Diverse - No Reserve by @pt

Probability of Fund Multiple

1x
100%
3x
56.3%
10x
2%

TVPI Distribution

3rd Quartile
2.54
Median
3.14
Top Quartile
3.92

Investments

Initial Check
$50K
Follow-on
$0
Blended Cost Basis
$7.9M

Company Ownership

Avg Initial
1.03%
Avg At Exit
1.27%
Dilution/Round
20%

Median Performing Portfolio

50% of simulated portfolios performed worse than this portfolio, and 50% performed better. Click 'show/hide details' to see each investment.

show/hide details

Median Fund Portfolio

Company 10 - $11,972,657,249 exit after 7 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $13,077,334 (own at exit: 0.11%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $13,077,334 (0.11% ownership @ exit)
   Check 2: $0 @ $32,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 9 - $453,077,857 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $1,159,879 (own at exit: 0.26%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $1,159,879 (0.26% ownership @ exit)

Company 3 - $109,187,764 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $223,617 (own at exit: 0.2%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $223,616 (0.2% ownership @ exit)

Company 123 - $100,502,543 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $15,000,000
Return: $171,524 (own at exit: 0.17%)
   Check 1: $50,000 @ $15,000,000 (0.33%)
   Check 1 Returns: $171,524 (0.17% ownership @ exit)

Company 198 - $99,966,186 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $853,045 (own at exit: 0.85%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $853,044 (0.85% ownership @ exit)

Company 29 - $92,278,395 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $162,919 (own at exit: 0.18%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $162,919 (0.18% ownership @ exit)

Company 42 - $59,609,158 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $131,551 (own at exit: 0.22%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $131,551 (0.22% ownership @ exit)

Company 136 - $59,454,104 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $271,790 (own at exit: 0.46%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $271,790 (0.46% ownership @ exit)

Company 145 - $59,374,229 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $189,998 (own at exit: 0.32%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $189,997 (0.32% ownership @ exit)

Company 23 - $59,364,624 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $237,458 (own at exit: 0.4%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $237,458 (0.4% ownership @ exit)

Company 35 - $59,081,501 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $180,058 (own at exit: 0.3%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $180,057 (0.3% ownership @ exit)

Company 144 - $58,255,055 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $372,832 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $372,832 (0.64% ownership @ exit)

Company 2 - $57,493,806 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $216,447 (own at exit: 0.38%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $216,447 (0.38% ownership @ exit)
   Check 2: $0 @ $22,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 57 - $57,015,224 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $152,041 (own at exit: 0.27%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $152,040 (0.27% ownership @ exit)

Company 81 - $56,419,432 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $1,500,000
Return: $1,203,615 (own at exit: 2.13%)
   Check 1: $50,000 @ $1,500,000 (3.33%)
   Check 1 Returns: $1,203,614 (2.13% ownership @ exit)

Company 167 - $55,635,669 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $1,780,341 (own at exit: 3.2%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $1,780,341 (3.2% ownership @ exit)

Company 66 - $55,530,742 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $126,927 (own at exit: 0.23%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $126,927 (0.23% ownership @ exit)

Company 46 - $55,326,376 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $505,841 (own at exit: 0.91%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $505,841 (0.91% ownership @ exit)

Company 40 - $54,898,672 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $702,703 (own at exit: 1.28%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $702,702 (1.28% ownership @ exit)

Company 148 - $54,249,010 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $289,328 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $289,328 (0.53% ownership @ exit)

Company 102 - $54,130,471 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $866,088 (own at exit: 1.6%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $866,087 (1.6% ownership @ exit)

Company 130 - $53,560,518 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $1,713,937 (own at exit: 3.2%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $1,713,936 (3.2% ownership @ exit)

Company 131 - $53,490,826 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $131,670 (own at exit: 0.25%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $131,669 (0.25% ownership @ exit)

Company 158 - $53,143,506 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $261,630 (own at exit: 0.49%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $261,629 (0.49% ownership @ exit)

