iskSavings": 2505171,
"compoundedInflation": 1.1038128906249998,
"cashFlow": 271581.92640377925,
"incomePensionRights": 410158.11676254764,
"premiumPensionRights": 69402.31575733742,
"occupationalPensionSavings": 135348.95253986435
},
{
"year": 2029,
"age": 35,
"iskSavings": 2966373,
"compoundedInflation": 1.1314082128906247,
"cashFlow": 278371.47456387366,
"incomePensionRights": 527573.8495645161,
"premiumPensionRights": 91096.75872967501,
"occupationalPensionSavings": 177304.2711612818
},
{
"year": 2030,
"age": 36,
"iskSavings": 3466662,
"compoundedInflation": 1.1596934182128902,
"cashFlow": 285330.7614279705,
"incomePensionRights": 651461.3144226697,
"premiumPensionRights": 114810.55727212295,
"occupationalPensionSavings": 223008.48438478913
},
{
"year": 2031,
"age": 37,
"iskSavings": 4008921,
"compoundedInflation": 1.1886857536682123,
"cashFlow": 292464.0304636698,
"incomePensionRights": 782099.0038167054,
"premiumPensionRights": 140703.49286662333,
"occupationalPensionSavings": 272744.31538999744
},
{
"year": 2032,
"age": 38,
"iskSavings": 4061970,
"compoundedInflation": 1.2184028975099175,
"cashFlow": -216637.97860603165,
"incomePensionRights": 807908.2709426567,
"premiumPensionRights": 151115.55133875346,
"occupationalPensionSavings": 291836.4174672973
},
{
"year": 2033,
"age": 39,
"iskSavings": 4113084,
"compoundedInflation": 1.2488629699476652,
"cashFlow": -222053.92807118245,
"incomePensionRights": 834569.2438837643,
"premiumPensionRights": 162298.10213782123,
"occupationalPensionSavings": 312264.9666900081
},
{
"year": 2034,
"age": 40,
"iskSavings": 4161989,
"compoundedInflation": 1.2800845441963566,
"cashFlow": -227605.276272962,
"incomePensionRights": 862110.0289319284,
"premiumPensionRights": 174308.16169602002,
"occupationalPensionSavings": 334123.5143583087
},
{
"year": 2035,
"age": 41,
"iskSavings": 4208388,
"compoundedInflation": 1.3120866578012655,
"cashFlow": -233295.408179786,
"incomePensionRights": 890559.659886682,
"premiumPensionRights": 187206.96566152552,
"occupationalPensionSavings": 357512.1603633903
},
{
"year": 2036,
"age": 42,
"iskSavings": 4251961,
"compoundedInflation": 1.344888824246297,
"cashFlow": -239127.7933842806,
"incomePensionRights": 919948.1286629424,
"premiumPensionRights": 201060.28112047844,
"occupationalPensionSavings": 382538.0115888276
},
{
"year": 2037,
"age": 43,
"iskSavings": 4292362,
"compoundedInflation": 1.3785110448524545,
"cashFlow": -245105.98821888762,
"incomePensionRights": 950306.4169088195,
"premiumPensionRights": 215938.74192339386,
"occupationalPensionSavings": 409315.6724000455
},
{
"year": 2038,
"age": 44,
"iskSavings": 4329217,
"compoundedInflation": 1.4129738209737657,
"cashFlow": -251233.63792435982,
"incomePensionRights": 981666.5286668105,
"premiumPensionRights": 231918.208825725,
"occupationalPensionSavings": 437967.7694680487
},
{
"year": 2039,
"age": 45,
"iskSavings": 4362122,
"compoundedInflation": 1.4482981664981096,
"cashFlow": -257514.47887246878,
"incomePensionRights": 1014061.5241128152,
"premiumPensionRights": 249080.15627882868,
"occupationalPensionSavings": 468625.5133308121
},
{
"year": 2040,
"age": 46,
"iskSavings": 4390641,
"compoundedInflation": 1.4845056206605622,
"cashFlow": -263952.3408442805,
"incomePensionRights": 1047525.5544085379,
"premiumPensionRights": 267512.087843462,
"occupationalPensionSavings": 501429.29926396895
},
{
"year": 2041,
"age": 47,
"iskSavings": 4414305,
"compoundedInflation": 1.521618261177076,
"cashFlow": -270551.14936538745,
"incomePensionRights": 1082093.8977040197,
"premiumPensionRights": 287307.9823438782,
"occupationalPensionSavings": 536529.3502124468
},
{
"year": 2042,
"age": 48,
"iskSavings": 4432608,
"compoundedInflation": 1.5596587177065029,
"cashFlow": -277314.92809952213,
"incomePensionRights": 1117802.9963282521,
"premiumPensionRights": 308568.7730373252,
"occupationalPensionSavings": 574086.4047273181
},
{
"year": 2043,
"age": 49,
"iskSavings": 4445004,
"compoundedInflation": 1.5986501856491653,
"cashFlow": -284247.80130201014,
"incomePensionRights": 1154690.4952070843,
"premiumPensionRights": 331402.86224208726,
"occupationalPensionSavings": 614272.4530582303
},
{
"year": 2044,
"age": 50,
"iskSavings": 4450905,
"compoundedInflation": 1.6386164402903942,
"cashFlow": -291353.9963345604,
