Diverse Portfolio - No Reserve by @pt

Probability of Fund Multiple

1x
100%
3x
19.3%
10x
0%

TVPI Distribution

3rd Quartile
1.88
Median
2.15
Top Quartile
2.61

Investments

Initial Check
$25K
Follow-on
$74.6K
Blended Cost Basis
$13.8M

Company Ownership

Avg Initial
0.2%
Avg At Exit
0.22%
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 156 - $1,125,217,862 exit after 7 rounds
Invested: $99,627
Blended Cost Basis: $14,569,395
Return: $2,360,973 (own at exit: 0.21%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $641,237 (0.06% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $1,719,735 (0.15% ownership @ exit)

Company 62 - $1,068,675,528 exit after 7 rounds
Invested: $99,627
Blended Cost Basis: $16,067,665
Return: $2,012,124 (own at exit: 0.19%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $636,697 (0.06% ownership @ exit)
   Check 2: $74,627 @ $19,000,000 (0.39%)
   Check 2 Returns: $1,375,426 (0.13% ownership @ exit)

Company 191 - $1,047,951,282 exit after 7 rounds
Invested: $99,627
Blended Cost Basis: $20,050,552
Return: $1,587,833 (own at exit: 0.15%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $473,645 (0.05% ownership @ exit)
   Check 2: $74,627 @ $23,000,000 (0.32%)
   Check 2 Returns: $1,114,187 (0.11% ownership @ exit)

Company 33 - $116,607,656 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $13,906,250
Return: $497,340 (own at exit: 0.43%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $149,257 (0.13% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $348,082 (0.3% ownership @ exit)

Company 39 - $115,865,895 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $16,787,425
Return: $404,765 (own at exit: 0.35%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $141,246 (0.12% ownership @ exit)
   Check 2: $74,627 @ $21,000,000 (0.36%)
   Check 2 Returns: $263,518 (0.23% ownership @ exit)

Company 93 - $114,036,035 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $17,097,399
Return: $396,080 (own at exit: 0.35%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $116,772 (0.1% ownership @ exit)
   Check 2: $74,627 @ $19,500,000 (0.38%)
   Check 2 Returns: $279,307 (0.24% ownership @ exit)

Company 32 - $113,643,062 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $20,080,780
Return: $333,906 (own at exit: 0.29%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $107,750 (0.09% ownership @ exit)
   Check 2: $74,627 @ $24,000,000 (0.31%)
   Check 2 Returns: $226,155 (0.2% ownership @ exit)

Company 149 - $112,020,667 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $19,013,390
Return: $348,086 (own at exit: 0.31%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $110,297 (0.1% ownership @ exit)
   Check 2: $74,627 @ $22,500,000 (0.33%)
   Check 2 Returns: $237,788 (0.21% ownership @ exit)

Company 108 - $108,390,022 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $18,571,604
Return: $348,211 (own at exit: 0.32%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $95,682 (0.09% ownership @ exit)
   Check 2: $74,627 @ $20,500,000 (0.36%)
   Check 2 Returns: $252,528 (0.23% ownership @ exit)

Company 171 - $103,364,533 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $17,907,512
Return: $342,594 (own at exit: 0.33%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $101,774 (0.1% ownership @ exit)
   Check 2: $74,627 @ $20,500,000 (0.36%)
   Check 2 Returns: $240,820 (0.23% ownership @ exit)

Company 124 - $101,965,426 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $15,694,892
Return: $387,048 (own at exit: 0.38%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $108,763 (0.11% ownership @ exit)
   Check 2: $74,627 @ $17,500,000 (0.43%)
   Check 2 Returns: $278,285 (0.27% ownership @ exit)

Company 181 - $101,584,294 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $13,906,250
Return: $433,265 (own at exit: 0.43%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $130,027 (0.13% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $303,236 (0.3% ownership @ exit)

Company 82 - $97,862,080 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $18,738,303
Return: $307,945 (own at exit: 0.31%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $100,210 (0.1% ownership @ exit)
   Check 2: $74,627 @ $22,500,000 (0.33%)
   Check 2 Returns: $207,733 (0.21% ownership @ exit)

Company 130 - $95,882,444 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $15,289,502
Return: $377,127 (own at exit: 0.39%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $90,910 (0.09% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $286,216 (0.3% ownership @ exit)

Company 109 - $83,313,107 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $14,619,542
Return: $342,031 (own at exit: 0.41%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $85,312 (0.1% ownership @ exit)
   Check 2: $74,627 @ $15,500,000 (0.48%)
   Check 2 Returns: $256,718 (0.31% ownership @ exit)

