| Dossier | This Just In With Business (380) |
| Duration | 248 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 | 27.64% |
| Boundary Forecasts | |||
| Foreast | Foreast Id | End Net Worth | PV End Net Worth |
|---|---|---|---|
| Worst Net Worth | 6,517 | $(41,144,411) | $(7,441,616) |
| Geometric Mean Net Worth (Percentile 2.76%) | _ | $(25,012,682) | $(4,523,938) |
| Median Net Worth | 7,314 | $39,484,278 | $7,141,355 |
| Best Net Worth | 3,399 | $36,276,497,854 | $6,561,177,538 |
| Histogram Summary Data | |||||
| Num Forecasts | Opening NW | Closing NW | Bar End | Opening Forecast Id | Closing Forecast Id |
|---|---|---|---|---|---|
| 9851 | $(41,144,411) | $1,167,649,741 | $1,169,443,665 | 6517 | 6619 |
| 93 | $1,174,249,982 | $2,307,251,120 | $2,380,031,740 | 1819 | 2087 |
| 30 | $2,419,764,601 | $3,579,545,253 | $3,590,619,815 | 5684 | 7260 |
| 12 | $3,663,525,650 | $4,555,214,472 | $4,801,207,890 | 9606 | 1920 |
| 6 | $4,837,577,595 | $5,834,888,653 | $6,011,795,965 | 7061 | 1466 |
| 1 | $6,598,229,253 | $6,598,229,253 | $7,222,384,040 | 751 | 751 |
| 2 | $7,707,736,919 | $7,742,609,549 | $8,432,972,115 | 9648 | 9622 |
| 1 | $8,604,021,034 | $8,604,021,034 | $9,643,560,190 | 2117 | 2117 |
| 1 | $10,214,584,227 | $10,214,584,227 | $10,854,148,265 | 5450 | 5450 |
| _ | _ | _ | $12,064,736,340 | _ | _ |
| _ | _ | _ | $13,275,324,415 | _ | _ |
| _ | _ | _ | $14,485,912,490 | _ | _ |
| _ | _ | _ | $15,696,500,565 | _ | _ |
| _ | _ | _ | $16,907,088,640 | _ | _ |
| 1 | $18,031,434,330 | $18,031,434,330 | $18,117,676,715 | 4472 | 4472 |
| _ | _ | _ | $19,328,264,790 | _ | _ |
| _ | _ | _ | $20,538,852,865 | _ | _ |
| _ | _ | _ | $21,749,440,940 | _ | _ |
| _ | _ | _ | $22,960,029,015 | _ | _ |
| _ | _ | _ | $24,170,617,090 | _ | _ |
| _ | _ | _ | $25,381,205,165 | _ | _ |
| _ | _ | _ | $26,591,793,240 | _ | _ |
| _ | _ | _ | $27,802,381,315 | _ | _ |
| _ | _ | _ | $29,012,969,390 | _ | _ |
| _ | _ | _ | $30,223,557,465 | _ | _ |
| _ | _ | _ | $31,434,145,540 | _ | _ |
| _ | _ | _ | $32,644,733,615 | _ | _ |
| _ | _ | _ | $33,855,321,690 | _ | _ |
| _ | _ | _ | $35,065,909,765 | _ | _ |
| _ | _ | _ | $36,276,497,840 | _ | _ |
| 1 | $36,276,497,854 | $36,276,497,854 | $37,487,085,915 | 3399 | 3399 |