"incomePensionRights": 1192795.281548918,
"premiumPensionRights": 355926.67404800176,
"occupationalPensionSavings": 657271.5247723064
},
{
"year": 2045,
"age": 51,
"iskSavings": 4449678,
"compoundedInflation": 1.679581851297654,
"cashFlow": -298637.84624292434,
"incomePensionRights": 1232157.5258400321,
"premiumPensionRights": 382265.2479275539,
"occupationalPensionSavings": 703280.5315063678
},
{
"year": 2046,
"age": 52,
"iskSavings": 4440642,
"compoundedInflation": 1.721571397580095,
"cashFlow": -306103.7923989974,
"incomePensionRights": 1272818.7241927532,
"premiumPensionRights": 410552.8762741929,
"occupationalPensionSavings": 752510.1687118136
},
{
"year": 2047,
"age": 53,
"iskSavings": 4423065,
"compoundedInflation": 1.7646106825195973,
"cashFlow": -313756.3872089723,
"incomePensionRights": 1314821.742091114,
"premiumPensionRights": 440933.7891184832,
"occupationalPensionSavings": 805185.8805216406
},
{
"year": 2048,
"age": 54,
"iskSavings": 4396157,
"compoundedInflation": 1.8087259495825871,
"cashFlow": -321600.29688919656,
"incomePensionRights": 1358210.8595801205,
"premiumPensionRights": 473562.88951325096,
"occupationalPensionSavings": 861548.8921581554
},
{
"year": 2049,
"age": 55,
"iskSavings": 4359071,
"compoundedInflation": 1.8539440983221516,
"cashFlow": -329640.3043114265,
"incomePensionRights": 1403031.8179462645,
"premiumPensionRights": 508606.54333723156,
"occupationalPensionSavings": 921857.3146092263
},
{
"year": 2050,
"age": 56,
"iskSavings": 4310895,
"compoundedInflation": 1.9002927007802053,
"cashFlow": -337881.3119192121,
"incomePensionRights": 1449331.867938491,
"premiumPensionRights": 546243.4275441867,
"occupationalPensionSavings": 986387.3266318721
},
{
"year": 2051,
"age": 57,
"iskSavings": 4250649,
"compoundedInflation": 1.9478000182997102,
"cashFlow": -346328.3447171924,
"incomePensionRights": 1497159.8195804611,
"premiumPensionRights": 586665.4411824566,
"occupationalPensionSavings": 1055434.4394961032
},
{
"year": 2052,
"age": 58,
"iskSavings": 4177280,
"compoundedInflation": 1.9964950187572028,
"cashFlow": -354986.5533351222,
"incomePensionRights": 1546566.0936266163,
"premiumPensionRights": 630078.6838299584,
"occupationalPensionSavings": 1129314.8502608305
},
{
"year": 2053,
"age": 59,
"iskSavings": 4089657,
"compoundedInflation": 2.0464073942261325,
"cashFlow": -363861.2171685002,
"incomePensionRights": 1597602.7747162946,
"premiumPensionRights": 676704.5064333754,
"occupationalPensionSavings": 1208366.8897790886
},
{
"year": 2054,
"age": 60,
"iskSavings": 3986564,
"compoundedInflation": 2.097567579081786,
"cashFlow": -372957.7475977126,
"incomePensionRights": 1650323.6662819323,
"premiumPensionRights": 726780.6399094452,
"occupationalPensionSavings": 1292952.5720636249
},
{
"year": 2055,
"age": 61,
"iskSavings": 3866697,
"compoundedInflation": 2.15000676855883,
"cashFlow": -382281.69128765544,
"incomePensionRights": 1704784.3472692359,
"premiumPensionRights": 780562.4072627441,
"occupationalPensionSavings": 1383459.2521080787
},
{
"year": 2056,
"age": 62,
"iskSavings": 3728655,
"compoundedInflation": 2.2037569377728006,
"cashFlow": -391838.73356984684,
"incomePensionRights": 1761042.2307291206,
"premiumPensionRights": 838324.0254001872,
"occupationalPensionSavings": 1480301.3997556441
},
{
"year": 2057,
"age": 63,
"iskSavings": 3570934,
"compoundedInflation": 2.2588508612171205,
"cashFlow": -401634.70190909284,
"incomePensionRights": 1819156.6243431815,
"premiumPensionRights": 900360.0032798011,
"occupationalPensionSavings": 1583922.4977385392
},
{
"year": 2058,
"age": 64,
"iskSavings": 3391921,
"compoundedInflation": 2.315322132747548,
"cashFlow": -411675.5694568202,
"incomePensionRights": 1879188.7929465063,
"premiumPensionRights": 966986.6435225065,
"occupationalPensionSavings": 1694797.072580237
},
{
"year": 2059,
"age": 65,
"iskSavings": 3189883,
"compoundedInflation": 2.3732051860662366,
"cashFlow": -421967.45869324065,
"incomePensionRights": 1941202.0231137408,
"premiumPensionRights": 1038543.655143172,
"occupationalPensionSavings": 1813432.8676608535
},
{
"year": 2060,
"age": 66,
"iskSavings": 3109183,
"compoundedInflation": 2.4325353157178924,
"cashFlow": -291181.67662259936,
"incomePensionRights": 2005261.6898764942,
"premiumPensionRights": 1115395.8856237668,