Company 73 - $59,695,474 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,000,000
Return: $301,269 (own at exit: 0.5%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $63,675 (0.11% ownership @ exit)
   Check 2: $74,627 @ $15,000,000 (0.5%)
   Check 2 Returns: $237,593 (0.4% ownership @ exit)

Company 184 - $59,018,592 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,139,800
Return: $258,703 (own at exit: 0.44%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $62,953 (0.11% ownership @ exit)
   Check 2: $74,627 @ $18,000,000 (0.41%)
   Check 2 Returns: $195,749 (0.33% ownership @ exit)

Company 44 - $57,923,940 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,623,500
Return: $227,745 (own at exit: 0.39%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $80,589 (0.14% ownership @ exit)
   Check 2: $74,627 @ $23,500,000 (0.32%)
   Check 2 Returns: $147,155 (0.25% ownership @ exit)

Company 122 - $57,586,112 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $20,597,143
Return: $205,769 (own at exit: 0.36%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $68,250 (0.12% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $137,519 (0.24% ownership @ exit)

Company 27 - $57,417,139 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,658,902
Return: $228,852 (own at exit: 0.4%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $65,619 (0.11% ownership @ exit)
   Check 2: $74,627 @ $21,000,000 (0.36%)
   Check 2 Returns: $163,232 (0.28% ownership @ exit)

Company 159 - $57,073,180 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,760,532
Return: $233,290 (own at exit: 0.41%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $91,317 (0.16% ownership @ exit)
   Check 2: $74,627 @ $24,000,000 (0.31%)
   Check 2 Returns: $141,973 (0.25% ownership @ exit)

Company 36 - $56,087,105 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,085,944
Return: $214,707 (own at exit: 0.38%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $78,034 (0.14% ownership @ exit)
   Check 2: $74,627 @ $24,500,000 (0.3%)
   Check 2 Returns: $136,672 (0.24% ownership @ exit)

Company 45 - $55,955,786 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,797,209
Return: $261,966 (own at exit: 0.47%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $81,390 (0.15% ownership @ exit)
   Check 2: $74,627 @ $18,500,000 (0.4%)
   Check 2 Returns: $180,575 (0.32% ownership @ exit)

Company 196 - $55,917,897 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $20,285,179
Return: $204,793 (own at exit: 0.37%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $59,645 (0.11% ownership @ exit)
   Check 2: $74,627 @ $23,000,000 (0.32%)
   Check 2 Returns: $145,147 (0.26% ownership @ exit)

Company 172 - $55,612,001 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,856,333
Return: $244,412 (own at exit: 0.44%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $74,149 (0.13% ownership @ exit)
   Check 2: $74,627 @ $19,500,000 (0.38%)
   Check 2 Returns: $170,262 (0.31% ownership @ exit)

Company 136 - $54,673,706 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,985,030
Return: $200,546 (own at exit: 0.37%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $69,982 (0.13% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $130,564 (0.24% ownership @ exit)

Company 14 - $54,425,282 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,466,960
Return: $247,873 (own at exit: 0.46%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $62,200 (0.11% ownership @ exit)
   Check 2: $74,627 @ $17,500,000 (0.43%)
   Check 2 Returns: $185,672 (0.34% ownership @ exit)

Company 100 - $54,235,994 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,057,971
Return: $223,882 (own at exit: 0.41%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $61,983 (0.11% ownership @ exit)
   Check 2: $74,627 @ $20,000,000 (0.37%)
   Check 2 Returns: $161,898 (0.3% ownership @ exit)

Company 34 - $52,535,308 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,286,303
Return: $239,584 (own at exit: 0.46%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $70,047 (0.13% ownership @ exit)
   Check 2: $74,627 @ $18,500,000 (0.4%)
   Check 2 Returns: $169,537 (0.32% ownership @ exit)

Company 126 - $51,508,579 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,013,390
Return: $200,068 (own at exit: 0.39%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $63,395 (0.12% ownership @ exit)
   Check 2: $74,627 @ $22,500,000 (0.33%)
   Check 2 Returns: $136,672 (0.27% ownership @ exit)

Company 165 - $51,412,323 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $20,049,393
Return: $188,558 (own at exit: 0.37%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $63,276 (0.12% ownership @ exit)
   Check 2: $74,627 @ $24,500,000 (0.3%)
   Check 2 Returns: $125,281 (0.24% ownership @ exit)

Company 80 - $51,351,001 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,736,739
Return: $246,383 (own at exit: 0.48%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $54,774 (0.11% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $191,608 (0.37% ownership @ exit)

