| Dossier | This Just In (297) |
| Duration | 212 ms |
| Use Item Assumptions | true |
| Number Forecasts | 10,000 |
| Primary User | plusauri |
| Growth Outlook | standard |
| Evaluated Range | (2019 -> 2076] (57 Years) |
| Inflation | [ (1900, 3.00%) ] |
| Cost of Capital | [ (1900, 7.50%) ] |
| Percent Bust Scenarios | 0.02% |
| Boundary Forecasts | |||
| Foreast | Foreast Id | End Net Worth | PV End Net Worth |
|---|---|---|---|
| Worst Net Worth | 9,849 | $(3,556,070) | $(643,172) |
| Geometric Mean Net Worth (Percentile 0.49%) | _ | $16,514,768 | $2,986,957 |
| Median Net Worth | 3,004 | $191,948,307 | $34,716,883 |
| Best Net Worth | 687 | $35,413,948,986 | $6,405,171,953 |
| Histogram Summary Data | |||||
| Num Forecasts | Opening NW | Closing NW | Bar End | Opening Forecast Id | Closing Forecast Id |
|---|---|---|---|---|---|
| 9568 | $(3,556,070) | $1,176,933,255 | $1,177,027,431 | 9849 | 5570 |
| 283 | $1,177,666,571 | $2,349,504,436 | $2,357,610,932 | 1872 | 1906 |
| 73 | $2,362,199,125 | $3,528,091,225 | $3,538,194,433 | 4974 | 5941 |
| 33 | $3,568,793,755 | $4,600,818,504 | $4,718,777,934 | 9300 | 35 |
| 9 | $4,734,059,744 | $5,772,464,374 | $5,899,361,435 | 3894 | 8970 |
| 9 | $6,100,148,410 | $7,011,711,440 | $7,079,944,936 | 9365 | 5956 |
| 6 | $7,304,404,484 | $7,685,780,909 | $8,260,528,437 | 3826 | 8102 |
| 7 | $8,457,161,891 | $9,434,743,431 | $9,441,111,938 | 1904 | 8281 |
| 1 | $10,345,421,538 | $10,345,421,538 | $10,621,695,439 | 7813 | 7813 |
| _ | _ | _ | $11,802,278,940 | _ | _ |
| 1 | $12,328,009,006 | $12,328,009,006 | $12,982,862,441 | 9130 | 9130 |
| _ | _ | _ | $14,163,445,942 | _ | _ |
| 2 | $14,376,744,437 | $14,570,137,695 | $15,344,029,443 | 9763 | 5282 |
| 1 | $15,665,751,548 | $15,665,751,548 | $16,524,612,944 | 7020 | 7020 |
| _ | _ | _ | $17,705,196,445 | _ | _ |
| 2 | $18,271,455,823 | $18,426,154,983 | $18,885,779,946 | 6793 | 7054 |
| 1 | $19,864,740,656 | $19,864,740,656 | $20,066,363,447 | 118 | 118 |
| _ | _ | _ | $21,246,946,948 | _ | _ |
| _ | _ | _ | $22,427,530,449 | _ | _ |
| 2 | $22,717,236,687 | $23,296,199,887 | $23,608,113,950 | 4650 | 5728 |
| _ | _ | _ | $24,788,697,451 | _ | _ |
| _ | _ | _ | $25,969,280,952 | _ | _ |
| _ | _ | _ | $27,149,864,453 | _ | _ |
| _ | _ | _ | $28,330,447,954 | _ | _ |
| _ | _ | _ | $29,511,031,455 | _ | _ |
| _ | _ | _ | $30,691,614,956 | _ | _ |
| _ | _ | _ | $31,872,198,457 | _ | _ |
| _ | _ | _ | $33,052,781,958 | _ | _ |
| _ | _ | _ | $34,233,365,459 | _ | _ |
| _ | _ | _ | $35,413,948,960 | _ | _ |
| 1 | $35,413,948,986 | $35,413,948,986 | $36,594,532,461 | 687 | 687 |