"occupationalPensionSavings": 1752682.866594215
},
{
"year": 2061,
"age": 67,
"iskSavings": 3021564,
"compoundedInflation": 2.4933486986108395,
"cashFlow": -292476.8900748836,
"incomePensionRights": 2071435.3256424183,
"premiumPensionRights": 1197935.1811599256,
"occupationalPensionSavings": 1673812.1375974752
},
{
"year": 2062,
"age": 68,
"iskSavings": 2927037,
"compoundedInflation": 2.5556824160761105,
"cashFlow": -293298.40858639893,
"incomePensionRights": 2139792.691388618,
"premiumPensionRights": 1286582.3845657601,
"occupationalPensionSavings": 1574429.5419276252
},
{
"year": 2063,
"age": 69,
"iskSavings": 2825694,
"compoundedInflation": 2.619574476478013,
"cashFlow": -293569.4738455695,
"incomePensionRights": 2210405.8502044426,
"premiumPensionRights": 1381789.4810236264,
"occupationalPensionSavings": 1451848.9561632602
},
{
"year": 2064,
"age": 70,
"iskSavings": 2717735,
"compoundedInflation": 2.685063838389963,
"cashFlow": -293191.1944549385,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 1303034.4381565258
},
{
"year": 2065,
"age": 71,
"iskSavings": 2866606,
"compoundedInflation": 2.752190434349712,
"cashFlow": -37728.75557581877,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 1124518.7201290817
},
{
"year": 2066,
"age": 72,
"iskSavings": 3027999,
"compoundedInflation": 2.8209951952084547,
"cashFlow": -35574.30338201439,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 912265.8117047176
},
{
"year": 2067,
"age": 73,
"iskSavings": 3204178,
"compoundedInflation": 2.891520075088666,
"cashFlow": -32067.923264003824,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 661392.7134859202
},
{
"year": 2068,
"age": 74,
"iskSavings": 3398403,
"compoundedInflation": 2.9638080769658823,
"cashFlow": -26398.3559271798,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 365419.4742009709
},
{
"year": 2069,
"age": 75,
"iskSavings": 3617272,
"compoundedInflation": 3.0379032788900293,
"cashFlow": -15558.184119912796,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 12789.681597033981
},
{
"year": 2070,
"age": 76,
"iskSavings": 3582729,
"compoundedInflation": 3.11385086086228,
"cashFlow": -275129.20999438077,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 13684.959308826361
},
{
"year": 2071,
"age": 77,
"iskSavings": 3532105,
"compoundedInflation": 3.191697132383837,
"cashFlow": -288364.9128029138,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 14642.906460444206
},
{
"year": 2072,
"age": 78,
"iskSavings": 3463945,
"compoundedInflation": 3.2714895606934324,
"cashFlow": -301931.5081816601,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 15667.9099126753
},
{
"year": 2073,
"age": 79,
"iskSavings": 3376686,
"compoundedInflation": 3.353276799710768,
"cashFlow": -315837.2684448749,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 16764.66360656257
},
{
"year": 2074,
"age": 80,
"iskSavings": 3268648,
"compoundedInflation": 3.437108719703537,
"cashFlow": -330090.6727146702,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 17938.190059021952
},
{
"year": 2075,
"age": 81,
"iskSavings": 3138025,
"compoundedInflation": 3.523036437696125,
"cashFlow": -344700.4120912104,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 19193.86336315349
},
{
"year": 2076,
"age": 82,
"iskSavings": 2982878,
"compoundedInflation": 3.6111123486385277,
"cashFlow": -359675.3949521641,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 20537.433798574235
},
{
"year": 2077,
"age": 83,
"iskSavings": 2801124,
"compoundedInflation": 3.7013901573544907,
"cashFlow": -375024.7523846415,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 21975.05416447443
},
{
"year": 2078,
"age": 84,
"iskSavings": 2590527,
"compoundedInflation": 3.793924911288353,
"cashFlow": -390757.84375293093,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 23513.30795598764
},
{
"year": 2079,
"age": 85,
"iskSavings": 2348685,
"compoundedInflation": 3.8887730340705615,
"cashFlow": -406884.26240542764,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 25159.239512906774
},
{
"year": 2080,
"age": 86,
"iskSavings": 2073021,
"compoundedInflation": 3.9859923599223253,
"cashFlow": -423413.8415242367,
"incomePensionRights": 2283349.243261189,
"premiumPensionRights": 1484041.902619375,
"occupationalPensionSavings": 26920.38627881025
}
]