Company 143 - $51,312,262 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,806,918
Return: $226,912 (own at exit: 0.44%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $65,679 (0.13% ownership @ exit)
   Check 2: $74,627 @ $19,000,000 (0.39%)
   Check 2 Returns: $161,232 (0.31% ownership @ exit)

Company 7 - $50,187,729 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,856,333
Return: $220,572 (own at exit: 0.44%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $66,916 (0.13% ownership @ exit)
   Check 2: $74,627 @ $19,500,000 (0.38%)
   Check 2 Returns: $153,655 (0.31% ownership @ exit)

Company 31 - $50,175,306 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,743,752
Return: $186,491 (own at exit: 0.37%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $64,224 (0.13% ownership @ exit)
   Check 2: $74,627 @ $24,500,000 (0.3%)
   Check 2 Returns: $122,266 (0.24% ownership @ exit)

Company 48 - $49,928,785 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,371,425
Return: $245,569 (own at exit: 0.49%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $53,257 (0.11% ownership @ exit)
   Check 2: $74,627 @ $15,500,000 (0.48%)
   Check 2 Returns: $192,311 (0.39% ownership @ exit)

Company 193 - $49,914,767 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,963,751
Return: $201,496 (own at exit: 0.4%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $79,863 (0.16% ownership @ exit)
   Check 2: $74,627 @ $24,500,000 (0.3%)
   Check 2 Returns: $121,632 (0.24% ownership @ exit)

Company 107 - $49,394,246 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,096,091
Return: $231,409 (own at exit: 0.47%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $52,687 (0.11% ownership @ exit)
   Check 2: $74,627 @ $16,500,000 (0.45%)
   Check 2 Returns: $178,721 (0.36% ownership @ exit)

Company 19 - $48,917,347 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,455,809
Return: $237,202 (own at exit: 0.48%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $60,205 (0.12% ownership @ exit)
   Check 2: $74,627 @ $16,500,000 (0.45%)
   Check 2 Returns: $176,996 (0.36% ownership @ exit)

Company 119 - $48,347,688 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,750,152
Return: $203,277 (own at exit: 0.42%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $55,254 (0.11% ownership @ exit)
   Check 2: $74,627 @ $19,500,000 (0.38%)
   Check 2 Returns: $148,022 (0.31% ownership @ exit)

Company 146 - $48,250,276 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,084,411
Return: $188,639 (own at exit: 0.39%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $51,466 (0.11% ownership @ exit)
   Check 2: $74,627 @ $21,000,000 (0.36%)
   Check 2 Returns: $137,172 (0.28% ownership @ exit)

Company 92 - $47,550,730 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,627,247
Return: $201,883 (own at exit: 0.42%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $52,469 (0.11% ownership @ exit)
   Check 2: $74,627 @ $19,000,000 (0.39%)
   Check 2 Returns: $149,413 (0.31% ownership @ exit)

Company 112 - $47,147,202 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,124,183
Return: $233,950 (own at exit: 0.5%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $58,027 (0.12% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $175,922 (0.37% ownership @ exit)

Company 125 - $46,881,651 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,311,321
Return: $177,183 (own at exit: 0.38%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $65,226 (0.14% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $111,956 (0.24% ownership @ exit)

Company 176 - $46,410,387 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,027,885
Return: $202,950 (own at exit: 0.44%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $57,120 (0.12% ownership @ exit)
   Check 2: $74,627 @ $19,000,000 (0.39%)
   Check 2 Returns: $145,829 (0.31% ownership @ exit)

Company 120 - $46,311,782 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,449,136
Return: $184,633 (own at exit: 0.4%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $61,749 (0.13% ownership @ exit)
   Check 2: $74,627 @ $22,500,000 (0.33%)
   Check 2 Returns: $122,883 (0.27% ownership @ exit)

Company 6 - $45,950,756 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,457,294
Return: $204,156 (own at exit: 0.44%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $73,521 (0.16% ownership @ exit)
   Check 2: $74,627 @ $21,000,000 (0.36%)
   Check 2 Returns: $130,634 (0.28% ownership @ exit)

Company 110 - $45,641,829 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,099,251
Return: $196,145 (own at exit: 0.43%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $66,388 (0.15% ownership @ exit)
   Check 2: $74,627 @ $21,000,000 (0.36%)
   Check 2 Returns: $129,756 (0.28% ownership @ exit)

