| Dossier | Want To Retire (307) |
| Duration | 110 ms |
| Use Item Assumptions | true |
| Number Forecasts | 10,000 |
| Primary User | plusauri |
| Growth Outlook | standard |
| Evaluated Range | (2019 -> 2051] (32 Years) |
| Inflation | [ (1900, 3.00%) ] |
| Cost of Capital | [ (1900, 7.50%) ] |
| Percent Bust Scenarios | 0.18% |
| Boundary Forecasts | |||
| Foreast | Foreast Id | End Net Worth | PV End Net Worth |
|---|---|---|---|
| Worst Net Worth | 7,377 | $(1,880,257) | $(719,937) |
| Geometric Mean Net Worth (Percentile 19.16%) | _ | $11,527,282 | $4,413,714 |
| Median Net Worth | 7,220 | $23,028,234 | $8,817,347 |
| Best Net Worth | 9,001 | $496,488,317 | $190,101,845 |
| Histogram Summary Data | |||||
| Num Forecasts | Opening NW | Closing NW | Bar End | Opening Forecast Id | Closing Forecast Id |
|---|---|---|---|---|---|
| 2850 | $(1,880,257) | $14,732,018 | $14,732,029 | 7377 | 2932 |
| 3705 | $14,738,083 | $31,334,667 | $31,344,314 | 7418 | 2246 |
| 1732 | $31,344,982 | $47,943,936 | $47,956,599 | 6343 | 6463 |
| 736 | $47,967,823 | $64,534,855 | $64,568,884 | 6564 | 430 |
| 395 | $64,604,278 | $81,096,152 | $81,181,169 | 6525 | 9955 |
| 220 | $81,204,295 | $97,699,919 | $97,793,454 | 1401 | 2069 |
| 115 | $97,795,442 | $114,375,303 | $114,405,739 | 2248 | 7992 |
| 71 | $114,462,139 | $130,567,865 | $131,018,024 | 4826 | 3591 |
| 44 | $131,036,254 | $147,346,208 | $147,630,309 | 6163 | 4050 |
| 35 | $148,392,345 | $164,125,262 | $164,242,594 | 787 | 9470 |
| 27 | $164,340,359 | $178,055,903 | $180,854,879 | 8159 | 4398 |
| 15 | $181,694,958 | $195,507,197 | $197,467,164 | 4094 | 6691 |
| 9 | $198,891,791 | $210,514,823 | $214,079,449 | 6666 | 7441 |
| 9 | $215,055,045 | $226,173,321 | $230,691,734 | 5839 | 2837 |
| 7 | $231,888,716 | $245,413,437 | $247,304,019 | 1327 | 2083 |
| 8 | $249,299,370 | $263,259,249 | $263,916,304 | 3685 | 2797 |
| 4 | $264,073,094 | $273,881,705 | $280,528,589 | 5101 | 1998 |
| 5 | $282,583,479 | $287,366,912 | $297,140,874 | 5899 | 8900 |
| 3 | $300,420,761 | $305,137,848 | $313,753,159 | 9162 | 3032 |
| 3 | $313,849,213 | $329,776,033 | $330,365,444 | 6226 | 3903 |
| 1 | $341,737,686 | $341,737,686 | $346,977,729 | 5890 | 5890 |
| 2 | $353,326,575 | $359,273,652 | $363,590,014 | 172 | 2923 |
| _ | _ | _ | $380,202,299 | _ | _ |
| _ | _ | _ | $396,814,584 | _ | _ |
| _ | _ | _ | $413,426,869 | _ | _ |
| _ | _ | _ | $430,039,154 | _ | _ |
| _ | _ | _ | $446,651,439 | _ | _ |
| 1 | $454,703,683 | $454,703,683 | $463,263,724 | 4095 | 4095 |
| 1 | $474,332,688 | $474,332,688 | $479,876,009 | 5647 | 5647 |
| _ | _ | _ | $496,488,294 | _ | _ |
| 1 | $496,488,317 | $496,488,317 | $513,100,579 | 9001 | 9001 |