Company 147 - $53,023,234 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $565,581 (own at exit: 1.07%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $565,581 (1.07% ownership @ exit)

Company 88 - $51,726,976 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $157,644 (own at exit: 0.3%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $157,644 (0.3% ownership @ exit)

Company 162 - $51,468,580 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $299,454 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $299,453 (0.58% ownership @ exit)

Company 122 - $49,321,414 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $225,469 (own at exit: 0.46%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $225,469 (0.46% ownership @ exit)

Company 161 - $48,802,814 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $156,169 (own at exit: 0.32%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $156,169 (0.32% ownership @ exit)

Company 106 - $48,629,845 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $183,077 (own at exit: 0.38%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $183,077 (0.38% ownership @ exit)

Company 28 - $48,443,027 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $238,489 (own at exit: 0.49%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $238,488 (0.49% ownership @ exit)

Company 49 - $48,405,114 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $172,107 (own at exit: 0.36%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $172,107 (0.36% ownership @ exit)

Company 138 - $48,136,865 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $205,384 (own at exit: 0.43%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $205,383 (0.43% ownership @ exit)

Company 134 - $47,798,924 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $382,391 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $382,391 (0.8% ownership @ exit)

Company 86 - $47,749,052 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $254,662 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $254,661 (0.53% ownership @ exit)

Company 195 - $47,320,727 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $108,162 (own at exit: 0.23%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $108,161 (0.23% ownership @ exit)

Company 78 - $47,297,734 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $201,804 (own at exit: 0.43%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $201,803 (0.43% ownership @ exit)

Company 51 - $46,615,787 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $102,876 (own at exit: 0.22%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $102,876 (0.22% ownership @ exit)

Company 41 - $45,262,125 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $222,829 (own at exit: 0.49%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $222,828 (0.49% ownership @ exit)

Company 69 - $45,052,503 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $262,124 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $262,123 (0.58% ownership @ exit)

Company 107 - $44,790,223 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $159,254 (own at exit: 0.36%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $159,254 (0.36% ownership @ exit)

Company 190 - $43,770,924 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $112,054 (own at exit: 0.26%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $112,053 (0.26% ownership @ exit)

Company 163 - $43,734,775 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $116,626 (own at exit: 0.27%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $116,626 (0.27% ownership @ exit)

Company 59 - $43,402,320 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $154,319 (own at exit: 0.36%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $154,319 (0.36% ownership @ exit)

Company 193 - $43,133,454 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $11,500,000
Return: $120,024 (own at exit: 0.28%)
   Check 1: $50,000 @ $11,500,000 (0.43%)
   Check 1 Returns: $120,023 (0.28% ownership @ exit)

Company 44 - $43,027,494 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $101,991 (own at exit: 0.24%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $101,991 (0.24% ownership @ exit)

Company 89 - $42,296,403 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $108,279 (own at exit: 0.26%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $108,278 (0.26% ownership @ exit)

Company 157 - $41,906,429 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $178,801 (own at exit: 0.43%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $178,800 (0.43% ownership @ exit)

Company 104 - $41,826,873 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $1,338,460 (own at exit: 3.2%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $1,338,459 (3.2% ownership @ exit)

Company 97 - $41,249,722 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $109,999 (own at exit: 0.27%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $109,999 (0.27% ownership @ exit)

Company 68 - $41,133,219 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $164,533 (own at exit: 0.4%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $164,532 (0.4% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.48%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $0 (0.48% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.77%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.48%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $0 (0.48% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.77%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 3.33%)
   Check 1: $50,000 @ $1,500,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.43%)
   Check 1: $50,000 @ $11,500,000 (0.43%)
   Check 1 Returns: $0 (0.43% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.43%)
   Check 1: $50,000 @ $11,500,000 (0.43%)
   Check 1 Returns: $0 (0.43% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.36%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $0 (0.36% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.43%)
   Check 1: $50,000 @ $11,500,000 (0.43%)
   Check 1 Returns: $0 (0.43% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 2%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.38%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.77%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 2%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.33%)
   Check 1: $50,000 @ $15,000,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.34%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $0 (0.34% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.36%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $0 (0.36% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.36%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $0 (0.36% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 109 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.77%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 2%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.33%)
   Check 1: $50,000 @ $15,000,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.38%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.33%)
   Check 1: $50,000 @ $15,000,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.34%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $0 (0.34% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 151 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.77%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.36%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $0 (0.36% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.33%)
   Check 1: $50,000 @ $15,000,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.34%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $0 (0.34% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.48%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $0 (0.48% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.77%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.48%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $0 (0.48% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.48%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $0 (0.48% ownership @ exit)