Company 65 - $44,950,578 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $13,620,207
Return: $245,057 (own at exit: 0.55%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $71,920 (0.16% ownership @ exit)
   Check 2: $74,627 @ $15,500,000 (0.48%)
   Check 2 Returns: $173,136 (0.39% ownership @ exit)

Company 157 - $44,468,975 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $14,871,319
Return: $226,060 (own at exit: 0.51%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $49,069 (0.11% ownership @ exit)
   Check 2: $74,627 @ $15,000,000 (0.5%)
   Check 2 Returns: $176,990 (0.4% ownership @ exit)

Company 64 - $44,373,472 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,948,387
Return: $170,510 (own at exit: 0.38%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $64,543 (0.15% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $105,966 (0.24% ownership @ exit)

Company 111 - $43,644,369 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $14,255,729
Return: $228,828 (own at exit: 0.52%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $60,722 (0.14% ownership @ exit)
   Check 2: $74,627 @ $15,500,000 (0.48%)
   Check 2 Returns: $168,105 (0.39% ownership @ exit)

Company 187 - $42,867,237 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,736,739
Return: $205,677 (own at exit: 0.48%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $45,725 (0.11% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $159,952 (0.37% ownership @ exit)

Company 70 - $42,826,083 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,993,344
Return: $199,145 (own at exit: 0.47%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $57,101 (0.13% ownership @ exit)
   Check 2: $74,627 @ $18,000,000 (0.41%)
   Check 2 Returns: $142,043 (0.33% ownership @ exit)

Company 173 - $42,189,573 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $20,333,054
Return: $153,736 (own at exit: 0.36%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $46,554 (0.11% ownership @ exit)
   Check 2: $74,627 @ $23,500,000 (0.32%)
   Check 2 Returns: $107,182 (0.25% ownership @ exit)

Company 144 - $41,823,595 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,210,200
Return: $192,253 (own at exit: 0.46%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $53,534 (0.13% ownership @ exit)
   Check 2: $74,627 @ $18,000,000 (0.41%)
   Check 2 Returns: $138,718 (0.33% ownership @ exit)

Company 37 - $41,777,424 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $13,845,547
Return: $224,575 (own at exit: 0.54%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $63,660 (0.15% ownership @ exit)
   Check 2: $74,627 @ $15,500,000 (0.48%)
   Check 2 Returns: $160,914 (0.39% ownership @ exit)

Company 47 - $41,561,544 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $14,953,279
Return: $206,411 (own at exit: 0.5%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $60,453 (0.15% ownership @ exit)
   Check 2: $74,627 @ $17,000,000 (0.44%)
   Check 2 Returns: $145,958 (0.35% ownership @ exit)

Company 182 - $41,215,174 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,656,442
Return: $153,378 (own at exit: 0.37%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $54,953 (0.13% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $98,424 (0.24% ownership @ exit)

Company 87 - $40,984,189 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,566,225
Return: $160,325 (own at exit: 0.39%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $62,452 (0.15% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $97,872 (0.24% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 151 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 162 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% 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 84 - $11,083,685,982 exit after 8 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $5,811,044 (own at exit: 0.05%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $5,811,043 (0.05% ownership @ exit)

Company 98 - $1,143,804,043 exit after 7 rounds
Invested: $99,627
Blended Cost Basis: $17,437,270
Return: $2,007,551 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $535,431 (0.05% ownership @ exit)
   Check 2: $74,627 @ $19,000,000 (0.39%)
   Check 2 Returns: $1,472,119 (0.13% ownership @ exit)

Company 27 - $935,475,958 exit after 7 rounds
Invested: $99,627
Blended Cost Basis: $17,586,826
Return: $1,597,152 (own at exit: 0.17%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $557,339 (0.06% ownership @ exit)
   Check 2: $74,627 @ $22,000,000 (0.34%)
   Check 2 Returns: $1,039,812 (0.11% ownership @ exit)

Company 105 - $571,744,407 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $19,311,321
Return: $1,382,931 (own at exit: 0.24%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $509,101 (0.09% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $873,830 (0.15% ownership @ exit)

Company 36 - $485,195,008 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $20,597,143
Return: $1,109,581 (own at exit: 0.23%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $368,029 (0.08% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $741,551 (0.15% ownership @ exit)

Company 93 - $118,110,368 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $14,619,542
Return: $484,886 (own at exit: 0.41%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $120,945 (0.1% ownership @ exit)
   Check 2: $74,627 @ $15,500,000 (0.48%)
   Check 2 Returns: $363,941 (0.31% ownership @ exit)

Company 193 - $113,259,253 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $14,361,858
Return: $469,880 (own at exit: 0.41%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $131,792 (0.12% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $338,087 (0.3% ownership @ exit)

