ABCDEFGHIJKLMNOPQRSTU
1
Make your own copy of this sheet to edit ^^^ (File > Make a Copy)
2
nominal expected return7.00%confidence
3
yearwhat you'd have if you just put it in a DAF nowwhat you'd have if you won60%75%85%90%95%98%99%
4
21.142.1412%41%59%69%78%84%85%
5
31.232.239%36%54%63%73%78%80%
6
51.402.403%28%46%54%63%68%70%
7
81.722.72-5%19%34%42%50%55%57%
8
132.413.41-15%6%20%27%34%39%40%
9
214.145.14-26%-7%6%12%18%22%23%
10
349.9810.98-34%-17%-6%-1%5%8%9%
11
5541.3242.32-39%-23%-13%-8%-3%0%1%
12
89412.25413.25-40%-25%-15%-10%-5%-2%-1%
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100