Company 176 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.38%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Top Quartile Portfolio

75% of simulated portfolios performed worse than this portfolio, 25% performed better%. Click 'show/hide details' to see each investment.

show/hide details

Top Quartile Fund Portfolio

Company 117 - $11,375,540,087 exit after 7 rounds
Invested: $50,000
Blended Cost Basis: $11,500,000
Return: $12,965,346 (own at exit: 0.11%)
   Check 1: $50,000 @ $11,500,000 (0.43%)
   Check 1 Returns: $12,965,346 (0.11% ownership @ exit)
   Check 2: $0 @ $30,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 150 - $1,126,628,204 exit after 6 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $4,101,928 (own at exit: 0.36%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $4,101,928 (0.36% ownership @ exit)

Company 97 - $880,992,695 exit after 6 rounds
Invested: $50,000
Blended Cost Basis: $11,500,000
Return: $1,255,146 (own at exit: 0.14%)
   Check 1: $50,000 @ $11,500,000 (0.43%)
   Check 1 Returns: $1,255,146 (0.14% ownership @ exit)

Company 186 - $594,870,765 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $902,441 (own at exit: 0.15%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $902,440 (0.15% ownership @ exit)

Company 56 - $119,330,997 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $509,146 (own at exit: 0.43%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $509,145 (0.43% ownership @ exit)

Company 100 - $118,416,046 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $1,500,000
Return: $2,020,967 (own at exit: 1.71%)
   Check 1: $50,000 @ $1,500,000 (3.33%)
   Check 1 Returns: $2,020,967 (1.71% ownership @ exit)

Company 55 - $115,306,734 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $2,951,852 (own at exit: 2.56%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $2,951,852 (2.56% ownership @ exit)

Company 114 - $106,402,746 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $340,489 (own at exit: 0.32%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $340,488 (0.32% ownership @ exit)

Company 28 - $105,686,426 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $773,021 (own at exit: 0.73%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $773,020 (0.73% ownership @ exit)

Company 126 - $96,287,803 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $410,828 (own at exit: 0.43%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $410,827 (0.43% ownership @ exit)

Company 153 - $94,328,439 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $229,982 (own at exit: 0.24%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $229,981 (0.24% ownership @ exit)

Company 124 - $93,164,767 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $190,801 (own at exit: 0.2%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $190,801 (0.2% ownership @ exit)

Company 67 - $92,968,028 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $176,295 (own at exit: 0.19%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $176,294 (0.19% ownership @ exit)

Company 184 - $87,944,345 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $166,769 (own at exit: 0.19%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $166,768 (0.19% ownership @ exit)

Company 123 - $82,176,016 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $300,529 (own at exit: 0.37%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $300,529 (0.37% ownership @ exit)

Company 76 - $82,000,942 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $199,926 (own at exit: 0.24%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $199,926 (0.24% ownership @ exit)

Company 176 - $59,947,174 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $348,784 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $348,783 (0.58% ownership @ exit)

Company 141 - $59,745,494 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $141,619 (own at exit: 0.24%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $141,618 (0.24% ownership @ exit)

Company 108 - $59,593,072 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $181,617 (own at exit: 0.3%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $181,616 (0.3% ownership @ exit)

Company 0 - $57,924,179 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $195,113 (own at exit: 0.34%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $195,113 (0.34% ownership @ exit)
   Check 2: $0 @ $37,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 110 - $57,581,573 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $147,409 (own at exit: 0.26%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $147,408 (0.26% ownership @ exit)