Company 169 - $110,536,650 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $17,899,046
Return: $363,003 (own at exit: 0.33%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $123,032 (0.11% ownership @ exit)
   Check 2: $74,627 @ $22,000,000 (0.34%)
   Check 2 Returns: $239,971 (0.22% ownership @ exit)

Company 89 - $107,312,902 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $18,772,722
Return: $341,593 (own at exit: 0.32%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $91,573 (0.09% ownership @ exit)
   Check 2: $74,627 @ $20,500,000 (0.36%)
   Check 2 Returns: $250,019 (0.23% ownership @ exit)

Company 52 - $107,088,974 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $15,628,498
Return: $411,518 (own at exit: 0.38%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $101,536 (0.09% ownership @ exit)
   Check 2: $74,627 @ $16,500,000 (0.45%)
   Check 2 Returns: $309,981 (0.29% ownership @ exit)

Company 127 - $103,979,518 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $18,449,136
Return: $331,631 (own at exit: 0.32%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $110,911 (0.11% ownership @ exit)
   Check 2: $74,627 @ $22,500,000 (0.33%)
   Check 2 Returns: $220,719 (0.21% ownership @ exit)

Company 39 - $100,703,947 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $15,474,082
Return: $386,930 (own at exit: 0.38%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $112,087 (0.11% ownership @ exit)
   Check 2: $74,627 @ $17,500,000 (0.43%)
   Check 2 Returns: $274,842 (0.27% ownership @ exit)

Company 46 - $100,261,095 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $15,390,788
Return: $388,627 (own at exit: 0.39%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $106,945 (0.11% ownership @ exit)
   Check 2: $74,627 @ $17,000,000 (0.44%)
   Check 2 Returns: $281,681 (0.28% ownership @ exit)

Company 58 - $99,301,869 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $18,285,733
Return: $317,372 (own at exit: 0.32%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $115,551 (0.12% ownership @ exit)
   Check 2: $74,627 @ $23,500,000 (0.32%)
   Check 2 Returns: $201,820 (0.2% ownership @ exit)

Company 171 - $90,997,166 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $19,985,030
Return: $267,026 (own at exit: 0.29%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $93,181 (0.1% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $173,845 (0.19% ownership @ exit)

Company 174 - $59,907,421 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,601,899
Return: $266,763 (own at exit: 0.45%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $83,349 (0.14% ownership @ exit)
   Check 2: $74,627 @ $19,500,000 (0.38%)
   Check 2 Returns: $183,413 (0.31% ownership @ exit)

Company 107 - $59,379,343 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $14,569,395
Return: $304,179 (own at exit: 0.51%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $82,614 (0.14% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $221,564 (0.37% ownership @ exit)

Company 2 - $59,239,411 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,743,752
Return: $220,181 (own at exit: 0.37%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $75,826 (0.13% ownership @ exit)
   Check 2: $74,627 @ $24,500,000 (0.3%)
   Check 2 Returns: $144,354 (0.24% ownership @ exit)

Company 120 - $58,678,857 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,738,303
Return: $230,807 (own at exit: 0.39%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $75,108 (0.13% ownership @ exit)
   Check 2: $74,627 @ $22,500,000 (0.33%)
   Check 2 Returns: $155,698 (0.27% ownership @ exit)

Company 195 - $58,187,462 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,345,282
Return: $246,212 (own at exit: 0.42%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $84,636 (0.15% ownership @ exit)
   Check 2: $74,627 @ $21,500,000 (0.35%)
   Check 2 Returns: $161,575 (0.28% ownership @ exit)

Company 178 - $58,128,098 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,085,944
Return: $222,520 (own at exit: 0.38%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $80,873 (0.14% ownership @ exit)
   Check 2: $74,627 @ $24,500,000 (0.3%)
   Check 2 Returns: $141,646 (0.24% ownership @ exit)

Company 188 - $57,406,579 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,302,271
Return: $248,602 (own at exit: 0.43%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $63,345 (0.11% ownership @ exit)
   Check 2: $74,627 @ $18,500,000 (0.4%)
   Check 2 Returns: $185,257 (0.32% ownership @ exit)

Company 87 - $57,164,955 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $14,876,890
Return: $286,372 (own at exit: 0.5%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $79,533 (0.14% ownership @ exit)
   Check 2: $74,627 @ $16,500,000 (0.45%)
   Check 2 Returns: $206,838 (0.36% ownership @ exit)

Company 159 - $57,033,627 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,993,344
Return: $265,211 (own at exit: 0.47%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $76,044 (0.13% ownership @ exit)
   Check 2: $74,627 @ $18,000,000 (0.41%)
   Check 2 Returns: $189,166 (0.33% ownership @ exit)

Company 147 - $56,611,018 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,947,046
Return: $235,788 (own at exit: 0.42%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $62,467 (0.11% ownership @ exit)
   Check 2: $74,627 @ $19,500,000 (0.38%)
   Check 2 Returns: $173,321 (0.31% ownership @ exit)

Company 108 - $56,349,979 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,709,558
Return: $232,135 (own at exit: 0.41%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $85,866 (0.15% ownership @ exit)
   Check 2: $74,627 @ $23,000,000 (0.32%)
   Check 2 Returns: $146,268 (0.26% ownership @ exit)

Company 61 - $55,981,836 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,476,346
Return: $223,575 (own at exit: 0.4%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $71,656 (0.13% ownership @ exit)
   Check 2: $74,627 @ $22,000,000 (0.34%)
   Check 2 Returns: $151,918 (0.27% ownership @ exit)

Company 47 - $55,914,389 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $21,417,112
Return: $193,169 (own at exit: 0.35%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $59,642 (0.11% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $133,526 (0.24% ownership @ exit)

Company 24 - $54,904,541 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,772,722
Return: $218,462 (own at exit: 0.4%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $58,564 (0.11% ownership @ exit)
   Check 2: $74,627 @ $20,500,000 (0.36%)
   Check 2 Returns: $159,896 (0.29% ownership @ exit)

Company 29 - $54,796,844 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,736,739
Return: $262,916 (own at exit: 0.48%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $58,449 (0.11% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $204,465 (0.37% ownership @ exit)

Company 185 - $54,759,412 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,736,739
Return: $262,736 (own at exit: 0.48%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $58,410 (0.11% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $204,326 (0.37% ownership @ exit)

Company 41 - $54,384,372 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,469,620
Return: $217,950 (own at exit: 0.4%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $66,934 (0.12% ownership @ exit)
   Check 2: $74,627 @ $21,500,000 (0.35%)
   Check 2 Returns: $151,015 (0.28% ownership @ exit)

Company 12 - $54,275,591 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,571,604
Return: $217,955 (own at exit: 0.4%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $59,890 (0.11% ownership @ exit)
   Check 2: $74,627 @ $20,500,000 (0.36%)
   Check 2 Returns: $158,065 (0.29% ownership @ exit)

Company 73 - $53,696,749 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,694,892
Return: $254,783 (own at exit: 0.47%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $71,595 (0.13% ownership @ exit)
   Check 2: $74,627 @ $17,500,000 (0.43%)
   Check 2 Returns: $183,187 (0.34% ownership @ exit)

Company 184 - $53,532,493 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,548,102
Return: $202,401 (own at exit: 0.38%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $63,445 (0.12% ownership @ exit)
   Check 2: $74,627 @ $23,000,000 (0.32%)
   Check 2 Returns: $138,955 (0.26% ownership @ exit)

Company 56 - $53,328,589 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $20,882,682
Return: $188,299 (own at exit: 0.35%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $60,946 (0.11% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $127,351 (0.24% ownership @ exit)

Company 187 - $53,266,943 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,013,390
Return: $206,898 (own at exit: 0.39%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $65,559 (0.12% ownership @ exit)
   Check 2: $74,627 @ $22,500,000 (0.33%)
   Check 2 Returns: $141,338 (0.27% ownership @ exit)

Company 81 - $52,916,008 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,571,604
Return: $212,496 (own at exit: 0.4%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $58,390 (0.11% ownership @ exit)
   Check 2: $74,627 @ $20,500,000 (0.36%)
   Check 2 Returns: $154,105 (0.29% ownership @ exit)

Company 101 - $52,911,589 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,963,751
Return: $213,593 (own at exit: 0.4%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $84,658 (0.16% ownership @ exit)
   Check 2: $74,627 @ $24,500,000 (0.3%)
   Check 2 Returns: $128,934 (0.24% ownership @ exit)

Company 168 - $51,897,322 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,736,739
Return: $249,004 (own at exit: 0.48%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $55,357 (0.11% ownership @ exit)
   Check 2: $74,627 @ $16,000,000 (0.47%)
   Check 2 Returns: $193,646 (0.37% ownership @ exit)

Company 180 - $51,357,070 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,275,401
Return: $197,138 (own at exit: 0.38%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $60,867 (0.12% ownership @ exit)
   Check 2: $74,627 @ $22,500,000 (0.33%)
   Check 2 Returns: $136,270 (0.27% ownership @ exit)