Company 39 - $56,879,440 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $134,825 (own at exit: 0.24%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $134,825 (0.24% ownership @ exit)

Company 105 - $56,698,848 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $302,394 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $302,393 (0.53% ownership @ exit)

Company 109 - $55,976,722 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $358,251 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $358,251 (0.64% ownership @ exit)

Company 43 - $55,594,059 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $395,336 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $395,335 (0.71% ownership @ exit)

Company 62 - $55,225,142 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $220,901 (own at exit: 0.4%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $220,900 (0.4% ownership @ exit)

Company 2 - $55,135,480 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $1,500,000
Return: $1,176,224 (own at exit: 2.13%)
   Check 1: $50,000 @ $1,500,000 (3.33%)
   Check 1 Returns: $1,176,223 (2.13% ownership @ exit)

Company 197 - $54,387,085 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $133,876 (own at exit: 0.25%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $133,875 (0.25% ownership @ exit)

Company 104 - $54,155,924 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $173,299 (own at exit: 0.32%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $173,298 (0.32% ownership @ exit)

Company 9 - $53,931,822 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $431,455 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $431,454 (0.8% ownership @ exit)

Company 58 - $53,045,248 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $125,737 (own at exit: 0.24%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $125,736 (0.24% ownership @ exit)

Company 85 - $51,682,080 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $118,130 (own at exit: 0.23%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $118,130 (0.23% ownership @ exit)

Company 194 - $50,958,447 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $217,423 (own at exit: 0.43%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $217,422 (0.43% ownership @ exit)

Company 59 - $50,649,974 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $147,345 (own at exit: 0.29%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $147,345 (0.29% ownership @ exit)

Company 151 - $50,423,743 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $129,085 (own at exit: 0.26%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $129,084 (0.26% ownership @ exit)

Company 130 - $50,124,647 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $118,814 (own at exit: 0.24%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $118,813 (0.24% ownership @ exit)

Company 71 - $49,933,615 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $168,197 (own at exit: 0.34%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $168,197 (0.34% ownership @ exit)

Company 165 - $49,568,547 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $1,586,194 (own at exit: 3.2%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $1,586,193 (3.2% ownership @ exit)

Company 142 - $48,958,058 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $184,313 (own at exit: 0.38%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $184,312 (0.38% ownership @ exit)

Company 18 - $48,777,630 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $312,177 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $312,176 (0.64% ownership @ exit)

Company 168 - $47,629,916 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $254,026 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $254,026 (0.53% ownership @ exit)

Company 133 - $47,521,042 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $104,874 (own at exit: 0.22%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $104,874 (0.22% ownership @ exit)

Company 40 - $46,804,699 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $157,658 (own at exit: 0.34%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $157,657 (0.34% ownership @ exit)

Company 180 - $46,148,990 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $140,645 (own at exit: 0.3%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $140,644 (0.3% ownership @ exit)

Company 86 - $45,563,621 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $583,214 (own at exit: 1.28%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $583,214 (1.28% ownership @ exit)

Company 80 - $45,393,257 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $103,756 (own at exit: 0.23%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $103,756 (0.23% ownership @ exit)

Company 182 - $44,380,708 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $142,018 (own at exit: 0.32%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $142,018 (0.32% ownership @ exit)

Company 159 - $43,953,339 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $216,386 (own at exit: 0.49%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $216,385 (0.49% ownership @ exit)

Company 48 - $43,656,323 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $232,834 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $232,833 (0.53% ownership @ exit)

Company 183 - $43,328,781 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $99,037 (own at exit: 0.23%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $99,037 (0.23% ownership @ exit)

Company 101 - $42,682,112 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $170,728 (own at exit: 0.4%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $170,728 (0.4% ownership @ exit)

Company 84 - $42,663,942 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $303,388 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $303,388 (0.71% ownership @ exit)