Company 76 - $51,320,909 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,067,665
Return: $235,908 (own at exit: 0.46%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $74,648 (0.15% ownership @ exit)
   Check 2: $74,627 @ $19,000,000 (0.39%)
   Check 2 Returns: $161,259 (0.31% ownership @ exit)

Company 3 - $51,210,996 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,797,484
Return: $229,332 (own at exit: 0.45%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $54,625 (0.11% ownership @ exit)
   Check 2: $74,627 @ $17,500,000 (0.43%)
   Check 2 Returns: $174,707 (0.34% ownership @ exit)

Company 70 - $50,935,854 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $14,728,132
Return: $255,266 (own at exit: 0.5%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $81,497 (0.16% ownership @ exit)
   Check 2: $74,627 @ $17,500,000 (0.43%)
   Check 2 Returns: $173,768 (0.34% ownership @ exit)

Company 40 - $50,875,167 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,908,463
Return: $219,460 (own at exit: 0.43%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $81,400 (0.16% ownership @ exit)
   Check 2: $74,627 @ $22,000,000 (0.34%)
   Check 2 Returns: $138,060 (0.27% ownership @ exit)

Company 114 - $50,284,226 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,805,114
Return: $187,991 (own at exit: 0.37%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $57,467 (0.11% ownership @ exit)
   Check 2: $74,627 @ $23,000,000 (0.32%)
   Check 2 Returns: $130,523 (0.26% ownership @ exit)

Company 45 - $48,701,018 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,961,579
Return: $228,751 (own at exit: 0.47%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $57,719 (0.12% ownership @ exit)
   Check 2: $74,627 @ $17,000,000 (0.44%)
   Check 2 Returns: $171,030 (0.35% ownership @ exit)

Company 167 - $48,656,492 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $14,442,441
Return: $253,543 (own at exit: 0.52%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $59,884 (0.12% ownership @ exit)
   Check 2: $74,627 @ $15,000,000 (0.5%)
   Check 2 Returns: $193,657 (0.4% ownership @ exit)

Company 109 - $48,484,334 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,876,596
Return: $191,337 (own at exit: 0.39%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $53,499 (0.11% ownership @ exit)
   Check 2: $74,627 @ $21,000,000 (0.36%)
   Check 2 Returns: $137,837 (0.28% ownership @ exit)

Company 117 - $47,764,180 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,571,604
Return: $191,807 (own at exit: 0.4%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $52,705 (0.11% ownership @ exit)
   Check 2: $74,627 @ $20,500,000 (0.36%)
   Check 2 Returns: $139,102 (0.29% ownership @ exit)

Company 92 - $47,223,052 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $71,959 (own at exit: 0.15%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $71,958 (0.15% ownership @ exit)

Company 151 - $47,040,856 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,386,228
Return: $187,553 (own at exit: 0.4%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $65,448 (0.14% ownership @ exit)
   Check 2: $74,627 @ $23,000,000 (0.32%)
   Check 2 Returns: $122,104 (0.26% ownership @ exit)

Company 134 - $46,939,766 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,648,911
Return: $195,650 (own at exit: 0.42%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $65,307 (0.14% ownership @ exit)
   Check 2: $74,627 @ $21,500,000 (0.35%)
   Check 2 Returns: $130,342 (0.28% ownership @ exit)

Company 59 - $46,379,805 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,694,892
Return: $220,065 (own at exit: 0.47%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $61,839 (0.13% ownership @ exit)
   Check 2: $74,627 @ $17,500,000 (0.43%)
   Check 2 Returns: $158,225 (0.34% ownership @ exit)

Company 170 - $46,354,725 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,693,786
Return: $175,238 (own at exit: 0.38%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $49,445 (0.11% ownership @ exit)
   Check 2: $74,627 @ $22,000,000 (0.34%)
   Check 2 Returns: $125,793 (0.27% ownership @ exit)

Company 112 - $44,987,826 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,693,786
Return: $170,071 (own at exit: 0.38%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $47,987 (0.11% ownership @ exit)
   Check 2: $74,627 @ $22,000,000 (0.34%)
   Check 2 Returns: $122,083 (0.27% ownership @ exit)

Company 95 - $44,593,375 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $14,660,566
Return: $226,214 (own at exit: 0.51%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $64,863 (0.15% ownership @ exit)
   Check 2: $74,627 @ $16,500,000 (0.45%)
   Check 2 Returns: $161,350 (0.36% ownership @ exit)