Company 46 - $41,074,305 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $15,000,000
Return: $87,625 (own at exit: 0.21%)
   Check 1: $50,000 @ $15,000,000 (0.33%)
   Check 1 Returns: $87,625 (0.21% ownership @ exit)

Company 128 - $40,721,197 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $173,744 (own at exit: 0.43%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $173,743 (0.43% ownership @ exit)

Company 72 - $40,430,646 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $215,630 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $215,630 (0.53% ownership @ exit)

Company 147 - $40,150,418 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $428,271 (own at exit: 1.07%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $428,271 (1.07% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.43%)
   Check 1: $50,000 @ $11,500,000 (0.43%)
   Check 1 Returns: $0 (0.43% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 2%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.34%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $0 (0.34% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 2%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.38%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.34%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $0 (0.34% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.43%)
   Check 1: $50,000 @ $11,500,000 (0.43%)
   Check 1 Returns: $0 (0.43% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 3.33%)
   Check 1: $50,000 @ $1,500,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 2%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.36%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $0 (0.36% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 2%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.34%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $0 (0.34% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.38%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.36%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $0 (0.36% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.38%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 3.33%)
   Check 1: $50,000 @ $1,500,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 2%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.45%)
   Check 1: $50,000 @ $11,000,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 3.33%)
   Check 1: $50,000 @ $1,500,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.38%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $50,000 @ $7,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.36%)
   Check 1: $50,000 @ $14,000,000 (0.36%)
   Check 1 Returns: $0 (0.36% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $50,000 @ $8,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $50,000 @ $3,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.34%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $0 (0.34% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.38%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.34%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $0 (0.34% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.48%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $0 (0.48% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 5%)
   Check 1: $50,000 @ $1,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.77%)
   Check 1: $50,000 @ $6,500,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.34%)
   Check 1: $50,000 @ $14,500,000 (0.34%)
   Check 1 Returns: $0 (0.34% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.33%)
   Check 1: $50,000 @ $15,000,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.43%)
   Check 1: $50,000 @ $11,500,000 (0.43%)
   Check 1 Returns: $0 (0.43% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 162 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.53%)
   Check 1: $50,000 @ $9,500,000 (0.53%)
   Check 1 Returns: $0 (0.53% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.67%)
   Check 1: $50,000 @ $7,500,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.38%)
   Check 1: $50,000 @ $13,000,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.33%)
   Check 1: $50,000 @ $15,000,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.56%)
   Check 1: $50,000 @ $9,000,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 2%)
   Check 1: $50,000 @ $2,500,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.48%)
   Check 1: $50,000 @ $10,500,000 (0.48%)
   Check 1 Returns: $0 (0.48% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 3.33%)
   Check 1: $50,000 @ $1,500,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $50,000 @ $10,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.37%)
   Check 1: $50,000 @ $13,500,000 (0.37%)
   Check 1 Returns: $0 (0.37% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.33%)
   Check 1: $50,000 @ $15,000,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.4%)
   Check 1: $50,000 @ $12,500,000 (0.4%)
   Check 1 Returns: $0 (0.4% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 1.43%)
   Check 1: $50,000 @ $3,500,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $50,000 @ $12,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.59%)
   Check 1: $50,000 @ $8,500,000 (0.59%)
   Check 1 Returns: $0 (0.59% ownership @ exit)

Portfolio Size vs TVPI

How changing portfolio size would affect returns.

Reserves (%) vs TVPI

How changing the percent of capital reserved for follow-on would affect returns.

Fund Model

Fund
$10,000,000
Investments
200
Reserve
0%
Follow-on rate
0%
Follow-on Picking
Above Average Picking

Fork this model

Silicon Valley Seed Market

Made up data for Seed investing. This assumes the first investment is at seed and the follow-on is at Series A.

Company Valuations

Entry Valuation
$1-15M
Follow-on Valuation
$20-50M

Dilution

Dilution Per Round
20%

Outcome Distribution

Probability Exit Rounds
0.1% $10B 7
1% $1B 6
1% $500M 5
5% $100M 4
20% $50M 3
72.9% $0 1