Company 54 - $44,560,232 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $13,327,787
Return: $248,651 (own at exit: 0.56%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $71,296 (0.16% ownership @ exit)
   Check 2: $74,627 @ $15,000,000 (0.5%)
   Check 2 Returns: $177,354 (0.4% ownership @ exit)

Company 113 - $44,441,750 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,278,677
Return: $170,056 (own at exit: 0.38%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $54,697 (0.12% ownership @ exit)
   Check 2: $74,627 @ $23,000,000 (0.32%)
   Check 2 Returns: $115,358 (0.26% ownership @ exit)

Company 128 - $44,249,244 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $20,050,552
Return: $163,685 (own at exit: 0.37%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $48,826 (0.11% ownership @ exit)
   Check 2: $74,627 @ $23,000,000 (0.32%)
   Check 2 Returns: $114,858 (0.26% ownership @ exit)

Company 176 - $44,121,633 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $56,476 (own at exit: 0.13%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $56,475 (0.13% ownership @ exit)

Company 138 - $44,044,041 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,566,225
Return: $172,295 (own at exit: 0.39%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $67,114 (0.15% ownership @ exit)
   Check 2: $74,627 @ $25,000,000 (0.3%)
   Check 2 Returns: $105,179 (0.24% ownership @ exit)

Company 164 - $43,709,786 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $17,929,582
Return: $177,650 (own at exit: 0.41%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $66,605 (0.15% ownership @ exit)
   Check 2: $74,627 @ $23,500,000 (0.32%)
   Check 2 Returns: $111,044 (0.25% ownership @ exit)

Company 74 - $43,360,502 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,738,303
Return: $170,554 (own at exit: 0.39%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $55,501 (0.13% ownership @ exit)
   Check 2: $74,627 @ $22,500,000 (0.33%)
   Check 2 Returns: $115,052 (0.27% ownership @ exit)

Company 26 - $42,975,516 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $20,333,054
Return: $156,600 (own at exit: 0.36%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $47,421 (0.11% ownership @ exit)
   Check 2: $74,627 @ $23,500,000 (0.32%)
   Check 2 Returns: $109,178 (0.25% ownership @ exit)

Company 179 - $42,789,036 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,511,231
Return: $192,855 (own at exit: 0.45%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $54,769 (0.13% ownership @ exit)
   Check 2: $74,627 @ $18,500,000 (0.4%)
   Check 2 Returns: $138,084 (0.32% ownership @ exit)

Company 150 - $42,340,964 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $67,746 (own at exit: 0.16%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $67,745 (0.16% ownership @ exit)

Company 135 - $42,152,638 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,539,705
Return: $158,968 (own at exit: 0.38%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $51,880 (0.12% ownership @ exit)
   Check 2: $74,627 @ $23,500,000 (0.32%)
   Check 2 Returns: $107,088 (0.25% ownership @ exit)

Company 97 - $41,970,335 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $15,746,257
Return: $195,650 (own at exit: 0.47%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $67,152 (0.16% ownership @ exit)
   Check 2: $74,627 @ $19,500,000 (0.38%)
   Check 2 Returns: $128,497 (0.31% ownership @ exit)

Company 162 - $40,556,141 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $18,743,741
Return: $159,973 (own at exit: 0.39%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $49,915 (0.12% ownership @ exit)
   Check 2: $74,627 @ $22,000,000 (0.34%)
   Check 2 Returns: $110,057 (0.27% ownership @ exit)

Company 154 - $40,246,649 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $16,573,918
Return: $180,125 (own at exit: 0.45%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $53,662 (0.13% ownership @ exit)
   Check 2: $74,627 @ $19,000,000 (0.39%)
   Check 2 Returns: $126,462 (0.31% ownership @ exit)

Company 122 - $40,019,329 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $19,084,411
Return: $156,459 (own at exit: 0.39%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $42,687 (0.11% ownership @ exit)
   Check 2: $74,627 @ $21,000,000 (0.36%)
   Check 2 Returns: $113,772 (0.28% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% 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
50%
Follow-on rate
33%
Follow-on Picking
Above Average Picking

Fork this model

Silicon Valley Seed With Bridge Follow-on Market

First investment is at pre-seed and the follow-on before the A.

Company Valuations

Entry Valuation
$10-15M
Follow-on Valuation
$15-25M

Dilution

Dilution Per Round
20%

Outcome Distribution

Probability Exit Rounds
0.1% $10B 8
1% $1B 7
1% $500M 5
5% $100M 4
20% $50M 3
72.9% $0 1